Form 20-F
|
⌧
|
Form 40-F
|
□
|
|
|
PATAGONIA GOLD CORP.
|
|
|
|
Date: May 5, 2021
|
|
/s/ Christopher van Tienhoven
|
|
Name: Christopher van Tienhoven
Title: Chief Executive Officer
|
|
Exhibit
|
|
Description of Exhibit
|
|
|
|
99.1
|
Management’s Discussion and Analysis for the Year Ended December 31, 2020
|
|
99.2
|
Audited Consolidated Financial Statements for the Years Ended December 31, 2020, 2019 and 2018
|
|
99.3
|
CEO Certification
|
|
99.4
|
CFO Certification
|
|
99.5
|
Press Release dated April 28, 2021
|
Corporation
|
Incorporation
|
Percentage
ownership
|
Functional currency
|
Business purpose
|
Patagonia Gold S.A. (“PGSA”)
|
Argentina
|
95.3
|
US$
|
Production and Exploration Stage
|
Minera Minamalu S.A.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Huemules S.A.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Leleque Exploración S.A.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Patagonia Gold Limited (formerly Patagonia Gold PLC)
|
UK
|
100
|
GBP$
|
Holding
|
Minera Aquiline S.A.U.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Patagonia Gold Canada Inc.
|
Canada
|
100
|
CAD$
|
Holding
|
Patagonia Gold Chile S.C.M.
|
Chile
|
100
|
CH$
|
Exploration Stage
|
Ganadera Patagonia S.R.L.
|
Argentina
|
100
|
US$
|
Land Holding
|
1272680 B.C. Ltd (formerly 1494716 Alberta Ltd.)
|
Canada
|
100
|
CAD$
|
Nominee Shareholder
|
Three months ended December 31,
|
Year ended December 31,
|
|||||||||||||||||||||||||
(in $000’s, except ounces and per share amounts)
|
2020
|
2019
|
Change
|
%Change
|
2020
|
2019
|
Change
|
%Change
|
||||||||||||||||||
Operational results
|
||||||||||||||||||||||||||
Total gold equivalent ounces – produced (1)
|
2,851
|
3,301
|
(450)
|
(14%)
|
10,233
|
15,562
|
(5,329)
|
(34%)
|
||||||||||||||||||
Total gold equivalent ounces – sold (1)
|
1,895
|
2,782
|
(887)
|
(32%)
|
11,174
|
15,463
|
(4,289)
|
(28%)
|
||||||||||||||||||
Financial results
|
||||||||||||||||||||||||||
Revenue
|
$
|
3,380
|
$
|
5,016
|
$
|
(1,636)
|
(33%)
|
$
|
19,849
|
$
|
21,938
|
$
|
(2,089)
|
(10%)
|
||||||||||||
Cost of sales
|
$
|
2,367
|
$
|
2,705
|
$
|
(338)
|
(12%)
|
$
|
13,247
|
$
|
17,138
|
$
|
(3,891)
|
(23%)
|
||||||||||||
Exploration expenses
|
$
|
511
|
$
|
317
|
$
|
194
|
61%
|
$
|
2,303
|
$
|
2,608
|
$
|
(305)
|
(12%)
|
||||||||||||
Administrative expenses
|
$
|
1,801
|
$
|
5,302
|
$
|
(3,501)
|
(66%)
|
$
|
5,611
|
$
|
11,044
|
$
|
(5,433)
|
(49%)
|
||||||||||||
Interest expense
|
$
|
143
|
$
|
661
|
$
|
(518)
|
(78%)
|
$
|
2,100
|
$
|
2,131
|
$
|
(31)
|
(1%)
|
||||||||||||
Net income (loss)
|
$
|
(2,606)
|
$
|
(7,066)
|
$
|
4,460
|
63%
|
$
|
(4,381)
|
$
|
(12,354)
|
$
|
7,973
|
65%
|
||||||||||||
Net income (loss) per share – basic and diluted
|
$
|
(0.007)
|
$
|
(0.022)
|
$
|
0.015
|
68%
|
$
|
(0.013)
|
$
|
(0.044)
|
$
|
0.031
|
70%
|
||||||||||||
(1) Gold equivalent ounces include silver ounces produced and sold converted to a gold equivalent based on a ratio of the average spot market price for the commodities each
period. The ratio for three months ended December 31, 2020 was 80.24:1 (2019 – 87.18:1). The ratio for year ended December 31, 2020 was 85.99:1 (2019 – 85.29:1).
|
Zone
|
CALCATREU INDICATED RESOURCES
|
||||||
K Tonnes
|
Grade (g/t)
|
Contained Metal (kOz)
|
|||||
Au
|
Ag
|
AuEq1
|
Au
|
Ag
|
AuEq1
|
||
Vein 49
|
6,447
|
2.45
|
21.01
|
2.71
|
512
|
4,568
|
568
|
Nelson
|
1,383
|
1.51
|
16.94
|
1.72
|
67
|
753
|
76
|
Belen
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Castro Sur
|
2,010
|
1.40
|
14.77
|
1.58
|
90
|
954
|
102
|
TOTAL-Indicated
|
9,841
|
2.11
|
19.83
|
2.36
|
669
|
6,275
|
746
|
Zone
|
CALCATREU INFERRED RESOURCES
|
||||||
K Tonnes
|
Grade (g/t)
|
Contained Metal (kOz)
|
|||||
Au
|
Ag
|
AuEq1
|
Au
|
Ag
|
AuEq1
|
||
Vein 49
|
2,863
|
1.48
|
13.38
|
1.64
|
136
|
1,231
|
151
|
Nelson
|
1,448
|
1.42
|
14.66
|
1.60
|
66
|
682
|
74
|
Belen
|
681
|
1.61
|
23.32
|
1.90
|
35
|
511
|
42
|
Castro Sur
|
3,086
|
1.12
|
9.81
|
1.24
|
111
|
974
|
123
|
TOTAL-Inferred
|
8,078
|
1.34
|
13.09
|
1.50
|
348
|
3,399
|
390
|
Cap-Oeste (Santa Cruz, AR) – Cube Consulting Dec 2018; Notes ¹ and 2
|
|||||||
Classification
|
Tonnes (K)
|
Average Grades (g/t)
|
Contained Ounces (K)
|
||||
Gold
|
Silver
|
Gold Equivalent
|
Gold
|
Silver
|
Gold Equivalent
|
||
Measured Indicated
|
3.4
10,554.0
|
2.92
2.07
|
46.7
63.2
|
3.59
2.99
|
0.3
704.0
|
5.3
21,448.0
|
0.4
1,013.0
|
Meas+Ind
|
10,557.4
|
2.07
|
63.2
|
2.99
|
704.3
|
21,453.3
|
1,013.4
|
Inferred
|
4,895.0
|
1.37
|
34.7
|
1.87
|
215.0
|
5,467.0
|
294.0
|
Calcatreu (Rio Negro, AR) – Cube Consulting Dec 2018; Notes 3 and 4
|
|||||||
Classification
|
Tonnes (K)
|
Average Grades (g/t)
|
Contained Ounces (K)
|
||||
Gold
|
Silver
|
Gold Equivalent
|
Gold
|
Silver
|
Gold Equivalent
|
||
Measured Indicated
|
9,841.0
|
2.11
|
19.8
|
2.36
|
669.0
|
6,275.0
|
746.0
|
Meas+Ind
|
9,841.0
|
2.11
|
19.8
|
2.36
|
669.0
|
6,275.0
|
746.0
|
Inferred
|
8,078.0
|
1.34
|
13.1
|
1.50
|
348.0
|
3,399.0
|
390.0
|
La Manchuria (Santa Cruz, AR) – Micon 2019; Notes 5 and 6
|
|||||||
Classification
|
Tonnes (K)
|
Average Grades (g/t)
|
Contained Ounces (K)
|
||||
Gold
|
Silver
|
Gold Equivalent
|
Gold
|
Silver
|
Gold Equivalent
|
||
Measured Indicated
|
474.0
|
2.59
|
129.0
|
3.53
|
39.5
|
1,969.0
|
53.9
|
Meas+Ind
|
474.0
|
2.59
|
129.0
|
3.53
|
39.5
|
1,969.0
|
53.9
|
Inferred
|
1,836.0
|
1.30
|
40.0
|
1.56
|
76.5
|
2,375.0
|
92.4
|
1.
|
Cap-Oeste 0.5 g/t AuEq cutoff
|
2.
|
Cap-Oeste AuEq = Au + (Ag*69.4)
|
3.
|
Calcatreu 0.5 g/t AuEq cutoff
|
4.
|
Calcatreu AuEq = Au + (Ag*81.25)
|
5.
|
La Manchuria 0.55 AuEq cutoff
|
6.
|
La Manchuria AuEq = (Au + Ag)/(Au price*0.32151)
|
•
|
an initial work program over six years of $2.55 million in exploration expenditures, including 2,500 meters of drilling, on the
Homenaje Project;
|
•
|
expenditures on exploration activities with respect to the Homenaje Project (the “Exploration Expenditures”) of a minimum of $0.4
million over the first 18-months;
|
•
|
following completion of the initial Exploration Expenditures and drilling obligations due within the first 30 months, Patagonia
must complete a minimum of $0.4 million of Exploration Expenditures in any 12-month period, and a minimum of $0.2 million of Exploration Expenditures in any six-month period; and
|
•
|
a pre-feasibility study, prepared in accordance with NI 43-101, for a mineral resource of not less than 300,000 ounces of gold
equivalent.
|
As at and for the Year Ended December 31, 2020
($’000) |
As at and for the Year Ended December 31, 2019
($’000) (Restated)
|
As at and for the Year Ended December 31, 2018
($’000) (Restated)
|
|
Revenue
|
19,849
|
21,938
|
48,089
|
Net income (loss) for the year
|
(4,381)
|
(12,354)
|
(17,590)
|
Comprehensive income (loss) for the year
|
(3,023)
|
(12,008)
|
(10,591)
|
Current Assets
|
6,149
|
5,407
|
11,482
|
Non-current assets
|
53,919
|
59,087
|
44,428
|
Current Liabilities
|
14,527
|
28,032
|
29,425
|
Non-current liabilities
|
24,136
|
22,674
|
3,103
|
Working Capital (Deficit)
|
(8,378)
|
(22,625)
|
(17,943)
|
Share Capital
|
7,320
|
2,588
|
301
|
Shareholders’ Equity
|
21,405
|
13,788
|
23,382
|
Fiscal Year
|
2020
|
2019
|
||||||
For the quarters ended
|
Dec
|
Sep
|
Jun
|
Mar
|
Dec
|
Sep
|
Jun
|
Mar
|
$’000
|
||||||||
Revenues
|
3,380
|
6,549
|
4,705
|
5,215
|
5,016
|
6,274
|
5,778
|
4,870
|
Net income (loss) for the period
|
(2,606)
|
(1,041)
|
(177)
|
(557)
|
(7,066)
|
(1,281)
|
101
|
(4,108)
|
Comprehensive Income (Loss) for the period
|
(875)
|
(877)
|
252
|
(1,523)
|
(5,897)
|
(1,567)
|
(328)
|
(4,216)
|
Income (Loss) per share, basic and diluted
|
(0.007)
|
(0.003)
|
(0.001)
|
(0.002)
|
(0.022)
|
(0.004)
|
0.000
|
(0.016)
|
Exercise price (CAD)
|
Options vested
|
Options unvested
|
Total outstanding
|
Expiry date
|
$0.065
|
7,650,000
|
-
|
7,650,000
|
September 25, 2024
|
$0.160
|
-
|
9,600,000
|
9,600,000
|
August 13, 2025
|
7,650,000
|
9,600,000
|
17,250,000
|
•
|
Specifying that an entity’s right to defer settlement must exist at the end of the reporting period;
|
•
|
Clarifying that classification is unaffected by management’s intentions or expectations about whether the entity will exercise
its right to defer settlement;
|
•
|
Clarifying how lending conditions affect classification; and
|
•
|
Clarifying requirements for classifying liabilities an entity will or may settle by issuing its own equity instruments.
|
Year ended December 31, 2020 (in $’000, except ounces and per unit amounts)
|
|||||||
Martha and La Josefina
|
Cap-Oeste
|
Lomada de Leiva
|
|||||
Cost of sales
|
$
|
2,267
|
$
|
6,589
|
$
|
4,391
|
|
Less: Depreciation
|
(346)
|
(1,106)
|
(1,143)
|
||||
Add/(Less): Other charges and timing differences (1)
|
(1,415)
|
(1,067)
|
(1,169)
|
||||
Cash costs
|
$
|
506
|
$
|
4,416
|
$
|
2,079
|
|
Add: Depreciation (2)
|
64
|
369
|
317
|
||||
Cash costs and depreciation
|
$
|
570
|
$
|
4,785
|
$
|
2,396
|
|
Ounces produced
|
356
|
6,965
|
2,912
|
||||
Cash costs per ounce
|
$
|
1,421
|
$
|
634
|
$
|
714
|
|
Cash costs and depreciation per ounce
|
$
|
1,601
|
$
|
687
|
$
|
823
|
|
Year ended December 31, 2019 (in $’000, except ounces and per unit amounts)
|
|||||||
Martha and La Josefina
|
Cap-Oeste
|
Lomada de Leiva
|
|||||
Cost of sales
|
$
|
1,545
|
$
|
11,828
|
$
|
3,765
|
|
Less: Depreciation
|
(115)
|
(1,366)
|
(1,340)
|
||||
Less: Inventory impairment
|
-
|
(2,368)
|
-
|
||||
Add/(Less): Other charges and timing differences (1)
|
(711)
|
(2,029)
|
(691)
|
||||
Cash costs
|
$
|
719
|
$
|
6,065
|
$
|
1,734
|
|
Add: Depreciation (2)
|
92
|
826
|
568
|
||||
Cash costs and depreciation
|
$
|
811
|
$
|
6,891
|
$
|
2,302
|
|
Ounces produced
|
1,008
|
10,585
|
3,969
|
||||
Cash costs per ounce
|
$
|
714
|
$
|
573
|
$
|
437
|
|
Cash costs and depreciation per ounce
|
$
|
805
|
$
|
651
|
$
|
580
|
|
Year ended December 31, 2020 (in $’000, except ounces and per unit amounts)
|
|||||
Cap-Oeste
|
Lomada de Leiva
|
||||
Revenue
|
$
|
12,417
|
$
|
6,482
|
|
Ounces sold
|
7,036
|
3,773
|
|||
Average gross price per ounce sold
|
$
|
1,765
|
$
|
1,718
|
|
Year ended December 31, 2019 (in $’000, except ounces and per unit amounts)
|
|||||
Cap-Oeste
|
Lomada de Leiva
|
||||
Revenue
|
$
|
14,903
|
$
|
4,750
|
|
Ounces sold
|
10,985
|
3,461
|
|||
Average gross price per ounce sold
|
$
|
1,357
|
$
|
1,372
|
CAD
|
AR$
|
Euro
|
|||||||
Cash
|
$
|
13
|
$
|
641
|
$
|
3
|
|||
Other working capital (deficit) items - net
|
(190
|
)
|
(2,574
|
)
|
(340
|
)
|
|||
Non-current financial assets
|
-
|
638
|
-
|
||||||
Non-current financial liabilities
|
-
|
-
|
(109
|
)
|
Report of independent registered public accounting firm
|
2
|
|
Consolidated Statements of Financial Position
|
4
|
|
Consolidated Statements of Loss and Comprehensive Loss
|
5
|
|
Consolidated Statements of Changes in Equity
|
6
|
|
Consolidated Statements of Cash Flows
|
7
|
|
Notes to the Consolidated Financial Statements
|
8
|
Grant Thornton LLP
Suite 1600
333 Seymour Street
Vancouver, BC
V6B 0A4
T +1 604 687 2711
F +1 604 685 6569
|
Audit | Tax | Advisory
© Grant Thornton LLP. A Canadian Member of Grant Thornton International Ltd
|
Vancouver, Canada
|
Chartered Professional Accountants
|
April 28, 2021
|
Licensed Public Accountants
|
|
|
Audit | Tax | Advisory
© Grant Thornton LLP. A Canadian Member of Grant Thornton International Ltd
|
Patagonia Gold Corp.
Consolidated Statements of Financial Position
(In thousands of U.S. dollars)
|
Note
|
December 31, 2020
|
December 31, 2019
(restated – note 29)
|
||||||||||
Current assets
|
||||||||||||
Cash
|
22
|
$
|
819
|
$
|
685
|
|||||||
Receivables
|
12, 22
|
2,041
|
1,516
|
|||||||||
Inventories
|
6
|
3,289
|
3,206
|
|||||||||
Total current assets
|
6,149
|
5,407
|
||||||||||
Non-current assets
|
||||||||||||
Mineral properties
|
7, 25
|
15,922
|
15,457
|
|||||||||
Mining rights
|
9
|
17,195
|
16,997
|
|||||||||
Property, plant and equipment
|
11
|
13,233
|
15,635
|
|||||||||
Goodwill
|
25
|
4,009
|
4,009
|
|||||||||
Other financial assets
|
10, 22
|
16
|
334
|
|||||||||
Deferred tax assets
|
27
|
-
|
2,841
|
|||||||||
Other receivables
|
13, 22
|
3,544
|
3,814
|
|||||||||
Total non-current assets
|
53,919
|
59,087
|
||||||||||
Total assets
|
$
|
60,068
|
$
|
64,494
|
||||||||
Current liabilities
|
||||||||||||
Bank indebtedness
|
14
|
$
|
9,636
|
$
|
14,989
|
|||||||
Accounts payable and accrued liabilities
|
15, 20, 22
|
4,384
|
5,992
|
|||||||||
Accounts payable with related parties
|
15, 20, 22
|
144
|
6,717
|
|||||||||
Loan payable and current portion of long-term debt
|
16, 20, 22
|
363
|
334
|
|||||||||
Total current liabilities
|
14,527
|
28,032
|
||||||||||
Non-current liabilities
|
||||||||||||
Long-term debt
|
17, 22
|
109
|
312
|
|||||||||
Long-term debt with related parties
|
17, 20, 22
|
14,808
|
11,708
|
|||||||||
Reclamation and remediation obligations
|
8
|
5,139
|
5,803
|
|||||||||
Deferred tax liabilities
|
27
|
4,023
|
4,795
|
|||||||||
Other long-term payables
|
57
|
56
|
||||||||||
Total non-current liabilities
|
24,136
|
22,674
|
||||||||||
Total liabilities
|
38,663
|
50,706
|
||||||||||
Shareholders’ equity
|
||||||||||||
Capital stock
|
19
|
7,320
|
2,588
|
|||||||||
Contributed surplus
|
186,177
|
180,269
|
||||||||||
Accumulated deficit
|
(190,541
|
)
|
(186,135
|
)
|
||||||||
Accumulated other comprehensive income
|
19,744
|
18,386
|
||||||||||
Total shareholders' equity attributable to the parent
|
22,700
|
15,108
|
||||||||||
Non-controlling interest
|
(1,295
|
)
|
(1,320
|
)
|
||||||||
Total shareholders' equity
|
21,405
|
13,788
|
||||||||||
Total liabilities and shareholders’ equity
|
$
|
60,068
|
$
|
64,494
|
||||||||
Commitments and contingencies (note 26)
|
||||||||||||
Going concern (note 3)
|
||||||||||||
Subsequent events (note 30)
|
Signed “Christopher van Tienhoven” ,
Director
|
Signed “Cristian Lopez Saubidet” , Director |
Patagonia Gold Corp.
Consolidated Statements of Loss and Comprehensive Loss
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars)
|
Note
|
2020
|
2019
(restated – note 29)
|
2018
(restated – note 29)
|
|||||||||||||
Revenue
|
$
|
19,849
|
$
|
21,938
|
$
|
48,089
|
||||||||||
Cost of sales
|
6
|
(13,247
|
)
|
(17,138
|
)
|
(44,662
|
)
|
|||||||||
Gross profit
|
6,602
|
4,800
|
3,427
|
|||||||||||||
Operating income (expenses):
|
||||||||||||||||
Exploration expenses
|
(2,303
|
)
|
(2,608
|
)
|
(2,744
|
)
|
||||||||||
Administrative expenses
|
21
|
(5,611
|
)
|
(11,044
|
)
|
(10,951
|
)
|
|||||||||
Impairment of mineral properties
|
7
|
-
|
(1,996
|
)
|
-
|
|||||||||||
Share-based payments expense
|
19
|
(382
|
)
|
(127
|
)
|
(190
|
)
|
|||||||||
Interest expense
|
(2,100
|
)
|
(2,131
|
)
|
(1,367
|
)
|
||||||||||
Total operating expense:
|
(10,396
|
)
|
(17,906
|
)
|
(15,252
|
)
|
||||||||||
Other income/(expenses)
|
||||||||||||||||
Interest income
|
125
|
191
|
122
|
|||||||||||||
Gain/(loss) on foreign exchange
|
(785
|
)
|
481
|
(14,404
|
)
|
|||||||||||
Accretion expense
|
8
|
(13
|
)
|
(35
|
)
|
-
|
||||||||||
Gain on hyperinflationary net monetary position
|
-
|
-
|
4,448
|
|||||||||||||
Other income
|
23
|
2,155
|
-
|
1,500
|
||||||||||||
Total other income/(expenses)
|
1,482
|
637
|
(8,334
|
)
|
||||||||||||
Loss – before income taxes
|
(2,312
|
)
|
(12,469
|
)
|
(20,159
|
)
|
||||||||||
Income tax benefit (expense)
|
27
|
(2,069
|
)
|
115
|
2,569
|
|||||||||||
Net loss
|
$
|
(4,381
|
)
|
$
|
(12,354
|
)
|
$
|
(17,590
|
)
|
|||||||
Attributable to non-controlling interest
|
25
|
(383
|
)
|
(1,344
|
)
|
|||||||||||
Attributable to equity share owners of the parent
|
(4,406
|
)
|
(11,971
|
)
|
(16,246
|
)
|
||||||||||
(4,381
|
)
|
(12,354
|
)
|
(17,590
|
)
|
|||||||||||
Other comprehensive income (loss) net of tax
|
||||||||||||||||
Items that will be reclassified subsequently to profit or loss
|
||||||||||||||||
Foreign currency translation adjustment
|
1,350
|
374
|
7,012
|
|||||||||||||
Items that will not be reclassified subsequently to profit or loss
|
||||||||||||||||
Change in fair value of investment
|
10
|
8
|
(28
|
)
|
(13
|
)
|
||||||||||
Total other comprehensive income (loss)
|
1,358
|
346
|
6,999
|
|||||||||||||
Total comprehensive loss
|
$
|
(3,023
|
)
|
$
|
(12,008
|
)
|
$
|
(10,591
|
)
|
|||||||
Weighted average shares outstanding – basic and diluted
|
18
|
325,483,780
|
282,306,312
|
254,387,482
|
||||||||||||
Net loss per share – basic and diluted
|
18
|
$
|
(0.013
|
)
|
$
|
(0.044
|
)
|
$
|
(0.069
|
)
|
||||||
Patagonia Gold Corp.
Consolidated Statements of Changes in Equity
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars)
|
Capital stock
|
Accumulated
deficit
|
Accumulated other comprehensive income
|
Contributed surplus
|
Total Attributable to parent
|
Non-controlling interest
|
Total
|
||||||||||||||||||||||
Balance - January 1, 2018 (restated – note 29)
|
31,886
|
(158,003
|
)
|
300
|
159,193
|
33,376
|
407
|
33,783
|
||||||||||||||||||||
Net loss (restated – note 29)
|
-
|
(16,246
|
)
|
-
|
-
|
(16,246
|
)
|
(1,344
|
)
|
(17,590
|
)
|
|||||||||||||||||
Expiry of stock options
|
- |
98
|
- |
(98
|
)
|
- |
- |
- |
||||||||||||||||||||
Share reorganization
|
(31,585
|
)
|
-
|
-
|
31,585
|
-
|
-
|
-
|
||||||||||||||||||||
Other comprehensive income (restated – note 29)
|
-
|
(13
|
)
|
17,740
|
(10,728
|
)
|
6,999
|
-
|
6,999
|
|||||||||||||||||||
Share based payments
|
-
|
-
|
-
|
190
|
190
|
-
|
190
|
|||||||||||||||||||||
Balance – December 31, 2018 (restated – note 29)
|
301
|
(174,164
|
)
|
18,040
|
180,142
|
24,319
|
(937
|
)
|
23,382
|
|||||||||||||||||||
Balance - January 1, 2019
|
301
|
(174,164
|
)
|
18,040
|
180,142
|
24,319
|
(937
|
)
|
23,382
|
|||||||||||||||||||
Shares issued in reverse acquisition (note 25)
|
2,287
|
-
|
-
|
-
|
2,287
|
-
|
2,287
|
|||||||||||||||||||||
Net loss (restated – note 29)
|
-
|
(11,971
|
)
|
-
|
-
|
(11,971
|
)
|
(383
|
)
|
(12,354
|
)
|
|||||||||||||||||
Other comprehensive income (restated – note 29)
|
-
|
-
|
346
|
-
|
346
|
-
|
346
|
|||||||||||||||||||||
Share based payments
|
-
|
-
|
-
|
127
|
127
|
-
|
127
|
|||||||||||||||||||||
Balance – December 31, 2019 (restated – note 29)
|
2,588
|
(186,135
|
)
|
18,386
|
180,269
|
15,108
|
(1,320
|
)
|
13,788
|
|||||||||||||||||||
Balance - January 1, 2020
|
2,588
|
(186,135
|
)
|
18,386
|
180,269
|
15,108
|
(1,320
|
)
|
13,788
|
|||||||||||||||||||
Shares repurchased under NCIB (note 19)
|
(17
|
)
|
-
|
-
|
-
|
(17
|
)
|
-
|
(17
|
)
|
||||||||||||||||||
Shares issued to settle debts (note 19)
|
4,749
|
-
|
-
|
5,526
|
10,275
|
-
|
10,275
|
|||||||||||||||||||||
Net loss
|
-
|
(4,406
|
)
|
-
|
-
|
(4,406
|
)
|
25
|
(4,381
|
)
|
||||||||||||||||||
Other comprehensive income
|
-
|
-
|
1,358
|
-
|
1,358
|
-
|
1,358
|
|||||||||||||||||||||
Share based payments
|
-
|
-
|
-
|
382
|
382
|
-
|
382
|
|||||||||||||||||||||
Balance – December 31, 2020
|
7,320
|
(190,541
|
)
|
19,744
|
186,177
|
22,700
|
(1,295
|
)
|
21,405
|
|||||||||||||||||||
Patagonia Gold Corp.
Consolidated Statements of Cash Flows
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars)
|
||||||||||||||||
|
Note
|
2020
|
2019 (restated – note 29)
|
2018(restated – note 29)
|
||||||||||||
Cash flow from operating activities
|
||||||||||||||||
Net loss
|
$
|
(4,381
|
)
|
$
|
(12,354
|
)
|
$
|
(17,590
|
)
|
|||||||
Items not affecting cash
|
||||||||||||||||
Depreciation of property, plant and equipment
|
11
|
2,639
|
3,028
|
7,346
|
||||||||||||
Depreciation of mineral properties
|
7
|
477
|
3,456
|
3,069
|
||||||||||||
Amortization of mining rights
|
9
|
100
|
100
|
100
|
||||||||||||
Net impairment of assets
|
-
|
-
|
2,260
|
|||||||||||||
Share based payment expense
|
19
|
382
|
127
|
190
|
||||||||||||
Provisions
|
(677
|
)
|
2,419
|
-
|
||||||||||||
Impairment of mineral properties
|
-
|
1,996
|
-
|
|||||||||||||
Write-down of inventory
|
6
|
-
|
2,368
|
15,147
|
||||||||||||
Accretion expense
|
8
|
13
|
35
|
-
|
||||||||||||
Restatement for hyperinflation
|
-
|
-
|
(17,047
|
)
|
||||||||||||
Deferred tax expense/(benefit)
|
2,069
|
(115
|
)
|
(2,569
|
)
|
|||||||||||
622
|
1,060
|
(9,094
|
)
|
|||||||||||||
Net change in non-cash working capital items
|
||||||||||||||||
(Increase)/decrease in receivables
|
(255
|
)
|
3,864
|
3,840
|
||||||||||||
(Increase)/decrease in deferred tax assets
|
-
|
1,793
|
438
|
|||||||||||||
(Increase)/decrease in inventory
|
239
|
1,246
|
1,045
|
|||||||||||||
(Increase)/decrease in other financial assets
|
310
|
28
|
-
|
|||||||||||||
Increase/(decrease) in accounts payable and accrued liabilities
|
(1,505
|
)
|
(3,124
|
)
|
378
|
|||||||||||
Increase/(decrease) in accounts payable and accrued liabilities with related parties
|
156
|
301
|
-
|
|||||||||||||
Increase/(decrease) in interest payable
|
-
|
(9
|
)
|
-
|
||||||||||||
Increase/(decrease) in provision
|
1
|
(24
|
)
|
(216
|
)
|
|||||||||||
Increase/(decrease) in transaction taxes payable
|
(103
|
)
|
(126
|
)
|
(329
|
)
|
||||||||||
(1,157
|
)
|
3,949
|
5,156
|
|||||||||||||
Net cash provided by/(used in) operating activities
|
(535
|
)
|
5,009
|
(3,938
|
)
|
|||||||||||
Cash flows from investing activities
|
||||||||||||||||
Purchase of property, plant and equipment
|
11
|
(976
|
)
|
(777
|
)
|
(4,310
|
)
|
|||||||||
Purchase of mineral property
|
7
|
(942
|
)
|
(2,926
|
)
|
(1,243
|
)
|
|||||||||
Purchase of mining rights
|
-
|
-
|
(14,612
|
)
|
||||||||||||
Proceeds from disposal of property, plant and equipment
|
417
|
189
|
7,500
|
|||||||||||||
Net cash used in investing activities
|
(1,501
|
)
|
(3,514
|
)
|
(12,665
|
)
|
||||||||||
Cash flow from financing activities
|
||||||||||||||||
Bank indebtedness (repayment)
|
(5,353
|
)
|
2,608
|
7,878
|
||||||||||||
Proceeds from loans with related parties
|
6,646
|
8,515
|
-
|
|||||||||||||
Proceeds from loans
|
-
|
-
|
29,938
|
|||||||||||||
Repayment of loans
|
(174
|
)
|
(10,530
|
)
|
(38,468
|
)
|
||||||||||
Shares repurchased under NCIB
|
19
|
(17
|
)
|
-
|
-
|
|||||||||||
Net cash provided by/(used in) financing activities
|
1,102
|
593
|
(652
|
)
|
||||||||||||
Net increase/(decrease) in cash
|
(934
|
)
|
2,088
|
(17,255
|
)
|
|||||||||||
Effect of foreign exchange on cash
|
1,068
|
(2,057
|
)
|
16,625
|
||||||||||||
Cash, beginning of year
|
685
|
654
|
1,284
|
|||||||||||||
Cash, end of the year
|
$
|
819
|
$
|
685
|
$
|
654
|
||||||||||
Taxes paid
|
(103
|
)
|
(126
|
)
|
(329
|
)
|
||||||||||
Interest paid
|
(342
|
)
|
(416
|
)
|
(1,333
|
)
|
||||||||||
Supplemental non-cash information
|
||||||||||||||||
Shares issued to settle debts
|
19
|
10,275
|
-
|
-
|
||||||||||||
Change in value of investments
|
10
|
8
|
(28
|
)
|
(13
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Corporation
|
Incorporation
|
Percentage
ownership
|
Functional currency
|
Business purpose
|
Patagonia Gold S.A. (“PGSA”)
|
Argentina
|
95.3
|
US$
|
Production and Exploration Stage
|
Minera Minamalu S.A.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Huemules S.A.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Leleque Exploración S.A.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Patagonia Gold Limited (formerly Patagonia Gold PLC)
|
UK
|
100
|
GBP$
|
Holding
|
Minera Aquiline S.A.U.
|
Argentina
|
100
|
US$
|
Exploration Stage
|
Patagonia Gold Canada Inc.
|
Canada
|
100
|
CAD$
|
Holding
|
Patagonia Gold Chile S.C.M.
|
Chile
|
100
|
CH$
|
Exploration Stage
|
Ganadera Patagonia S.R.L.
|
Argentina
|
100
|
US$
|
Land Holding
|
1272680 B.C. Ltd (formerly 1494716 Alberta Ltd.)
|
Canada
|
100
|
CAD$
|
Nominee Shareholder
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
-
|
Income and expenses on the statement of loss and comprehensive loss have been translated using the average exchange rates
prevailing during the year;
|
-
|
Assets and liabilities have been translated using the exchange rate prevailing at the date of the statement of financial
position;
|
-
|
Translation adjustments are recognized in other comprehensive income (loss).
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
-
|
The Company and the customer have an identifiable contract and are committed to perform their respective obligations;
|
-
|
The Company and the customer can identify each other’s rights regarding the goods to be transferred;
|
-
|
The Company can identify the payment terms for the goods to be transferred;
|
-
|
The risk, timing or amount of the Company’s future cashflows is expected to change as a result of the contract;
|
-
|
It is probable that the Company will collect the consideration to which it will be entitled in exchange for the goods that will be transferred to
the customer.
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
•
|
Specifying that an entity’s right to defer settlement must exist at the end of the reporting period;
|
•
|
Clarifying that classification is unaffected by management’s intentions or expectations about whether the entity will exercise its right to defer
settlement;
|
•
|
Clarifying how lending conditions affect classification; and
|
•
|
Clarifying requirements for classifying liabilities an entity will or may settle by issuing its own equity instruments.
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
|
December 31, 2020
|
|
December 31, 2019
|
||
$’000
|
$’000
|
|||||
|
|
|
|
|
||
Gold held on carbon
|
|
$
|
1,421
|
|
$
|
1,603
|
Silver and gold concentrate
|
|
|
-
|
|
|
157
|
Material stockpiles
|
-
|
-
|
||||
Materials and supplies
|
|
|
1,868
|
|
|
1,446
|
|
|
$
|
3,289
|
|
$
|
3,206
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Mining assets
|
Surface rights acquired
|
Total
|
||||
$’000
|
$’000
|
$’000
|
||||
Cost
|
||||||
Balance – January 1, 2019
|
$
|
13,425
|
$
|
5,032
|
$
|
18,457
|
Reverse acquisition (note 25)
|
6,830
|
1,427
|
8,257
|
|||
Additions
|
2,926
|
-
|
2,926
|
|||
Balance - December 31, 2019
|
$
|
23,181
|
$
|
6,459
|
$
|
29,640
|
Additions
|
942
|
-
|
942
|
|||
Balance - December 31, 2020
|
$
|
24,123
|
$
|
6,459
|
$
|
30,582
|
Amortization
|
||||||
Balance - January 1, 2019
|
$
|
7,823
|
$
|
908
|
$
|
8,731
|
Change for the year
|
3,456
|
-
|
3,456
|
|||
Impairment
|
1,996
|
-
|
1,996
|
|||
Balance - December 31, 2019
|
$
|
13,275
|
$
|
908
|
$
|
14,183
|
Charge for the year
|
477
|
-
|
477
|
|||
Disposals
|
-
|
-
|
-
|
|||
Balance - December 31, 2020
|
$
|
13,752
|
$ |
908
|
$
|
14,660
|
Net book value
|
||||||
December 31, 2019
|
$
|
9,906
|
$
|
5,551
|
$
|
15,457
|
December 31, 2020
|
$
|
10,371
|
$
|
5,551
|
$
|
15,922
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
December 31, 2020
|
|
|
December 31,2019
|
|
|||
$’000
|
$’000
|
||||||
Reclamation and remediation obligation - beginning of year
|
$
|
5,803
|
|
|
$
|
1,274
|
|
Reverse acquisition (note 25)
|
|
-
|
|
|
|
2,075
|
|
Change in estimate
|
|
(677
|
)
|
2,419
|
|||
Accretion expense
|
|
13
|
|
|
|
35
|
|
Reclamation and remediation obligation - end of year
|
$
|
5,139
|
|
|
$
|
5,803
|
Fomicruz Agreement
|
Minera Aquiline Argentina
|
Total
|
||||
$’000
|
$’000
|
$’000
|
||||
Balance – January 1, 2019
|
$
|
3,288
|
$
|
13,187
|
$
|
16,475
|
Amortization
|
(100)
|
-
|
(100)
|
|||
Exchange differences
|
-
|
622
|
622
|
|||
Balance - December 31, 2019
|
$
|
3,188
|
$
|
13,809
|
$
|
16,997
|
Amortization
|
(100)
|
-
|
(100)
|
|||
Exchange differences
|
-
|
298
|
298
|
|||
Balance - December 31, 2020
|
$
|
3,088
|
$
|
14,107
|
$
|
17,195
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
|
Plant
|
|
|
Buildings
|
|
|
Vehicles and equipment
|
|
|
Improvements and advances
|
|
|
Total
|
|
|||||
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
||||||||||||||||
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance – January 1, 2019
|
|
$
|
12,945
|
$
|
823
|
$
|
22,004
|
|
$
|
673
|
|
$
|
36,445
|
|||||||
Reverse acquisition (note 25)
|
|
2,178
|
1,156
|
1,233
|
-
|
4,567
|
||||||||||||||
Additions
|
|
203
|
-
|
244
|
330
|
777
|
||||||||||||||
Disposals
|
-
|
-
|
(560
|
)
|
(48
|
)
|
(608
|
)
|
||||||||||||
Transfers
|
|
|
-
|
-
|
103
|
(103
|
)
|
-
|
|
|||||||||||
Balance - December 31, 2019
|
|
$
|
15,326
|
|
|
$
|
1,979
|
|
$
|
23,024
|
|
|
$
|
852
|
|
|
$
|
41,181
|
||
Additions
|
114
|
-
|
260
|
602
|
976
|
|||||||||||||||
Disposals
|
-
|
-
|
(14
|
)
|
(415
|
)
|
(429
|
)
|
||||||||||||
Balance - December 31, 2020
|
$
|
15,440
|
$
|
1,979
|
$
|
23,270
|
$
|
1,039
|
$
|
41,728
|
||||||||||
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance - January 1, 2019
|
$
|
12,648
|
$
|
125
|
$
|
10,164
|
$
|
-
|
$
|
22,937
|
||||||||||
Disposals
|
-
|
-
|
(419
|
)
|
-
|
(419
|
)
|
|||||||||||||
Depreciation for the year
|
482
|
76
|
2,470
|
-
|
3,028
|
|||||||||||||||
Balance - December 31, 2019
|
$
|
13,130
|
$
|
201
|
$
|
12,215
|
$
|
-
|
$
|
25,546
|
||||||||||
Disposals
|
-
|
-
|
(12
|
)
|
-
|
(12
|
)
|
|||||||||||||
Depreciation for the year
|
272
|
161
|
2,528
|
-
|
2,961
|
|||||||||||||||
Balance - December 31, 2020
|
$
|
13,402
|
$
|
362
|
$
|
14,731
|
$
|
-
|
$
|
28,495
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2019
|
|
$
|
2,196
|
|
|
$
|
1,778
|
|
|
$
|
10,809
|
|
|
$
|
852
|
|
|
$
|
15,635
|
|
December 31, 2020
|
|
$
|
2,038
|
|
|
$
|
1,617
|
|
|
$
|
8,539
|
|
$
|
1,039
|
|
|
$
|
13,233
|
|
|
|
December 31,
|
December 31,
|
|||
|
|
2020
|
2019
|
|||
$’000
|
$’000
|
|||||
Receivable from sale
|
|
$ |
156
|
$ |
150 |
|
Recoverable value added tax ("VAT")
|
|
1,217
|
880
|
|||
Other receivables
|
|
668
|
486
|
|||
Total
|
|
$ |
2,041
|
$ |
1,516
|
|
|
December 31,
|
December 31,
|
|||
|
|
2020
|
2019
|
|||
$’000
|
$’000
|
|||||
Recoverable value added tax ("VAT")
|
|
$ |
722
|
$ |
1,226
|
|
Other receivables
|
|
2,822
|
2,588
|
|||
Total
|
|
$ |
3,544
|
$ |
3,814
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
December 31,
|
|
December 31,
|
|||
|
2020
|
|
2019
|
|||
$’000
|
$’000
|
|||||
Trade accounts payable and accrued liabilities
|
$
|
2,510
|
|
$
|
5,102
|
|
Income tax
|
-
|
-
|
||||
Other accruals
|
1,874
|
890
|
||||
Accounts payable to related parties (note 20)
|
|
144
|
|
|
6,717
|
|
Total
|
$
|
4,528
|
|
$
|
12,709
|
|
|
December 31,
|
|
December 31,
|
|||
|
2020
|
|
2019
|
|||
$’000
|
$’000
|
|||||
Current portion of long-term debt(note 17)
|
$
|
340
|
|
$
|
200
|
|
Leases payable
|
23
|
134
|
||||
Loans payable
|
-
|
-
|
||||
Total
|
$
|
363
|
|
$
|
334
|
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
December 31,
|
December 31,
|
|||||
|
2020
|
2019
|
|||||
$’000
|
$’000
|
||||||
Loan to related party secured by a letter of guarantee from the Company, at 5% interest per annum, due 2022 (note 20) (1)
|
$
|
13,961
|
$
|
7,908
|
|||
Loan to related party secured by assets of the Company payable 5.75% interest per annum, due 2022
|
448
|
512
|
|||||
Acquired in reverse acquisition. Unsecured loan payable to related party at 8% interest per annum, due 2022 (note 20 and 25)
|
-
|
990
|
|||||
Acquired in reverse acquisition. Unsecured loan payable to related party at 8% interest per annum, due 2021 (note 20 and 25)
|
-
|
826
|
|||||
Acquired in reverse acquisition. Unsecured loan payable to related party at 7% interest per annum, due 2021 (note 20 and 25)
|
-
|
1,038
|
|||||
Accrued interest on debt
|
848
|
946
|
|||||
$
|
15,257
|
$
|
12,220
|
||||
Less current portion
|
(340
|
)
|
(200
|
)
|
|||
$
|
14,917
|
$
|
12,020
|
(1)
|
On November 16, 2020, the maturity of the loan was extended from March 31, 2021 to December 31, 2022. All other terms of the loan remain unchanged.
|
Year ending December 31,
|
|
2021
|
340
|
2022
|
14,917
|
|
December 31,
|
December 31,
|
December 31,
|
||||||||
2020
|
2019
|
2018
|
|||||||||
Net loss
|
$
|
(4,381
|
)
|
|
$
|
(12,354
|
)
|
$
|
(17,590
|
)
|
|
Weighted average number of common shares outstanding – basic and diluted
|
325,483,780
|
282,306,312
|
254,387,482
|
||||||||
Net loss per share – basic and diluted
|
$
|
(0.013
|
)
|
|
$
|
(0.044
|
)
|
$
|
(0.069
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
|
|||||
|
Number of common
|
|
Amount
|
|||
share outstanding
|
$’000
|
|||||
Balance at January 1, 2019
|
254,355,192
|
|
$
|
301
|
|
|
Share issued in reverse acquisition (note 25)
|
63,588,798
|
2,287
|
||||
Balance at December 31, 2019
|
317,943,990
|
$
|
2,588
|
|||
Shares issued to settle debts
|
45,241,388
|
4,749
|
||||
Share repurchased
|
(155,000
|
)
|
(17
|
)
|
||
Balance at December 31, 2020
|
363,030,378
|
$
|
7,320
|
|||
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
|
Year ended December 31, 2020
|
|
|
Year ended December 31, 2019
|
|
||||||||
|
|
Number of options
|
|
|
Weighted Average Price (CAD)
|
|
|
Number of options
|
|
|
Weighted Average Price (CAD)
|
|
||
Balance, beginning of year
|
|
7,650,000
|
$
|
0.065
|
|
1,706,830
|
|
|
$
|
13.896
|
||||
Granted
|
|
9,600,000
|
|
0.160
|
|
|
7,650,000
|
|
0.065
|
|||||
Cancelled
|
|
-
|
|
-
|
|
|
(1,706,830
|
)
|
|
(13.896
|
)
|
|||
Balance, end of year
|
|
17,250,000
|
|
$
|
0.118
|
|
|
7,650,000
|
|
$
|
0.065
|
Exercise price (CAD)
|
Options vested
|
Options unvested
|
Total outstanding
|
Remaining contractual life (years)
|
Expiry date
|
$0.065
|
7,650,000
|
-
|
7,650,000
|
3.73
|
September 25, 2024
|
$0.160
|
-
|
9,600,000
|
9,600,000
|
4.62
|
August 13, 2025
|
7,650,000
|
9,600,000
|
17,250,000
|
4.23
|
Discount rate
|
1.46%
|
|
Expected volatility
|
253.14%
|
|
Expected life (years)
|
5
|
|
Expected dividend yield
|
0%
|
|
Forfeiture rate
|
0%
|
|
Stock price
|
CAD$ 0.06
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Discount rate
|
0.35%
|
Expected volatility
|
172.95%
|
Expected life (years)
|
5
|
Expected dividend yield
|
0%
|
Forfeiture rate
|
0%
|
Stock price
|
CAD$ 0.15
|
Name and Principal Position
|
|
Remuneration, fees or interest expense
|
Loans or Advances
|
Remuneration, fees, or interest payments
|
Loan payments
|
Included in Accounts Payable
|
Included in Loan Payable and Long-term debt
|
|
|
Year ended December 31,
|
As at December 31, 2020
and 2019
|
||||
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
||
A company controlled by a director1
- admin, office, and interest expenses
|
2020
|
262
|
-
|
-
|
6,636
|
-
|
-
|
2019
|
-
|
-
|
-
|
-
|
6,374
|
-
|
|
2018
|
-
|
-
|
-
|
-
|
|||
A company controlled by a director
- admin, office, and interest expenses
|
2020
|
703
|
6,053
|
212
|
-
|
126
|
14,808
|
2019
|
346
|
7,908
|
33
|
-
|
227
|
8,163
|
|
2018
|
66
|
-
|
-
|
-
|
|||
Directors
- salaries and wages
|
2020
|
394
|
-
|
492
|
-
|
18
|
-
|
2019
|
337
|
-
|
317
|
-
|
116
|
-
|
|
2018
|
293
|
-
|
-
|
-
|
|||
Director1
-loans
|
2020
|
-
|
532
|
962
|
3,270
|
-
|
-
|
2019
|
-
|
347
|
-
|
-
|
-
|
3,545
|
|
2018
|
-
|
-
|
-
|
-
|
|||
1 Balances owed to related parties were acquired as part of the reverse acquisition (note 25)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Year ended December 31,
|
|||||||
2020
|
2019
|
2018
|
|||||
Salaries and benefits
|
$
|
820
|
$
|
375
|
$
|
365
|
|
Director’s fees
|
71
|
30
|
48
|
||||
Share-based compensation
|
230
|
51
|
190
|
||||
Other compensation, including short-term benefits
|
-
|
-
|
173
|
||||
$
|
1,121
|
$
|
456
|
$
|
776
|
Year ended December 31,
|
||||||||
2020
|
2019
|
2018
|
||||||
$’000
|
$’000
|
$’000
|
||||||
General and administrative
|
$
|
2,353
|
$
|
4,175
|
$
|
3,489
|
||
Argentina statutory taxes
|
654
|
641
|
581
|
|||||
Professional fees
|
986
|
1,566
|
863
|
|||||
Operating leases
|
132
|
130
|
89
|
|||||
Directors’ remuneration
|
244
|
259
|
257
|
|||||
Loss (gain) on sale of property, plant and equipment
|
194
|
(76)
|
(46)
|
|||||
Depreciation of property, plant and equipment
|
2,961
|
3,028
|
7,346
|
|||||
Depreciation allocated to inventory
|
(2,605)
|
(2,501)
|
(7,087)
|
|||||
Depreciation of mineral properties
|
477
|
3,456
|
3,069
|
|||||
Amortization of mining rights
|
100
|
100
|
100
|
|||||
Impairment of assets
|
-
|
-
|
2,260
|
|||||
Consulting fees
|
115
|
18
|
26
|
|||||
Transaction taxes expense (income)
|
-
|
248
|
4
|
|||||
Total
|
$
|
5,611
|
$
|
11,044
|
$ |
10,951
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
•
|
Level 1: inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Active markets are those in which transactions
occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
|
|
|
•
|
Level 2: inputs, other than quoted prices, that are observable, either directly or indirectly. Level 2 valuations are based on inputs, including
quoted forward prices for commodities, market interest rates, and volatility factors, which can be observed or corroborated in the marketplace.
|
|
|
•
|
Level 3: inputs are less observable, unavoidable or where the observable data does not support the majority of the instruments’ fair value.
|
|
|
December 31, 2020
|
|
|
December 31, 2019
|
||||||||||
|
|
Carrying amount
|
Fair value
|
Carrying amount
|
Fair value
|
||||||||||
|
|
$‘000
|
$‘000
|
$‘000
|
$‘000
|
||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized cost
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash
|
|
|
819
|
819
|
685
|
685
|
|||||||||
Receivables and other receivable ¹
|
|
|
3,646
|
3,646
|
3,224
|
3,224
|
|||||||||
Fair value through other comprehensive income
|
|
|
|||||||||||||
Other financial assets (Level 1)
|
|
|
16
|
16
|
334
|
334
|
|||||||||
|
|
|
|||||||||||||
Financial liabilities
|
|
|
|||||||||||||
|
|
|
|||||||||||||
Amortized cost
|
|
|
|||||||||||||
Bank indebtedness
|
|
|
9,636
|
9,636
|
14,989
|
14,989
|
|||||||||
Accounts payable and accrued liabilities
|
|
|
4,528
|
4,528
|
12,709
|
12,709
|
|||||||||
Loan payable and current portion of long-term debt
|
|
|
363
|
363
|
334
|
334
|
|||||||||
Long-term debt
|
|
|
14,917
|
14,917
|
13,026
|
12,020
|
|||||||||
|
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
CAD
|
AR$
|
Euro
|
|||||||
Cash
|
$
|
13
|
$
|
641
|
$
|
3
|
|||
Other working capital (deficit) items - net
|
(190
|
)
|
(2,574
|
)
|
(340
|
)
|
|||
Non-current financial assets
|
-
|
638
|
-
|
||||||
Non-current financial liabilities
|
-
|
-
|
(109
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
As of December 31, 2020
|
Payments Due by Period
|
||||
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
More than 5 years
|
|
Bank indebtedness
|
$9,636
|
$9,636
|
-
|
-
|
-
|
Accounts payable and accrued liabilities
|
4,384
|
4,384
|
-
|
-
|
-
|
Accounts payable with related parties
|
144
|
144
|
-
|
-
|
-
|
Loan payable and current portion of long-term debt
|
363
|
363
|
-
|
-
|
-
|
Long-term debt
|
109
|
-
|
109
|
-
|
-
|
Long-term debt with related parties
|
14,808
|
-
|
14,808
|
-
|
-
|
Reclamation and remediation obligations
|
5,139
|
-
|
-
|
-
|
5,139
|
Other long-term payables
|
57
|
-
|
57
|
-
|
-
|
Total
|
$34,640
|
$14,527
|
$14,974
|
-
|
$5,139
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
For the year ended December 31, 2020
|
|||||||||||||||||||||||||
Argentina
|
|||||||||||||||||||||||||
Lomada Project
|
Cap- Oeste Project
|
Calcatreu Project
|
Martha and La Josefina Projects
|
Argentina Uruguay and Chile
|
UK
|
North America
|
Total
|
||||||||||||||||||
Revenue
|
$
|
6,482
|
$
|
12,417
|
$
|
-
|
$
|
950
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
19,849
|
|||||||||
Cost of sales
|
(4,391
|
)
|
(6,589
|
)
|
-
|
(2,267
|
)
|
-
|
-
|
-
|
(13,247
|
)
|
|||||||||||||
Gross profit (loss)
|
$
|
2,091
|
$
|
5,828
|
$
|
-
|
$
|
(1,317
|
)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
6,602
|
||||||||
Operating expense
|
|||||||||||||||||||||||||
Exploration expense
|
$
|
-
|
$
|
-
|
$
|
(884
|
)
|
$
|
(83
|
)
|
$
|
(1,336
|
)
|
$
|
-
|
$
|
-
|
$
|
(2,303
|
)
|
|||||
Administrative expenses
|
-
|
(495
|
)
|
(217
|
)
|
-
|
(2,946
|
)
|
(212
|
)
|
(1,285
|
)
|
(5,155
|
)
|
|||||||||||
Depreciation expense
|
-
|
-
|
(18
|
)
|
-
|
(338
|
)
|
(100
|
)
|
-
|
(456
|
)
|
|||||||||||||
Share-based payments
|
-
|
-
|
-
|
-
|
-
|
-
|
(382
|
)
|
(382
|
)
|
|||||||||||||||
Interest expense
|
-
|
-
|
(1
|
)
|
-
|
(318
|
)
|
(610
|
)
|
(1,171
|
)
|
(2,100
|
)
|
||||||||||||
Total operating expense
|
$
|
-
|
$
|
(495
|
)
|
$
|
(1,120
|
)
|
$
|
(83
|
)
|
$
|
(4,938
|
)
|
$
|
(922
|
)
|
$
|
(2,838
|
)
|
$
|
(10,396
|
)
|
||
Other income/(expense)
|
|||||||||||||||||||||||||
Interest income
|
$
|
-
|
$
|
-
|
$
|
1
|
$
|
-
|
$
|
124
|
$
|
-
|
$
|
-
|
$
|
125
|
|||||||||
Gain/(loss) on foreign exchange
|
-
|
-
|
713
|
-
|
(1,159
|
)
|
(369
|
)
|
30
|
(785
|
)
|
||||||||||||||
Accretion expense
|
(6
|
)
|
(3
|
)
|
-
|
(4
|
)
|
-
|
-
|
-
|
(13
|
)
|
|||||||||||||
Other expenses
|
-
|
-
|
(297
|
)
|
-
|
2,452
|
-
|
-
|
2,155
|
||||||||||||||||
Total other income/(expense)
|
$
|
(6
|
)
|
$
|
(3
|
)
|
$
|
417
|
$
|
(4
|
)
|
$
|
1,417
|
$
|
(369
|
)
|
$
|
30
|
$
|
1,482
|
|||||
Income/(loss) – before income tax
|
$
|
2,085
|
$
|
5,330
|
$
|
(703
|
)
|
$
|
(1,404
|
)
|
$
|
(3,521
|
)
|
$
|
(1,291
|
)
|
$
|
(2,808
|
)
|
$
|
(2,312
|
)
|
|||
Income tax/(benefit)
|
-
|
-
|
138
|
-
|
(2,207
|
)
|
-
|
-
|
(2,069
|
)
|
|||||||||||||||
Net income/(loss)
|
$
|
2,085
|
$
|
5,330
|
$
|
(565
|
)
|
$
|
(1,404
|
)
|
$
|
(5,728
|
)
|
$
|
(1,291
|
) |
$
|
(2,808
|
)
|
$
|
(4,381
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
For the year ended December 31, 2019
|
|||||||||||||||||||||||||
Argentina
|
|||||||||||||||||||||||||
Lomada Project
|
Cap- Oeste Project
|
Calcatreu Project
|
Martha and La Josefina Projects
|
Argentina Uruguay and Chile
|
UK
|
North America
|
Total
|
||||||||||||||||||
Revenue
|
$
|
4,750
|
$
|
14,903
|
$
|
-
|
$
|
2,285
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
21,938
|
|||||||||
Cost of sales
|
(3,765
|
)
|
(11,828
|
)
|
-
|
(1,545
|
)
|
-
|
-
|
-
|
(17,138
|
)
|
|||||||||||||
Gross profit (loss)
|
$
|
985
|
$
|
3,075
|
$
|
-
|
$
|
740
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4,800
|
|||||||||
Operating expense
|
|||||||||||||||||||||||||
Exploration expense
|
$
|
-
|
$
|
-
|
$
|
(1,300
|
)
|
$
|
(321
|
)
|
$
|
(987
|
)
|
$
|
-
|
$
|
-
|
$
|
(2,608
|
)
|
|||||
Administrative expenses
|
(2,860
|
)
|
(596
|
)
|
(279
|
)
|
(871
|
)
|
(4,232
|
)
|
(1,433
|
)
|
(307
|
)
|
(10,578
|
)
|
|||||||||
Depreciation expense
|
-
|
-
|
(17
|
)
|
(115
|
)
|
(234
|
)
|
(100
|
)
|
-
|
(466
|
)
|
||||||||||||
Impairment of mineral properties
|
-
|
-
|
-
|
-
|
-
|
(1,996
|
)
|
- |
(1,996
|
)
|
|||||||||||||||
Share-based payments
|
-
|
-
|
-
|
-
|
-
|
(40
|
)
|
(87
|
)
|
(127
|
)
|
||||||||||||||
Interest expense
|
-
|
-
|
-
|
|
-
|
(765
|
)
|
(782
|
)
|
(584
|
)
|
(2,131
|
)
|
||||||||||||
Total operating expense
|
$
|
(2,860
|
)
|
$
|
(596
|
)
|
$
|
(1,596
|
)
|
$
|
(1,307
|
)
|
$
|
(6,218
|
)
|
$
|
(4,351
|
)
|
$
|
(978
|
)
|
$
|
(17,906
|
)
|
|
Other income/(expense)
|
|||||||||||||||||||||||||
Interest income
|
$
|
-
|
$
|
-
|
$
|
34
|
$
|
-
|
$
|
157
|
$
|
-
|
$
|
-
|
$
|
191
|
|||||||||
Gain/(loss) on foreign exchange
|
-
|
-
|
(10
|
)
|
1,714
|
(1,082
|
)
|
(467
|
)
|
326
|
481
|
||||||||||||||
Accretion expense
|
(7
|
)
|
(12
|
)
|
-
|
(16
|
)
|
-
|
-
|
-
|
(35
|
)
|
|||||||||||||
Total other income/(expense)
|
$
|
(7
|
)
|
$
|
(12
|
)
|
$
|
24
|
$
|
1,698
|
$
|
(925
|
)
|
$
|
(467
|
)
|
$
|
326
|
$
|
637
|
|||||
Income/(loss) – before income tax
|
$
|
(1,882
|
)
|
$
|
2,467
|
$
|
(1,572
|
)
|
$
|
1,131
|
$
|
(7,143
|
)
|
$
|
(4,818
|
)
|
$
|
(652
|
)
|
$
|
(12,469
|
)
|
|||
Income tax/(benefit)
|
-
|
-
|
(869
|
)
|
(2,030
|
)
|
3,014
|
-
|
-
|
115
|
|||||||||||||||
Net income/(loss)
|
$
|
(1,882
|
)
|
$
|
2,467
|
$
|
(2,441
|
)
|
$
|
(899
|
)
|
$
|
(4,129
|
)
|
$
|
(4,818
|
)
|
$
|
(652
|
)
|
$
|
(12,354
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
For the year ended December 31, 2018
|
||||||||||||||||||
Argentina
|
||||||||||||||||||
Lomada Project
|
Cap- Oeste Project
|
COSE Project
|
Argentina Uruguay and Chile
|
UK
|
Total
|
|||||||||||||
Revenue
|
$
|
-
|
$
|
48,089
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
48,089
|
||||||
Cost of sales
|
(1,666
|
)
|
(42,996
|
)
|
-
|
-
|
-
|
(44,662
|
)
|
|||||||||
Gross profit (loss)
|
$
|
(1,666
|
)
|
$
|
5,093
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
3,427
|
|||||
Operating expense
|
||||||||||||||||||
Exploration expense
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(2,744
|
)
|
$
|
-
|
$
|
(2,744
|
)
|
||||
Administrative expenses
|
(681
|
)
|
(2,388
|
)
|
-
|
(6,890
|
)
|
(992
|
)
|
(10,951
|
)
|
|||||||
Share-based payments
|
-
|
-
|
-
|
-
|
(190
|
)
|
(190
|
)
|
||||||||||
Interest expense
|
-
|
-
|
-
|
(977
|
)
|
(390
|
)
|
(1,367
|
)
|
|||||||||
Total operating expense
|
$
|
(681
|
)
|
$
|
(2,388
|
)
|
$
|
-
|
$
|
(10,611
|
)
|
$
|
(1,572
|
)
|
$
|
(15,252
|
)
|
|
Other income/(expense)
|
||||||||||||||||||
Interest income
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
122
|
$
|
-
|
$
|
122
|
||||||
Gain/(loss) on foreign exchange
|
-
|
-
|
-
|
(13,817
|
)
|
(587
|
)
|
(14,404
|
)
|
|||||||||
Gain on hyperinflationary net monetary position
|
-
|
-
|
-
|
4,448
|
-
|
4,448
|
||||||||||||
Other income
|
-
|
-
|
1,500
|
-
|
-
|
1,500
|
||||||||||||
Total other income/(expense)
|
$
|
-
|
$
|
-
|
$
|
1,500
|
$
|
(9,247
|
)
|
$
|
(587
|
)
|
$
|
(8,334
|
)
|
|||
Income/(loss) – before income tax
|
$
|
(2,347
|
)
|
$
|
2,705
|
$
|
1,500
|
$
|
(19,858
|
)
|
$
|
(2,159
|
)
|
$
|
(20,159
|
)
|
||
Income tax/(benefit)
|
-
|
-
|
-
|
2,569
|
2,569
|
|||||||||||||
Net income/(loss)
|
$
|
(2,347
|
)
|
$
|
2,705
|
$
|
1,500
|
$
|
(17,289
|
)
|
$
|
(2,159
|
)
|
$
|
(17,590
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Total Assets
|
Total liabilities
|
||||||||||
December 31, 2020
|
December 31, 2019
|
December 31, 2020
|
December 31, 2019
|
||||||||
$’000
|
$’000
|
$’000
|
$’000
|
||||||||
Argentina – Cap Oeste
|
$
|
14,585
|
$
|
16,081
|
$
|
1,880
|
$
|
2,629
|
|||
Argentina – Lomada
|
4,616
|
4,267
|
3,808
|
1,979
|
|||||||
Argentina – Calcatreu
|
15,343
|
18,036
|
490
|
1,591
|
|||||||
Argentina – Martha & La Josefina
|
12,704
|
14,220
|
2,298
|
8,466
|
|||||||
Argentina and Chile
|
8,553
|
7,308
|
5,355
|
5,977
|
|||||||
United Kingdom
|
122
|
176
|
15,678
|
20,240
|
|||||||
North America
|
4,145
|
4,406
|
9,154
|
9,824
|
|||||||
Total
|
$
|
60,068
|
$
|
64,494
|
$
|
38,663
|
$
|
50,706
|
|||
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Preliminary
|
Adjustment
|
Final
|
||||||||||
|
$ (’000) |
|
|
$ (’000) |
|
$ (’000)
|
|
|||||
Fair value of the Company’s shares (1)
|
$
|
2,287
|
$ | - |
$ | 2,287 |
||||||
Less net identifiable assets (liabilities) of the Company
|
||||||||||||
Cash
|
60
|
-
|
60
|
|||||||||
Accounts receivable
|
1,183
|
-
|
1,183
|
|||||||||
Prepaid expenses
|
14
|
-
|
14
|
|||||||||
Inventory
|
906
|
7
|
913
|
|||||||||
Mineral properties
|
7,865
|
391
|
8,256
|
|||||||||
Property, plant and equipment
|
2,210
|
2,357
|
4,567
|
|||||||||
Goodwill
|
5,715
|
(1,706
|
) |
4,009
|
||||||||
Performance bond
|
351
|
-
|
351
|
|||||||||
Accounts payable and accrued liabilities
|
(8,725
|
)
|
-
|
(8,725
|
)
|
|||||||
Bank indebtedness
|
(400
|
)
|
-
|
(400
|
)
|
|||||||
Loan payable and current portion of long-term debt
|
(581
|
)
|
-
|
(581
|
)
|
|||||||
Long-term debt
|
(2,062
|
)
|
-
|
(2,062
|
)
|
|||||||
Accrued interest on debt
|
(550
|
)
|
-
|
(550
|
)
|
|||||||
Reclamation and remediation obligations
|
(2,075
|
)
|
-
|
(2,075
|
)
|
|||||||
Deferred tax liabilities
|
(1,624
|
)
|
(1,049
|
) |
(2,673
|
)
|
||||||
$
|
2,287
|
$
|
-
|
$
|
2,287
|
(1)
|
The fair value of 5,908,687 common shares issued to pre-reverse acquisition Hunt shareholders is $2,287 based on the fair value of
$0.387 per common share (converted from GBP 0.310 closing stock price of Patagonia Gold Limited prior to the transaction on July 24, 2019).
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
|
December 31, 2020
|
December 31, 2019
|
December 31, 2018
|
|
||||||
Current tax expense (benefit)
|
|
|
|
|
|
|
|||||
Current period | $ | - |
$ | 47 | $ | 803 | |||||
Deferred tax expense (benefit)
|
|||||||||||
Current period
|
2,096
|
(350
|
)
|
(3,372
|
)
|
||||||
Prior period tax adjustments
|
|
|
(27
|
)
|
188
|
|
|
- |
|||
Total income tax expense (benefit)
|
|
$
|
2,069
|
$
|
(115
|
)
|
|
$
|
(2,569
|
)
|
|
|
December 31, 2020
|
December 31, 2019
|
December 31, 2018
|
|
||||||
Loss before tax | $ |
(2,312 | ) |
$ | (12,469 | ) |
$ | (20,159 | ) | ||
Statutory income tax rate | 25% | 25% | 19% | ||||||||
Expected income tax (benefit)
|
$
|
(578
|
)
|
$
|
(3,117
|
)
|
$
|
(3,830
|
)
|
||
Increase (decrease) resulting from:
|
|||||||||||
Non-taxable items
|
2,005
|
118
|
1,281
|
||||||||
Change in unrecognized deferred tax assets
|
534
|
1,335
|
4,365
|
||||||||
Tax rate changes, tax rate differences
|
135
|
1,361
|
(1,012
|
)
|
|||||||
Prior period tax adjustments
|
|
|
(27
|
)
|
188
|
|
|
(3,373
|
)
|
||
Total income tax expense (benefit)
|
|
$
|
2,069
|
$
|
(115
|
)
|
|
$
|
(2,569
|
)
|
|
December 31, 2020
|
December 31, 2019
|
||||
Deferred tax assets are attributable to the following:
|
|
|
||||
Property, plant and equipment
|
$
|
869
|
$
|
786
|
||
Loss carryforwards
|
793
|
2,385
|
||||
Other
|
2,898
|
1,428
|
||||
Deferred tax assets
|
4,560
|
4,599
|
||||
Set-off of tax
|
|
(4,560
|
)
|
(1,758
|
)
|
|
Net deferred tax asset
|
$
|
-
|
$
|
2,841
|
|
December 31, 2020
|
December 31, 2019
|
||||
Deferred tax liabilities are attributable to the following:
|
|
|
||||
Property, plant and equipment
|
$
|
(5,552
|
)
|
$
|
(4,263
|
)
|
Mineral properties
|
(1,741
|
)
|
(1,741
|
)
|
||
Long-term debt
|
(322
|
)
|
(322
|
)
|
||
Other
|
(968
|
)
|
(227
|
)
|
||
Deferred tax liabilities
|
(8,583
|
)
|
(6,553
|
)
|
||
Set-off of tax
|
|
4,560
|
1,758
|
|||
Net deferred tax liability
|
$
|
(4,023
|
)
|
$
|
(4,795
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Balance December 31, 2019
|
Recognized in net income (loss)
|
Acquired in a business combination
|
Balance December 31, 2020
|
|||||||||
Property, plant and equipment
|
$
|
786
|
$
|
83
|
$
|
-
|
$
|
869
|
||||
Loss carryforwards
|
2,385
|
(1,592
|
)
|
-
|
793
|
|||||||
Other
|
1,428
|
1,470
|
-
|
2,898
|
||||||||
Property, plant and equipment
|
(4,263
|
)
|
(1,289
|
)
|
-
|
(5,552
|
)
|
|||||
Mineral properties
|
(1,741
|
)
|
-
|
-
|
(1,741
|
)
|
||||||
Long-term debt
|
(322
|
)
|
-
|
-
|
(322
|
)
|
||||||
Other
|
(227
|
)
|
(741
|
)
|
-
|
(968
|
)
|
|||||
$
|
(1,954
|
)
|
$
|
(2,069
|
)
|
$
|
-
|
$
|
(4,023
|
)
|
Balance December 31, 2018
|
Recognized in net income (loss)
|
Acquired in a business combination
|
Balance December 31, 2019
|
|||||||||
Property, plant and equipment
|
$
|
580
|
$
|
206
|
$
|
-
|
$
|
786
|
||||
Loss carryforwards
|
720
|
1,665
|
-
|
2,385
|
||||||||
Other
|
333
|
1,095
|
-
|
1,428
|
||||||||
Property, plant and equipment
|
-
|
(3,870
|
)
|
(393
|
)
|
(4,263
|
)
|
|||||
Mineral properties
|
-
|
-
|
(1,741
|
)
|
(1,741
|
)
|
||||||
Long-term debt
|
-
|
-
|
(322
|
)
|
(322
|
)
|
||||||
Other
|
(1,075
|
)
|
1,065
|
(217
|
)
|
(227
|
)
|
|||||
$
|
558
|
$
|
161
|
$
|
(2,673
|
)
|
$
|
(1,954
|
)
|
|
December 31, 2020
|
December 31, 2019
|
||||||
Deductible temporary differences
|
103,894
|
102,519
|
||||||
Tax losses
|
24,204
|
19,779
|
||||||
128,098
|
122,298
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
As reported
US GAAP
|
Adjustment for final PPA (e)
|
Adjusted US GAAP
|
Adjustment reference
|
As restated
IFRS
|
||||||||||||||||||||
$’000
|
||||||||||||||||||||||||
$’000 | $’000 | $’000 | (a) |
(b) | (c) |
(d) | $ (’000) | |||||||||||||||||
Current assets
|
||||||||||||||||||||||||
Cash
|
$
|
685
|
$
|
-
|
$
|
685
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
685
|
||||||||
Receivables
|
1,516
|
-
|
1,516
|
-
|
-
|
-
|
-
|
1,516
|
||||||||||||||||
Inventories
|
3,347
|
-
|
3,347
|
(141
|
)
|
-
|
-
|
-
|
3,206
|
|||||||||||||||
Total current assets
|
5,548
|
-
|
5,548
|
(141
|
)
|
-
|
-
|
5,407
|
||||||||||||||||
Non-current assets
|
||||||||||||||||||||||||
Mineral properties
|
8,610
|
391
|
9,001
|
-
|
6,456
|
-
|
-
|
15,457
|
||||||||||||||||
Mining rights
|
16,997
|
-
|
16,997
|
-
|
-
|
-
|
-
|
16,997
|
||||||||||||||||
Property, plant and equipment
|
10,508
|
2,196
|
12,704
|
2,931
|
-
|
-
|
-
|
15,635
|
||||||||||||||||
Goodwill
|
4,379
|
(1,706
|
)
|
2,673
|
-
|
-
|
1,336
|
-
|
4,009
|
|||||||||||||||
Other financial assets
|
334
|
-
|
334
|
-
|
-
|
-
|
-
|
334
|
||||||||||||||||
Deferred tax assets
|
4,599
|
-
|
4,599
|
(1,758
|
)
|
-
|
-
|
-
|
2,841
|
|||||||||||||||
Other receivables
|
3,814
|
-
|
3,814
|
-
|
-
|
-
|
-
|
3,814
|
||||||||||||||||
Total non-current assets
|
49,241
|
881
|
50,122
|
1,173
|
6,456
|
1,336
|
-
|
59,087
|
||||||||||||||||
Total assets
|
$
|
54,789
|
$
|
881
|
$
|
55,670
|
$
|
1,032
|
$
|
6,456
|
$
|
1,336
|
$
|
-
|
$
|
64,494
|
||||||||
|
||||||||||||||||||||||||
Current liabilities
|
||||||||||||||||||||||||
Bank indebtedness
|
$
|
14,989
|
$
|
-
|
$
|
14,989
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
14,989
|
||||||||
Accounts payable and accrued liabilities
|
5,992
|
-
|
5,992
|
-
|
-
|
-
|
-
|
5,992
|
||||||||||||||||
Accounts payable with related parties
|
6,717
|
-
|
6,717
|
-
|
-
|
-
|
-
|
6,717
|
||||||||||||||||
Loan payable and current portion long-term debt
|
334
|
-
|
334
|
-
|
-
|
-
|
-
|
334
|
||||||||||||||||
Total current liabilities
|
28,032
|
-
|
28,032
|
-
|
-
|
-
|
-
|
28,032
|
||||||||||||||||
Non-current liabilities
|
||||||||||||||||||||||||
Long-term debt
|
312
|
-
|
312
|
-
|
-
|
-
|
-
|
312
|
||||||||||||||||
Long-term debt with related parties
|
11,708
|
-
|
11,708
|
-
|
-
|
-
|
-
|
11,708
|
||||||||||||||||
Asset retirement obligation
|
2,812
|
-
|
2,812
|
-
|
-
|
(2,812
|
)
|
-
|
||||||||||||||||
Reclamation and remediation obligations
|
-
|
-
|
2,991
|
2,812
|
5,803
|
|||||||||||||||||||
Deferred tax liabilities
|
2,693
|
1,050
|
3,743
|
1,052
|
-
|
-
|
-
|
4,795
|
||||||||||||||||
Other long-term payables
|
56
|
-
|
56
|
-
|
-
|
-
|
-
|
56
|
||||||||||||||||
Total non-current liabilities
|
17,581
|
1,050
|
18,631
|
1,052
|
-
|
2,991
|
-
|
22,674
|
||||||||||||||||
Total liabilities
|
45,613
|
1,050
|
46,663
|
1,052
|
-
|
2,991
|
-
|
50,706
|
||||||||||||||||
Shareholders’ equity
|
||||||||||||||||||||||||
Capital stock
|
2,588
|
-
|
2,588
|
-
|
-
|
-
|
-
|
2,588
|
||||||||||||||||
Additional paid in capital
|
181,676
|
-
|
181,676
|
-
|
-
|
-
|
(181,676
|
)
|
-
|
|||||||||||||||
Contributed surplus
|
- |
- |
- |
- |
- |
- |
180,269
|
180,269
|
||||||||||||||||
Accumulated deficit
|
(174,270
|
)
|
(169
|
)
|
(174,439
|
)
|
10
|
6,687
|
(1,655
|
)
|
(16,738
|
)
|
(186,135
|
)
|
||||||||||
Accumulated other comprehensive income (loss)
|
(575
|
)
|
-
|
(575
|
)
|
-
|
-
|
-
|
18,961
|
18,386
|
||||||||||||||
Total shareholders' equity attributable to the parent:
|
9,419
|
(169
|
)
|
9,250
|
10
|
6,687
|
(1,655
|
)
|
816
|
15,108
|
||||||||||||||
Non-controlling interest
|
(243
|
)
|
-
|
(243
|
)
|
(30
|
)
|
(231
|
)
|
-
|
(816
|
)
|
(1,320
|
)
|
||||||||||
Total shareholders' equity
|
9,176
|
(169
|
)
|
9,007
|
(20
|
)
|
6,456
|
(1,655
|
)
|
-
|
13,788
|
|||||||||||||
Total liabilities and shareholders’ equity
|
$
|
54,789
|
$
|
881
|
$
|
55,670
|
$
|
1,032
|
$
|
6,456
|
$
|
1,336
|
$
|
-
|
$
|
64,494
|
||||||||
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
As reported
US GAAP
|
Adjustment reference
|
As restated
IFRS
|
||||||||||||||||
$’000
|
||||||||||||||||||
$’000
|
(a)
|
(b) |
(c) |
(d) |
$’000
|
|||||||||||||
Revenue
|
$
|
47,441
|
$
|
648
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
48,089
|
||||||
Cost of sales
|
(36,361
|
)
|
(8,301
|
)
|
-
|
-
|
-
|
(44,662
|
)
|
|||||||||
Gross profit
|
11,080
|
(7,653
|
)
|
-
|
-
|
-
|
3,427
|
|||||||||||
Operating income (expenses):
|
||||||||||||||||||
Other operating income
|
1,505
|
-
|
-
|
-
|
(1,505
|
)
|
-
|
|||||||||||
Exploration expenses
|
(1,802
|
)
|
3
|
(367
|
)
|
(578
|
) |
-
|
(2,744
|
)
|
||||||||
Administrative expenses
|
(6,017
|
)
|
(3,100
|
)
|
(1,834
|
)
|
-
|
-
|
(10,951
|
)
|
||||||||
Share-based payments expense
|
(190
|
)
|
-
|
-
|
-
|
-
|
(190
|
)
|
||||||||||
Interest expense
|
(1,665
|
)
|
298
|
-
|
-
|
-
|
(1,367
|
)
|
||||||||||
Total operating expense:
|
(8,169
|
)
|
(2,799
|
)
|
(2,201
|
)
|
(578
|
) |
(1,505
|
)
|
(15,252
|
)
|
||||||
Other income/(expenses)
|
||||||||||||||||||
Interest income
|
142
|
(20
|
)
|
-
|
-
|
-
|
122
|
|||||||||||
Loss on foreign exchange
|
(12,761
|
)
|
(1,643
|
)
|
-
|
-
|
-
|
(14,404
|
)
|
|||||||||
Accretion expense
|
(578
|
)
|
-
|
-
|
578
|
-
|
-
|
|||||||||||
Gain on hyperinflationary net monetary position
|
-
|
4,448
|
-
|
-
|
-
|
4,448
|
||||||||||||
Other income
|
-
|
(5
|
)
|
-
|
-
|
1,505
|
1,500
|
|||||||||||
Total other income/(expenses)
|
(13,197
|
)
|
2,780
|
-
|
578
|
1,505
|
(8,334
|
)
|
||||||||||
Loss – before income taxes
|
(10,286
|
)
|
(7,672
|
)
|
(2,201
|
)
|
-
|
-
|
(20,159
|
)
|
||||||||
Income tax benefit
|
2,440
|
129
|
-
|
-
|
-
|
2,569
|
||||||||||||
Net loss
|
$
|
(7,846
|
)
|
$
|
(7,543
|
)
|
$
|
(2,201
|
)
|
$
|
-
|
$
|
-
|
$
|
(17,590
|
)
|
||
Attributable to non-controlling interest
|
(528
|
)
|
(538
|
)
|
(220
|
)
|
(58
|
)
|
-
|
(1,344
|
)
|
|||||||
Attributable to equity share owners of the parent
|
(7,318
|
)
|
(7,005
|
)
|
(1,981
|
)
|
58
|
-
|
(16,246
|
)
|
||||||||
(7,846
|
)
|
(7,543
|
)
|
(2,201
|
)
|
-
|
-
|
(17,590
|
)
|
|||||||||
Other comprehensive income (loss) net of tax
|
||||||||||||||||||
Change in fair value of investment
|
(13
|
)
|
-
|
-
|
-
|
-
|
(13
|
)
|
||||||||||
Foreign currency translation adjustment
|
(2,824
|
)
|
9,836
|
-
|
-
|
-
|
7,012
|
|||||||||||
Total other comprehensive income (loss)
|
(2,837
|
)
|
9,836
|
-
|
-
|
-
|
6,999
|
|||||||||||
Total comprehensive income (loss)
|
$
|
(10,683
|
)
|
$
|
2,293
|
$
|
(2,201
|
)
|
$
|
-
|
$
|
-
|
$
|
(10,591
|
)
|
|||
Weighted average shares outstanding – basic and diluted
|
254,387,482
|
254,387,482
|
||||||||||||||||
Net loss per share – basic and diluted
|
$
|
(0.031
|
)
|
$
|
(0.030
|
)
|
$
|
(0.008
|
)
|
$
|
-
|
$
|
-
|
$
|
(0.069
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
As reported
US GAAP
|
Adjustment for final PPA (e)
|
Adjusted US GAAP
|
Adjustment reference
|
As restated
IFRS
|
|||||||||||||||||
$’000
|
|||||||||||||||||||||
$’000
|
$’000
|
$’000
|
|
(a) | (b) | (c) |
$’000
|
||||||||||||||
Revenue
|
$
|
21,938
|
$
|
-
|
$
|
21,938
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
21,938
|
|||||||
Cost of sales
|
(16,430
|
)
|
7
|
(16,423
|
)
|
(715
|
)
|
-
|
-
|
(17,138
|
)
|
||||||||||
Gross profit
|
5,508
|
7
|
5,515
|
(715
|
)
|
-
|
-
|
4,800
|
|||||||||||||
Operating income (expenses):
|
|||||||||||||||||||||
Exploration expenses
|
(3,758
|
)
|
-
|
(3,758
|
)
|
-
|
1,150
|
-
|
(2,608
|
)
|
|||||||||||
Administrative expenses
|
(7,262
|
)
|
(169
|
)
|
(7,431
|
)
|
(157
|
)
|
(3,456
|
)
|
-
|
(11,044
|
)
|
||||||||
Impairment of mineral properties
|
(1,996
|
)
|
-
|
(1,996
|
)
|
-
|
-
|
-
|
(1,996
|
)
|
|||||||||||
Share-based payments expense
|
(127
|
)
|
-
|
(127
|
)
|
-
|
-
|
-
|
(127
|
)
|
|||||||||||
Interest expense
|
(2,131
|
)
|
-
|
(2,131
|
)
|
-
|
-
|
-
|
(2,131
|
)
|
|||||||||||
Total operating expense:
|
(15,274
|
)
|
(169
|
)
|
(15,443
|
)
|
(157
|
)
|
(2,306
|
)
|
-
|
(17,906
|
)
|
||||||||
Other income/(expenses)
|
|||||||||||||||||||||
Interest income
|
191
|
-
|
191
|
-
|
-
|
-
|
191
|
||||||||||||||
Gain/(loss) on foreign exchange
|
377
|
-
|
377
|
104
|
-
|
-
|
481
|
||||||||||||||
Accretion expense
|
(179
|
)
|
-
|
(179
|
)
|
-
|
-
|
144
|
(35
|
)
|
|||||||||||
Total other income/(expenses)
|
389
|
-
|
389
|
104
|
-
|
144
|
637
|
||||||||||||||
Income (loss) – before income taxes
|
(9,377
|
)
|
(162
|
)
|
(9,539
|
)
|
(768
|
)
|
(2,306
|
)
|
144
|
(12,469
|
)
|
||||||||
Income tax benefit (expense)
|
(298
|
)
|
-
|
(298
|
)
|
413
|
-
|
-
|
115
|
||||||||||||
Net income (loss)
|
$
|
(9,675
|
)
|
$
|
(162
|
)
|
$
|
(9,837
|
)
|
$
|
(355
|
)
|
$
|
(2,306
|
)
|
$
|
144
|
$
|
(12,354
|
)
|
|
Attributable to non-controlling interest
|
(122
|
)
|
-
|
(122
|
)
|
(30
|
)
|
(231
|
)
|
-
|
(383
|
)
|
|||||||||
Attributable to equity share owners of the parent
|
(9,553
|
)
|
(162
|
)
|
(9,715
|
)
|
(325
|
)
|
(2,075
|
)
|
144
|
(11,971
|
)
|
||||||||
(9,675
|
)
|
(162
|
)
|
(9,837
|
)
|
(355
|
)
|
(2,306
|
)
|
144
|
(12,354
|
)
|
|||||||||
Other comprehensive income (loss) net of tax
|
|||||||||||||||||||||
Change in fair value of investment
|
(28
|
)
|
-
|
(28
|
)
|
-
|
-
|
(28
|
)
|
||||||||||||
Foreign currency translation adjustment
|
(28
|
)
|
-
|
(28
|
)
|
402
|
-
|
-
|
374
|
||||||||||||
Total other comprehensive income (loss)
|
(56
|
)
|
-
|
(56
|
)
|
402
|
-
|
-
|
346
|
||||||||||||
Total comprehensive income (loss)
|
$
|
(9,731
|
)
|
$
|
(162
|
)
|
$
|
(9,893
|
)
|
$
|
47
|
$
|
(2,306
|
)
|
$
|
144
|
$
|
(12,008
|
)
|
||
Weighted average shares outstanding – basic and diluted
|
282,306,312
|
-
|
282,306,312
|
-
|
-
|
-
|
282,306,312
|
||||||||||||||
Net income (loss) per share – basic and diluted
|
$
|
(0.034
|
)
|
$
|
-
|
$
|
(0.035
|
)
|
$
|
-
|
$
|
(0.009
|
)
|
$
|
-
|
$
|
(0.044
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
As reported US GAAP
|
Adjustments
|
As Restated IFRS
|
|||||||
Capital stock
|
$
|
31,868
|
$
|
18
|
$
|
31,886
|
|||
Accumulated Deficit
|
(157,399
|
)
|
(604
|
)
|
(158,003
|
)
|
|||
Contributed surplus
|
-
|
159,193
|
159,193
|
||||||
Accumulated other comprehensive income
|
2,318
|
(2,018
|
)
|
300
|
|||||
Additional paid in capital
|
149,982
|
(149,982
|
)
|
-
|
|||||
Total attributed to parent
|
$
|
26,769
|
$
|
6,607
|
$
|
33,376
|
|||
Non-controlling interest
|
407
|
-
|
407
|
||||||
Total
|
$
|
27,176
|
$
|
6,607
|
$
|
33,783
|
As reported
US GAAP
|
January 1, 2018 Opening balance adjustments as per table above
|
As restated
IFRS
|
|||||||||||||||||||
Adjustment reference
|
|||||||||||||||||||||
|
(a) | (b) | (c) | (d) | |||||||||||||||||
Capital stock
|
$
|
301
|
$
|
18
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(18
|
)
|
$
|
301
|
||||||
Accumulated Deficit
|
(164,717
|
)
|
(604
|
)
|
(7,005
|
)
|
(1,981
|
)
|
58
|
85
|
(174,164
|
)
|
|||||||||
Contributed surplus
|
-
|
159,193
|
-
|
-
|
-
|
20,949
|
180,142
|
||||||||||||||
Accumulated other comprehensive income
|
(519
|
)
|
(2,018
|
)
|
9,836
|
-
|
-
|
10,741
|
18,040
|
||||||||||||
Additional paid in capital
|
181,549
|
(149,982
|
)
|
-
|
-
|
-
|
(31,567
|
)
|
-
|
||||||||||||
Total attributed to parent
|
$
|
16,614
|
$
|
6,607
|
$
|
2,831
|
$
|
(1,981
|
)
|
$
|
58
|
$
|
190
|
$
|
24,319
|
||||||
Non-controlling interest
|
(121
|
)
|
-
|
(538
|
)
|
(220
|
)
|
(58
|
)
|
-
|
(937
|
)
|
|||||||||
Total
|
$
|
16,493
|
$
|
6,607
|
$
|
2,293
|
$
|
(2,201
|
)
|
$
|
-
|
$
|
190
|
$
|
23,382
|
||||||
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
As reported
US GAAP
|
Adjustment
|
As restated
IFRS
|
|||||||||
Cash flow from operating activities
|
||||||||||||
Net loss
|
$
|
(7,846
|
)
|
$
|
(9,744
|
)
|
$
|
(17,590
|
)
|
|||
Items not affecting cash
|
||||||||||||
Depreciation of property, plant and equipment
|
4,512
|
2,834
|
7,346
|
|||||||||
Depreciation of mineral properties
|
-
|
3,069
|
3,069
|
|||||||||
Amortization of mining rights
|
100
|
-
|
100
|
|||||||||
Net impairment of assets
|
690
|
1,570
|
2,260
|
|||||||||
Share based payment expense
|
190
|
-
|
190
|
|||||||||
Asset retirement obligation
|
(712
|
)
|
712
|
-
|
||||||||
Write-down of inventory
|
8,881
|
6,266
|
15,147
|
|||||||||
Accretion expense
|
578
|
(578
|
)
|
-
|
||||||||
Restatement for hyperinflation
|
-
|
(17,047
|
)
|
(17,047
|
)
|
|||||||
Deferred tax expense/(benefit)
|
(2,440
|
)
|
(129
|
)
|
(2,569
|
)
|
||||||
3,953
|
(13,047
|
)
|
(9,094
|
)
|
||||||||
Net change in non-cash working capital items
|
||||||||||||
(Increase)/decrease in receivables
|
3,841
|
(1
|
)
|
3,840
|
||||||||
(Increase)/decrease in deferred tax assets
|
1,548
|
(1,110
|
)
|
438
|
||||||||
(Increase)/decrease in inventory
|
6,932
|
(5,887
|
)
|
1,045
|
||||||||
Increase/(decrease) in accounts payable and accrued liabilities
|
(4,094
|
)
|
4,472
|
378
|
||||||||
Increase/(decrease) in other long-term payables
|
(82
|
)
|
82
|
-
|
||||||||
Increase/(decrease) in provision
|
-
|
(216
|
)
|
(216
|
)
|
|||||||
Increase/(decrease) in transaction taxes payable
|
(329
|
)
|
-
|
(329
|
)
|
|||||||
7,816
|
(2,660
|
)
|
5,156
|
|||||||||
Net cash provided by/(used in) operating activities
|
11,769
|
(15,707
|
)
|
(3,938
|
)
|
|||||||
Cash flows from investing activities
|
||||||||||||
Purchase of property, plant and equipment
|
(4,063
|
)
|
(247
|
)
|
(4,310
|
)
|
||||||
Purchase of mineral property
|
(698
|
)
|
(545
|
)
|
(1,243
|
)
|
||||||
Purchase of mining rights
|
(14,612
|
)
|
-
|
(14,612
|
)
|
|||||||
Proceeds from disposal of property, plant and equipment
|
7,515
|
(15
|
)
|
7,500
|
||||||||
Net cash used in investing activities
|
(11,858
|
)
|
(807
|
)
|
(12,665
|
)
|
||||||
Cash flow from financing activities
|
||||||||||||
Bank indebtedness (repayment)
|
7,877
|
1
|
7,878
|
|||||||||
Proceeds from loans
|
6,278
|
23,660
|
29,938
|
|||||||||
Repayment of loans
|
(18,625
|
)
|
(19,843
|
)
|
(38,468
|
)
|
||||||
Net cash provided by/(used in) financing activities
|
(4,470
|
)
|
3,818
|
(652
|
)
|
|||||||
Net increase/(decrease) in cash
|
(4,559
|
)
|
(12,696
|
)
|
(17,255
|
)
|
||||||
Effect of foreign exchange on cash
|
3,934
|
12,691
|
16,625
|
|||||||||
Cash, beginning of year
|
1,285
|
(1
|
)
|
1,284
|
||||||||
Cash, end of the year
|
$
|
660
|
$
|
(6
|
)
|
$
|
654
|
|||||
Taxes paid
|
(329
|
)
|
-
|
(329
|
)
|
|||||||
Interest paid
|
(634
|
)
|
(699
|
)
|
(1,333
|
)
|
||||||
Supplemental non-cash information
|
||||||||||||
Change in value of investments
|
(13
|
)
|
-
|
(13
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
|
As reported
US GAAP
|
Adjustment
|
As restated
IFRS
|
|||||||||
Cash flow from operating activities
|
||||||||||||
Net loss
|
$
|
(9,675
|
)
|
$
|
(2,679
|
)
|
$
|
(12,354
|
)
|
|||
Items not affecting cash
|
||||||||||||
Depreciation of property, plant and equipment
|
1,844
|
1,184
|
3,028
|
|||||||||
Depreciation of mineral properties
|
-
|
3,456
|
3,456
|
|||||||||
Amortization of mining rights
|
100
|
-
|
100
|
|||||||||
Net impairment of assets
|
1,996
|
(1,996
|
)
|
-
|
||||||||
Share based payment expense
|
127
|
-
|
127
|
|||||||||
Asset retirement obligation
|
1,342
|
(1,342
|
)
|
-
|
||||||||
Provisions
|
-
|
2,419
|
2,419
|
|||||||||
Impairment of mineral properties
|
-
|
1,996
|
1,996
|
|||||||||
Write-down of inventory
|
2,368
|
-
|
2,368
|
|||||||||
Accretion expense
|
179
|
(144
|
)
|
35
|
||||||||
Deferred tax expense/(benefit)
|
298
|
(413
|
)
|
(115
|
)
|
|||||||
(1,421
|
)
|
2,481
|
1,060
|
|||||||||
Net change in non-cash working capital items
|
||||||||||||
(Increase)/decrease in receivables
|
3,863
|
1
|
3,864
|
|||||||||
(Increase)/decrease in deferred tax assets
|
1,787
|
6
|
1,793
|
|||||||||
(Increase)/decrease in inventory
|
1,477
|
(231
|
)
|
1,246
|
||||||||
(Increase)/decrease in other financial assets
|
32
|
(4
|
)
|
28
|
||||||||
Increase/(decrease) in accounts payable and accrued liabilities
|
(3,116
|
)
|
(8
|
)
|
(3,124
|
)
|
||||||
Increase/(decrease) in accounts payable and accrued liabilities with related parties
|
301
|
-
|
301
|
|||||||||
Increase/(decrease) in interest payable
|
-
|
(9
|
)
|
(9
|
)
|
|||||||
Increase/(decrease) in provision
|
-
|
(24
|
)
|
(24
|
)
|
|||||||
Increase/(decrease) in other long-term payables
|
(23
|
)
|
23
|
-
|
||||||||
Increase/(decrease) in transaction taxes payable
|
(126
|
)
|
-
|
(126
|
)
|
|||||||
4,195
|
(246
|
)
|
3,949
|
|||||||||
Net cash provided by/(used in) operating activities
|
2,774
|
2,235
|
5,009
|
|||||||||
Cash flows from investing activities
|
||||||||||||
Purchase of property, plant and equipment
|
(777
|
)
|
-
|
(777
|
)
|
|||||||
Purchase of mineral property
|
(216
|
)
|
(2,710
|
)
|
(2,926
|
)
|
||||||
Proceeds from disposal of property, plant and equipment
|
113
|
76
|
189
|
|||||||||
Net cash used in investing activities
|
(880
|
)
|
(2,634
|
)
|
(3,514
|
)
|
||||||
Cash flow from financing activities
|
||||||||||||
Bank indebtedness (repayment)
|
2,608
|
-
|
2,608
|
|||||||||
Proceeds from loans with related parties
|
8,515
|
-
|
8,515
|
|||||||||
Repayment of loans
|
(10,530
|
)
|
-
|
(10,530
|
)
|
|||||||
Net cash provided by/(used in) financing activities
|
593
|
-
|
593
|
|||||||||
Net increase/(decrease) in cash
|
2,487
|
(399
|
)
|
2,088
|
||||||||
Effect of foreign exchange on cash
|
(2,462
|
)
|
405
|
(2,057
|
)
|
|||||||
Cash, beginning of year
|
660
|
(6
|
)
|
654
|
||||||||
Cash, end of the year
|
$
|
685
|
$
|
-
|
$
|
685
|
||||||
Taxes paid
|
(126
|
)
|
-
|
(126
|
)
|
|||||||
Interest paid
|
(416
|
)
|
-
|
(416
|
)
|
|||||||
Supplemental non-cash information
|
||||||||||||
Change in value of investments
|
(28
|
)
|
-
|
(28
|
)
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
a)
|
Hyperinflationary economies
|
b)
|
Development and exploration costs
|
c)
|
Reclamation and remediation obligations
|
d)
|
Presentation differences
|
e)
|
Final purchase price allocation
|
Patagonia Gold Corp.
Notes to the Consolidated Financial Statements
For the Years Ended December 31, 2020, 2019 and 2018
(In thousands of U.S. dollars unless otherwise stated)
|
a)
|
As of February 2021, Cantomi Uruguay is no longer a related party as Carlos Miguens no longer has control of the Company.
|
|
|
|
|
b) | On March 8, 2021, the Company received definitive environmental permits (“Permits”) for both the development of its flagship Cap-Oeste Gold/Silver Project and the restart of its Lomada de Leiva (“Lomada”) Gold Project. These Permits allow for the development and operation of mining operations in the mining friendly Santa Cruz Province in Argentina. | |
c) | On March 10, 2021, the Company completed a private placement offering and raised gross proceeds of $9.3 million through the issuance of 104,086,063 units of the Company at a price of $0.09 per unit. Each unit consisted of one common share of the Company and one common share purchase warrant (“Warrant”). Each Warrant entitles the holder thereof to purchase one common share at an exercise price of $0.13 until March 10, 2024. | |
In connection with the private placement, the Company paid $226 in cash commission and advisory fees to the Agents and issued 2,509,586 compensation options. Each compensation option
is exercisable for one unit of the Company at a price of $0.09 per compensation option. Each unit consists of one common share of the Company and one Warrant. Each Warrant entitles the holder thereof to purchase one common share at an
exercise price of $0.13 until March 10, 2024.
|
||
d) | On March 12, 2021, the Company exercised the option to acquire 100% interest in the Mina Angela property. In connection with the exercising of the option, the Company will pay the second earn-in payment of $250 and a final payment of $500 is expected to be paid within 30 days of the verification that legal restrictions preventing development of mining activity in the Chubut Province and at the Mina Angela property have been lifted in such a manner that Patagonia thereafter has the ability to perform exploration and exploitation mining activities on Mina Angela property. For more information, see note 7. | |
e) |
On April 19, 2021, the Company entered into definitive agreements to acquire two projects in Argentina. Patagonia entered into a definitive option agreement dated April 15, 2021 (the “Option Agreement”) with Mirasol Resources Ltd. (“Mirasol”) and Mirasol’s wholly-owned subsidiary Australis S.A. (“Australis” and together with Mirasol, the “Vendors”), which grants Patagonia an option to acquire a 75% undivided interest in and to Australis’ rights and interest in the Homenaje project (the “Homenaje Project”) located in Santa Cruz Province, Argentina. Patagonia also entered into a definitive transfer agreement dated April 15, 2021 (the “Transfer Agreement”) with the Vendors, which grants Patagonia a 100% undivided interest in and to Australis’ rights and interest in the Nico project (the “Nico Project”) located in Santa Cruz Province, Argentina. The Nico Project was previously explored by Mirasol, while the Homenaje Project, which is adjacent to two mining operations, holds targets that have yet to be drilled. | |
Pursuant to the Option Agreement, Patagonia has an option to earn a 75% interest in the Homenaje Project over six years upon achievement of the following (collectively, the “Earn-In Obligations”): | ||
• |
an initial work program over six years of $2.55 million in exploration expenditures, including 2,500 meters of drilling, on the Homenaje Project;
|
|
• | expenditures on exploration activities with respect to the Homenaje Project (the “Exploration Expenditures”) of a minimum of $0.4 million over the first 18-months; | |
• | following completion of the initial Exploration Expenditures and drilling obligations due within the first 30 months, Patagonia must complete a minimum of $0.4 million of Exploration Expenditures in any 12-month period, and a minimum of $0.2 million of Exploration Expenditures in any six-month period; and | |
• | a pre-feasibility study, prepared in accordance with NI 43-101, for a mineral resource of not less than 300,000 ounces of gold equivalent. | |
Upon Patagonia completing the Earn-In Obligations, Patagonia and the Vendors will hold 75% and 25%, respectively, in a joint venture company holding the Homenaje Project. If either party’s equity interest is diluted below 10%, it will convert to a 2% NSR royalty. | ||
Pursuant to the terms of the Transfer Agreement, Patagonia has acquired the Vendors’ interest in the Nico Project in exchange for a 1.5% NSR royalty. If, by the end of third-year, the Nico Project has not been operated as a producing mine, or Patagonia has not produced and shipped minerals in commercial quantities (excluding bulk sampling or pilot plant operations, if any) from the Nico Project for a period of 30 consecutive days, Mirasol will have the right to regain full ownership of the Nico Project at no cost. |
1. |
Review: I have reviewed the AIF, if any, annual financial statements and annual MD&A, including, for greater certainty, all documents and information that are
incorporated by reference in the AIF (together, the “annual filings”) of Patagonia Gold Corp. (the “issuer”) for thefinancial year ended December 31, 2020.
|
2. |
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the annual 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, for the period covered by the annual filings.
|
3. |
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the annual financial statements together with the other financial information included in the
annual filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the annual filings.
|
Date: 28 April, 2021
|
/s/ Christopher van Tienhoven
|
|
Christopher van Tienhoven
Chief Executive Officer
|
i) |
controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings
or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
ii) |
a process 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.
|
1. |
Review: I have reviewed the AIF, if any, annual financial statements and annual MD&A, including, for greater certainty, all documents and information that are
incorporated by reference in the AIF (together, the “annual filings”) of Patagonia Gold Corp. (the “issuer”) for thefinancial year ended December 31, 2020.
|
2. |
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the annual 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, for the period covered by the annual filings.
|
3. |
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the annual financial statements together with the other financial information included in the
annual filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the annual filings.
|
Date: 28 April, 2021
|
/s/ Cristian López Saubidet
|
|
Cristián López Saubidet
Chief Financial Officer
|
i) |
controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or
other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
ii) |
a process 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.
|
•
|
Generated revenue of US$19.8 million and gross profit of US$6.6 million in 2020.
|
•
|
Produced 10,233 gold equivalent ounces (1) and sold 11,174 gold equivalent ounces (1).
|
•
|
Obtained the provisional permit for the development of the Cap-Oeste gold/silver underground project.
|
•
|
Converted US $10.0 million of debt to common shares at $0.30.
|
•
|
Advanced the Calcatreu environmental base line studies and pre-feasibility work on schedule.
|
•
|
Signed a definitive agreement to acquire 100% interest in the Mina Angela Project located in Chubut Province, Argentina.
|
•
|
Merged its wholly owned subsidiaries Patagonia Gold SA and Cerro Cazador SA into one legal entity achieving cost efficiencies.
|
);/1(?A=8:]9-;GQ.U\@:Y$Y,YE\P97.<],<>]=)%::=X@^)-[;>+P
M)U@T]'LH+QL)C!WLHX!QSSSTZT >R^8FS?O79C.[/&*;'/#-GRI4DQUVL#7S
M4]_JB?"JZM_.G71SJ[0-*C'*P?)P#Z F(U0Q!4"_PKT/UI9)%D5F8A& XP.M BTNH*J8V?<. '^?\ GUIXNT*(
M(V, [J3U4X)_G3F%Q93E BF'^\%VE3[9[5*L\4K_,^]=O3
M&":T3N96L.$H08GMRRG^-"#C\:26*(1E_LTC*1QD 5.T3I$JLA4-T/&"/PJN
MRL!AY, =@"/S_P#U4:= L0FVANAN@_=H/X&Z@U7-@4."1Z_-W-69)O+8Y9N.
MPYJ2"-[CY3%*RGVY_"C5:A=%%+?PS6 /B'X
MK: S+H6D/&K;28[]WY_!#6!XRU;Q7XS\-R:0VB:= )'1_,6].5VG/(*BCVD>
MX
:[2UT^&T0I$B0
MKW.[)-9RDD%T
%7 )/
MYYJ"KEZ._16\IKC'RYP5//Y9JS;7PE!0@9[;7!XK%N'6WMR]K;%QG+QEL$_0
MGC/M3@(YD6X6R:)FYRQP_P"(S_A0T-,VPYD8B,;U'?&.:D$3LIZ'*\#G-9UK
M7W#
M./IQ5 :?).ZLSYWN1C%
M653)1LN6]>P%1;54!B%R#UIRD$@Q\>_'% $-Y,+-6V@>:1D#^M4!>7DB@I/M
MP?O =_I5JYM2H/F.7)/# #@]JJ[/+<#RSQV Y?WR*M6)9-']NN4;RIPP')"J
M,BJB7%TI8O)*VUMI(/!]JMVZ/#\\;."PZ8R>OZBK4Z2W"['D7&W.&7'MGBF*
MS*]O=74:;E5\^I;@^QJY%K&KL=L:01@=
'[<7[7D%Q/;S,NQS&P&\?TIJ>%;:*SO((9YL7(^8NP8CGM6HS$L0
M6)7L:>C!.?F'&.#1S,=D9%OI\=MIPT_8\ENN5(DP6R>?O ]:C>-!@>80"> 1UHYF38R$T*06<%G=7SS1PNKPLL
M83& >.]7KBPBU*^@OG=B]ED;8V'&?6K3)M3*R%CV'-48M)@M[R:\A1Q/+]YB
M3CU.!3YKCL,DT>'[5)<03W-G+*<2&)QA_P #2/HL#60M=TYC1MP8RG.?K6I'
MB4%93N)Z;3@_K4MN8XP49#GI[5RL,=QY\SV
M+RB-GQ)\VT$]OI^-7T%L=_<:OJ,LC":V9%QD%7Z_@#Q^E10W5ZKEX+:9P!DJ
MK9_GU_2N4M]8O;.=[>>(SG/+2,<@>G YK5TWQFMA=+*EL[K@Y0\ _B"?Y5'*
M[EJ2L:=Q>QP717YANY^9<'/Y_P!*2:^=RN47