EX-99.8 9 a19-11086_1ex99d8.htm EX-99.8

Exhibit 99.8

 

 

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

FOR THE THREE MONTH PERIODS ENDED

 

MARCH 31, 2019 AND 2018

 


 

Maverix Metals Inc.

Condensed Consolidated Interim Statements of Financial Position

(in thousands of Canadian dollars - unaudited)

 

 

 

March 31, 2019

 

December 31, 2018

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

5,220

 

$

6,844

 

Accounts receivable

 

9,912

 

7,811

 

Prepaid expenses and other current assets

 

403

 

365

 

Total current assets

 

15,535

 

15,020

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Royalty, stream and other interests (Note 4)

 

272,105

 

270,236

 

Investments (Note 5)

 

4,585

 

6,082

 

Deferred financing costs and other

 

1,345

 

1,118

 

Deferred tax asset

 

1,100

 

1,123

 

Total assets

 

$

294,670

 

$

293,579

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

2,644

 

$

2,666

 

Income taxes payable

 

995

 

1,035

 

Total current liabilities

 

3,639

 

3,701

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Credit facility (Note 6)

 

22,450

 

16,780

 

Lease liability (Note 2)

 

229

 

 

Total liabilities

 

26,318

 

20,481

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Capital and reserves

 

 

 

 

 

Share capital (Note 7a)

 

246,724

 

246,429

 

Reserves

 

17,657

 

17,529

 

Accumulated other comprehensive income

 

5,361

 

12,069

 

Deficit

 

(1,390

)

(2,929

)

Total equity

 

268,352

 

273,098

 

 

 

 

 

 

 

Total liabilities and equity

 

$

294,670

 

$

293,579

 

 

Contractual Obligations (Note 15)

Subsequent Events (Note 16)

 

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

 

ON BEHALF OF THE BOARD:

 

“signed”      Geoff Burns, Director      “signed”      Stefan Spicer, Director

 

2


 

Maverix Metals Inc.

Condensed Consolidated Interim Statements of Income and Comprehensive (Loss) Income

(in thousands of Canadian dollars, except for share data - unaudited)

 

 

 

Three months ended
March 31, 2019

 

Three months ended
March 31, 2018

 

Gold and silver sales (Note 13)

 

$

1,993

 

$

995

 

Royalty revenue (Note 13)

 

5,543

 

5,771

 

Total revenue

 

7,536

 

6,766

 

 

 

 

 

 

 

Cost of sales, excluding depletion

 

(879

)

(486

)

Depletion (Note 4)

 

(2,812

)

(3,270

)

Total cost of sales

 

(3,691

)

(3,756

)

Gross profit

 

3,845

 

3,010

 

 

 

 

 

 

 

Administrative expenses, excluding share-based compensation (Note 8)

 

(1,131

)

(897

)

Share-based compensation expense

 

(288

)

(106

)

Income from operations

 

2,426

 

2,007

 

 

 

 

 

 

 

Other income and expenses

 

 

 

 

 

Foreign exchange gain (loss)

 

71

 

(89

)

Other (expense) income

 

(219

)

79

 

Finance expense

 

(370

)

(444

)

Income before income taxes

 

1,908

 

1,553

 

 

 

 

 

 

 

Income tax expense (Note 12)

 

(369

)

(348

)

Net income for the period

 

$

1,539

 

$

1,205

 

 

 

 

 

 

 

Earnings per share (Note 9)

 

 

 

 

 

Basic earnings per share

 

$

0.01

 

$

0.01

 

Diluted earnings per share

 

$

0.01

 

$

0.01

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

Basic

 

215,500,702

 

154,705,280

 

Diluted

 

230,959,039

 

162,684,122

 

 

 

 

 

 

 

Other Comprehensive (Loss) Income

 

 

 

 

 

Net income for the period

 

$

1,539

 

$

1,205

 

Item that may subsequently be re-classified to net income:

 

 

 

 

 

Foreign currency translation

 

(5,581

)

3,831

 

Item that will not be subsequently re-classified to net income:

 

 

 

 

 

Changes in fair value on investments (Note 5)

 

(1,127

)

320

 

Comprehensive (loss) income for the period

 

$

(5,169

)

$

5,356

 

 

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

 

3


 

Maverix Metals Inc.

Condensed Consolidated Interim Statements of Cash Flows

(in thousands of Canadian dollars - unaudited)

 

 

 

Three months ended
March 31, 2019

 

Three months ended
March 31, 2018

 

Operating activities

 

 

 

 

 

Net income for the period

 

$

1,539

 

$

1,205

 

 

 

 

 

 

 

Depletion and amortization

 

2,835

 

3,313

 

Income tax expense

 

369

 

348

 

Share-based compensation expense

 

288

 

106

 

Finance expense

 

370

 

314

 

Unrealized foreign exchange (gain) loss

 

(83

)

118

 

Unrealized loss on warrants

 

239

 

 

Income taxes paid

 

(343

)

(27

)

Changes in non-cash working capital (Note 10)

 

(2,324

)

(1,971

)

Net cash provided by operating activities

 

$

2,890

 

$

3,406

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Acquisition of royalty interests and other (Note 3)

 

(10,228

)

(114

)

Net cash used in investing activities

 

$

(10,228

)

$

(114

)

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Proceeds from credit facility (Note 6)

 

6,036

 

 

Proceeds from exercise of stock options

 

135

 

207

 

Interest paid and other

 

(335

)

(402

)

Net cash provided by (used in) financing activities

 

$

5,836

 

$

(195

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(122

)

140

 

(Decrease) increase in cash and cash equivalents

 

(1,624

)

3,237

 

Cash and cash equivalents at the beginning of the period

 

6,844

 

10,151

 

Cash and cash equivalents at the end of the period

 

$

5,220

 

$

13,388

 

 

Supplemental cash flow information (Note 10)

 

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

 

4


 

Maverix Metals Inc.

Condensed Consolidated Interim Statements of Changes in Equity

(in thousands of Canadian dollars, except for number of shares - unaudited)

 

 

 

Issued shares

 

Share
capital
$

 

Share
warrant
reserve
$

 

Share
option
reserve
$

 

Accumulated
other
comprehensive
income (loss)
$

 

Deficit
$

 

Total
equity
$

 

As at December 31, 2018

 

215,431,258

 

246,429

 

14,534

 

2,995

 

12,069

 

(2,929

)

273,098

 

Total comprehensive (loss) income

 

 

 

 

 

(6,708

)

1,539

 

(5,169

)

Shares issued for options exercised (Note 7c)

 

250,000

 

295

 

 

(160

)

 

 

135

 

Share-based compensation

 

 

 

 

288

 

 

 

288

 

As at March 31, 2019

 

215,681,258

 

246,724

 

14,534

 

3,123

 

5,361

 

(1,390

)

268,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2017

 

153,595,797

 

138,412

 

7,827

 

3,160

 

(7,043

)

(5,640

)

136,716

 

Total comprehensive income

 

 

 

 

 

4,151

 

1,205

 

5,356

 

Shares issued as interest payment on loan facility

 

100,432

 

165

 

 

 

 

 

165

 

Shares issued for options exercised (Note 7c)

 

384,000

 

437

 

 

(234

)

 

 

203

 

Share-based compensation

 

 

 

 

106

 

 

 

106

 

As at March 31, 2018

 

154,080,229

 

139,014

 

7,827

 

3,032

 

(2,892

)

(4,435

)

142,546

 

 

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

 

5


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

1.              NATURE OF OPERATIONS

 

Maverix Metals Inc. (“Maverix” or the “Company”) is incorporated and domiciled in Canada and its registered head office address is Suite 575, 510 Burrard Street, Vancouver, British Columbia, V6C 3A8, Canada.

 

Maverix is a resource-based company that seeks to acquire and manage royalties and metal purchase agreements (“Streams”) on projects that are in an advanced stage of development or on operating mines producing precious or other metals. Royalty interests (“Royalty” or collectively, “Royalties”) are non-operating interests in mining projects that provide Maverix with the right to a percentage of the gross revenue from the metals produced from the project after deducting specified costs, if any (a Net Smelter Returns (“NSR”) royalty) or a percentage of the gross revenue from precious or other metals produced from the project (a Gross Revenue Royalty (“GRR”)). Under a Stream interest, Maverix makes an upfront payment to acquire the Stream and then receives the right to purchase, at a fixed price per unit or a variable price based on the spot price of the precious or other metal, a percentage of a mine’s production for a specified period or for the life of the mine.

 

These condensed consolidated interim financial statements were approved and authorized for issue by the Board of Directors of the Company on May 14, 2019.

 

2.              SIGNIFICANT ACCOUNTING POLICIES

 

A.            Statement of Compliance

 

These condensed consolidated interim financial statements, including comparatives, have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standard Board, applicable to preparation of interim financial statements including International Accounting Standard 34, Interim Financial Reporting. Accordingly, certain disclosures included in the annual financial statements prepared in accordance with IFRS have been condensed or omitted. These unaudited condensed consolidated interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2018.

 

The accounting policies applied in the preparation of these unaudited condensed consolidated interim financial statements are consistent with those applied and disclosed in the Company’s audited consolidated financial statements for the year ended December 31, 2018, with the exception of the new accounting policies described in Note 2(c). The Company’s interim results are not necessarily indicative of its results for a full year.

 

B.            Basis of Preparation

 

These condensed consolidated interim financial statements have been prepared on a historical cost basis except for certain financial instruments, which are measured at fair value. The condensed consolidated interim financial statements are presented in Canadian dollars, unless otherwise noted.

 

C.            New accounting standards

 

The following are the significant accounting policies that have been amended as a result of the adoption of IFRS 16, Leases (“IFRS 16”) and IFRS Interpretations Committee Interpretation 23, Uncertainty over Income Tax Treatments, (“IFRIC 23”). All other significant accounting policies are consistent with those reported in the Company’s consolidated financial statements for the year ended December 31, 2018.

 

IFRS 16 — Overview of the changes

 

The Company adopted IFRS 16 on January 1, 2019, in accordance with the transitional provisions of the standard, applying the modified retrospective approach.

 

6


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

At the inception of a contract, the new leasing standard requires the lessee to assess whether a contract is, or contains, a lease. A contract is, or contains, a lease if the lessee has the right to obtain substantially all of the economic benefits during the term of the arrangement and has the right to direct the use of the asset. If a lease is identified, the new standard eliminates the classification of leases as either operating or finance leases, and all leases that have a term of at least 12 months and are not of a low-value will be recorded on the Company’s balance sheet.

 

The Company has completed its assessment of the new standard. The process included a review of all lease and service contracts, to determine if we have the right to control the use of an identified asset for a period of time in exchange for consideration. Based on our analysis, the only contract to which the Company will apply the new standard relates to the lease for the use of the Company’s office premises. As a result of adopting the new standard, the Company recognized a right-of-use asset of $0.4 million within deferred financing costs and other. The right-of-use asset was measured at an amount equal to the lease liability on adoption.

 

The following is the significant accounting policy that has been amended as a result of the adoption of IFRS 16.

 

Leases

 

At inception of a contract, an assessment is made as to whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. At the commencement date of a lease, a right-of-use asset and a lease liability are recognized. The right-of-use asset is initially measured at cost, which is comprised of the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, less any lease incentives received. A lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by the interest rate implicit in the lease, or if that rate cannot be readily determined, the incremental borrowing rate. The lease obligation is measured at amortized cost using the effective interest method and remeasured if there is a change in future lease payments.

 

The right-of-use asset is subsequently depreciated from the commencement date to the earlier of the end of the lease term, or the end of the useful life of the asset. An assessment is made at the end of each reporting period if there is an indication the carrying value of the right-of-use asset is not recoverable.

 

IFRIC 23

 

The Company adopted IFRIC 23 on January 1, 2019, with retrospective application in accordance with the standard. IFRIC 23 clarifies the recognition and measurement requirements when there is uncertainty over income tax treatments. The adoption of IFRIC 23 did not result in any adjustments to the Company’s financial results or disclosures.

 

3.              STREAM ACQUISITION

 

A.            During the three months ended March 31, 2019

 

In March 2019, Maverix entered into an agreement to purchase 22.5% of the silver produced from Ascendant Resources Inc.’s (“Ascendant”) operating El Mochito mine (the “Silver Stream”). As consideration for the Silver Stream, Maverix made an upfront cash payment of $10.2 million (US$7.5 million). If certain production milestones are met, the Silver Stream percentage will decrease from 22.5% to 20% for the remaining life of the mine. Subject to Ascendant satisfying certain conditions, Maverix may make an additional US$7.5 million payment for an additional 17.5% of the silver produced from the El Mochito mine. If the additional payment is made, then Maverix will be entitled to purchase a total of 40% of the silver produced from the El Mochito mine until it has purchased 3,000,000 ounces, at which point the silver stream percentage will decrease to 30% for the remaining life of the mine. Maverix will make ongoing cash payments to Ascendant equal to 25% of the spot price of silver for each ounce delivered.

 

7


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

4.              ROYALTY, STREAM AND OTHER INTERESTS

 

As at and for the three months ended March 31, 2019:

 

 

 

 

 

Cost

 

Accumulated Depletion

 

Foreign

 

Carrying

 

(in thousands)

 

Country

 

Opening

 

Additions

 

Ending

 

Opening

 

Depletion

 

Ending

 

Exchange

 

Amount

 

 

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Amulsar

 

ARM

 

18,748

 

 

18,748

 

 

 

 

282

 

19,030

 

Beta Hunt – Gold and Nickel

 

AUS

 

19,964

 

 

19,964

 

(6,336

)

(415

)

(6,751

)

(281

)

12,932

 

Calcatreu

 

ARG

 

2,860

 

 

2,860

 

 

 

 

80

 

2,940

 

Converse

 

USA

 

13,220

 

 

13,220

 

 

 

 

196

 

13,416

 

Dominador

 

CHL

 

598

 

 

598

 

 

 

 

(7

)

591

 

El Mochito

 

HON

 

 

10,225

 

10,225

 

 

 

 

 

10,225

 

Florida Canyon

 

USA

 

15,984

 

 

15,984

 

(1,965

)

(250

)

(2,215

)

278

 

14,047

 

Gemfield

 

USA

 

11,587

 

 

11,587

 

 

 

 

172

 

11,759

 

Hasbrouck-Three Hills

 

USA

 

6,713

 

 

6,713

 

 

 

 

99

 

6,812

 

Hope Bay

 

CAN

 

30,682

 

 

30,682

 

(1,001

)

(181

)

(1,182

)

428

 

29,928

 

Karma

 

BFA

 

25,870

 

 

25,870

 

(3,042

)

(568

)

(3,610

)

856

 

23,116

 

La Bolsa

 

MEX

 

4,680

 

 

4,680

 

 

 

 

131

 

4,811

 

La Colorada

 

MEX

 

22,620

 

 

22,620

 

(3,033

)

(301

)

(3,334

)

539

 

19,825

 

Lightning Nickel

 

AUS

 

434

 

 

434

 

(416

)

 

(416

)

(19

)

(1

)

McCoy-Cove

 

CAN

 

15,807

 

 

15,807

 

 

 

 

234

 

16,041

 

Moose River

 

CAN

 

4,810

 

 

4,810

 

(1,104

)

(190

)

(1,294

)

98

 

3,614

 

Moss

 

USA

 

27,056

 

 

27,056

 

(90

)

(184

)

(274

)

31

 

26,813

 

Mt. Carlton

 

AUS

 

12,772

 

 

12,772

 

(4,695

)

(337

)

(5,032

)

(308

)

7,432

 

Romero

 

DOM

 

6,984

 

 

6,984

 

 

 

 

(89

)

6,895

 

San Jose Mine

 

MEX

 

7,150

 

 

7,150

 

(2,267

)

(211

)

(2,478

)

131

 

4,803

 

Shalipayco

 

PER

 

4,290

 

 

4,290

 

 

 

 

120

 

4,410

 

Silvertip

 

CAN

 

5,858

 

 

5,858

 

(119

)

(61

)

(180

)

(74

)

5,604

 

Tres Cruces

 

PER

 

4,680

 

 

4,680

 

 

 

 

131

 

4,811

 

Vivien

 

AUS

 

4,457

 

 

4,457

 

(2,663

)

(114

)

(2,777

)

(107

)

1,573

 

Other royalties

 

Various

 

16,671

 

 

16,671

 

(103

)

 

(103

)

198

 

16,766

 

Other

 

USA

 

4,127

 

 

4,127

 

(295

)

 

(295

)

80

 

3,912

 

Total(1)

 

 

 

288,622

 

10,225

 

298,847

 

(27,129

)

(2,812

)

(29,941

)

3,199

 

272,105

 

 


(1)             Total royalty, stream, and other interests include carrying amounts in the following countries: $100.1 million in United States, $40.6 million in Canada, $29.4 million in Mexico, $23.7 million in Australia, $23.3 million in Burkina Faso, $19.0 in Armenia, $11.2 million in Peru, $10.2 million in Honduras, $6.9 million in Dominican Republic, $4.3 million in Argentina and $3.4 million in other various countries.

 

8


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

As at and for the year ended December 31, 2018:

 

 

 

 

 

Cost

 

Accumulated Depletion

 

Foreign

 

Carrying

 

(in thousands)

 

Country

 

Opening

 

Additions

 

Ending

 

Opening

 

Depletion

 

Ending

 

Exchange

 

Amount

 

 

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Amulsar

 

ARM

 

 

18,748

 

18,748

 

 

 

 

679

 

19,427

 

Beta Hunt — Gold and Nickel

 

AUS

 

19,964

 

 

19,964

 

(1,533

)

(4,803

)

(6,336

)

 

13,628

 

Calcatreu

 

ARG

 

2,860

 

 

2,860

 

 

 

 

141

 

3,001

 

Converse

 

USA

 

 

13,220

 

13,220

 

 

 

 

476

 

13,696

 

Dominador

 

CHL

 

598

 

 

598

 

 

 

 

5

 

603

 

Florida Canyon

 

USA

 

15,984

 

 

15,984

 

(759

)

(1,206

)

(1,965

)

578

 

14,597

 

Gemfield

 

USA

 

 

11,587

 

11,587

 

 

 

 

417

 

12,004

 

Hasbrouck-Three Hills

 

USA

 

 

6,713

 

6,713

 

 

 

 

242

 

6,955

 

Hope Bay

 

CAN

 

 

30,682

 

30,682

 

 

(1,001

)

(1,001

)

1,057

 

30,738

 

Karma

 

BFA

 

25,852

 

18

 

25,870

 

(446

)

(2,596

)

(3,042

)

1,354

 

24,182

 

La Bolsa

 

MEX

 

4,680

 

 

4,680

 

 

 

 

231

 

4,911

 

La Colorada

 

MEX

 

22,620

 

 

22,620

 

(1,368

)

(1,665

)

(3,033

)

960

 

20,547

 

Lightning Nickel

 

AUS

 

434

 

 

434

 

(26

)

(390

)

(416

)

(18

)

0

 

McCoy-Cove

 

USA

 

 

15,807

 

15,807

 

 

 

 

569

 

16,376

 

Moose River

 

CAN

 

4,810

 

 

4,810

 

(86

)

(1,018

)

(1,104

)

179

 

3,885

 

Moss

 

USA

 

 

27,056

 

27,056

 

 

(90

)

(90

)

595

 

27,539

 

Mt. Carlton

 

AUS

 

12,772

 

 

12,772

 

(2,635

)

(2,060

)

(4,695

)

(144

)

7,933

 

Romero

 

DOM

 

6,984

 

 

6,984

 

 

 

 

55

 

7,039

 

San Jose

 

MEX

 

7,150

 

 

7,150

 

(1,265

)

(1,002

)

(2,267

)

237

 

5,120

 

Shalipayco

 

PER

 

4,290

 

 

4,290

 

 

 

 

212

 

4,502

 

Silvertip

 

CAN

 

5,858

 

 

5,858

 

 

(119

)

(119

)

44

 

5,783

 

Tres Cruces

 

PER

 

4,680

 

 

4,680

 

 

 

 

231

 

4,911

 

Vivien

 

AUS

 

4,457

 

 

4,457

 

(1,551

)

(1,112

)

(2,663

)

(71

)

1,723

 

Other royalties

 

Various

 

4,944

 

11,727

 

16,671

 

 

(103

)

(103

)

548

 

17,116

 

Other

 

USA

 

 

4,127

 

4,127

 

 

(295

)

(295

)

167

 

4,020

 

Total(1)

 

 

 

148,937

 

139,685

 

288,622

 

(9,669

)

(17,460

)

(27,129

)

8,743

 

270,236

 

 


(1)             Total royalty, stream, and other interests include carrying amounts in the following countries: $102.7 million in United States, $41.9 million in Canada, $30.6 million in Mexico, $25.1 million in Australia, $24.4 million in Burkina Faso, $19.4 in Armenia, $11.5 million in Peru, $7.0 million in Dominican Republic, $4.4 million in Argentina and $3.2 million in other various countries.

 

5.              INVESTMENTS

 

As at and for the period ending March 31, 2019:

 

 

 

Balance at
December
31, 2018

 

Additions

 

Fair Value
Adjustments

 

Disposals

 

Foreign
Exchange

 

Balance at
March 31,
2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

$

5,762

 

$

 

$

(1,127

)

$

 

$

(123

)

$

4,512

 

Warrants

 

320

 

 

(239

)

 

(8

)

73

 

Total Investments

 

$

6,082

 

$

 

$

(1,366

)

$

 

$

(131

)

$

4,585

 

 

As at and for the year ending December 31, 2018:

 

 

 

Balance at
December
31, 2017

 

Additions

 

Fair Value
Adjustments

 

Disposals

 

Foreign
Exchange

 

Balance at
December
31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

$

 

$

7,059

 

$

2,691

 

$

(4,179

)

$

191

 

$

5,762

 

Warrants

 

 

190

 

121

 

 

9

 

320

 

Total Investments

 

$

 

$

7,249

 

$

2,812

 

$

(4,179

)

$

200

 

$

6,082

 

 

9


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

6.              CREDIT FACILITY

 

The following table summarizes the Company’s revolving credit facility as at March 31, 2019 and changes during the period then ended:

 

 

 

Revolving Facility

 

Balance at December 31, 2017

 

$

 

Proceeds from the credit facility

 

23,618

 

Repayment of the credit facility

 

(7,203

)

Foreign exchange movement

 

365

 

Balance at December 31, 2018

 

16,780

 

Proceeds from the credit facility

 

6,036

 

Foreign exchange movement

 

(366

)

Balance at March 31, 2019

 

$

22,450

 

 

As at March 31, 2019, the Company was in compliance with its covenants as defined in the revolving credit facility agreement.

 

Amortization of the deferred financing costs related to the revolving credit facility for the three month period ending March 31, 2019 was $0.1 million.

 

Subsequent to March 31, 2019, the Company amended and increased its revolving credit facility (Note 16).

 

7.              SHARE CAPITAL

 

a)             Authorized, Issued and Outstanding shares

 

The Company is authorized to issue an unlimited number of common shares without par value.

 

b)             Share Purchase Warrants

 

A listing of the Company’s outstanding warrants as at March 31, 2019 is presented below:

 

 

 

Exercise Price

 

 

 

Number outstanding

 

US$

 

Expiry Date

 

10,000,000

 

$

0.78

 

July 8, 2021

 

6,500,000

 

$

1.20

 

July 8, 2021

 

10,000,000

 

$

1.20

 

December 23, 2021

 

10,000,000

 

$

1.64

 

June 29, 2023

 

36,500,000

 

 

 

 

 

 

10


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

c)              Share Based Payments - Employee Share Option Plan

 

The following table summarizes options which were outstanding and exercisable as at March 31, 2019 and 2018 and changes during the three month periods then ended:

 

 

 

Options
Outstanding

 

Weighted average
exercise price per option

 

 

 

#

 

$

 

Balance at December 31, 2018

 

6,353,034

 

1.14

 

Exercised

 

(250,000

)

0.54

 

Balance at March 31, 2019

 

6,103,034

 

1.16

 

 

 

 

 

 

 

Options which have vested and are exercisable at March 31, 2019

 

3,261,452

 

0.81

 

 

 

 

 

 

 

Balance at December 31, 2017

 

5,433,803

 

0.94

 

Exercised

 

(384,000

)

0.54

 

Forfeited

 

(449,899

)

1.40

 

Cancelled

 

(50,000

)

0.54

 

Balance at March 31, 2018

 

4,549,904

 

0.93

 

 

A listing of the Company’s outstanding options as at March 31, 2019 are presented below:

 

Number outstanding

 

Exercise Price

 

Expiry Date

 

2,223,000

 

$

0.54

 

July 11, 2021

 

1,764,743

 

$

1.40

 

April 28, 2022

 

312,161

 

$

1.40

 

June 1, 2022

 

1,803,130

 

$

1.65

 

May 31, 2023

 

6,103,034

 

 

 

 

 

 

The weighted-average share price, at the time of exercise, for the options that were exercised during the three month period ended March 31, 2019 was $2.60 per share (period ended March 31, 2018: $1.66 per share). The weighted average remaining contractual life of the options as at March 31, 2019 was 3.12 years (March 31, 2018: 3.65 years).

 

8.              ADMINISTRATIVE EXPENSES

 

 

 

Three months ended
March 31, 2019

 

Three months ended
March 31, 2018

 

Corporate administration

 

$

278

 

$

157

 

Employee salaries and benefits

 

787

 

565

 

Professional fees

 

43

 

132

 

Amortization

 

23

 

43

 

Total administrative expenses

 

$

1,131

 

$

897

 

 

11


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

9.              DILUTED EARNINGS PER SHARE

 

Diluted earnings per share is calculated based on the following:

 

 

 

Three months ended
March 31, 2019

 

Three months ended
March 31, 2018

 

Net income for the period

 

$

1,539

 

$

1,205

 

Basic weighted average number of shares

 

215,500,702

 

154,705,280

 

Basic earnings per share

 

$

0.01

 

$

0.01

 

 

 

 

 

 

 

Effect of dilutive securities

 

 

 

 

 

Warrants

 

12,126,300

 

5,778,055

 

Stock options

 

3,332,037

 

2,380,787

 

Diluted weighted average number of common shares

 

230,959,039

 

162,684,122

 

Diluted earnings per share

 

$

0.01

 

$

0.01

 

 

There were no stock options or warrants excluded from the computation of diluted earnings per share for the periods ending March 31, 2019 and 2018, as the average market value of the Company’s common shares of $2.40 and $1.68, respectively, exceeded the exercise prices plus the unamortized share-based compensation per share.

 

10.       SUPPLEMENTAL CASH FLOW INFORMATION

 

Changes in non-cash working capital:

 

Three months ended
March 31, 2019

 

Three months ended
March 31, 2018

 

Accounts receivable

 

$

(2,250

)

$

(1,701

)

Prepaid expenses and other current assets

 

(46

)

(75

)

Accounts payable and accrued liabilities

 

(28

)

(195

)

Changes in non-cash working capital

 

$

(2,324

)

$

(1,971

)

 

 

 

 

 

 

Significant non-cash transactions:

 

 

 

 

 

Settlement of certain receivables in equity investments

 

$

 

$

1,343

 

Interest on CEF Facility paid in common shares

 

$

 

$

165

 

 

 

 

 

 

 

Cash and cash equivalents at the end of the period:

 

 

 

 

 

Cash at bank

 

$

5,220

 

$

13,388

 

 

11.       RELATED PARTY DISCLOSURES

 

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, including any director of the Company. Compensation for key management personnel of the Company was as follows:

 

 

 

Three months ended
March 31, 2019

 

Three months ended
March 31, 2018

 

Salaries and benefits

 

$

436

 

$

253

 

Share-based compensation

 

116

 

91

 

Total compensation

 

$

552

 

$

 344

 

 

During the three months ended March 31, 2019 and 2018, the Company purchased $0.8 million and $0.5 million, respectively, of refined gold from Pan American Silver Corp. (“Pan American”) at a price of US$650 per ounce purchased under its La Colorada gold Stream agreement (Note 15). As a consequence of its shareholding, Pan American is deemed to have a significant influence over the Company.

 

12


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

12.       INCOME TAXES

 

The income tax expense differs from the amount that would result from applying the federal and provincial income tax rates to the income before income taxes due to the following:

 

 

 

Three months ended
March 31, 2019

 

Three months ended
March 31, 2018

 

Income before income taxes

 

$

1,908

 

$

1,553

 

Statutory tax rate

 

27

%

27

%

Expected income tax expense

 

$

515

 

$

419

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

Foreign tax rate differences

 

52

 

27

 

Non-deductible permanent differences

 

80

 

29

 

Withholding taxes

 

101

 

42

 

Change in unrecognized temporary differences

 

(338

)

245

 

Effect of true-ups in prior year temporary differences

 

(41

)

(414

)

Income tax expense

 

$

369

 

$

348

 

 

13.       SEGMENT INFORMATION

 

The Company’s reportable operating segments are components of the Company’s business where separate financial information is available and which are evaluated on a regular basis by the Company’s Chief Executive Officer, who is the Company’s chief operating decision maker, for the purpose of assessing performance. An operating segment is a component of an entity that engages in business activities, operating results are reviewed with respect to resource allocation and for which discrete financial information is available. The Corporation’s executive head office and general corporate administration (including finance expenses) are included within ‘Corporate’ to reconcile the reportable segments to the condensed consolidated interim financial statements. Segmented information is summarized in the tables below:

 

For the three months ended March 31, 2019:

 

 

 

Sales

 

Royalty
Revenue

 

Costs of sales
excluding
depletion

 

Depletion

 

Income (loss)
before taxes

 

Cash from
(used in)
operations

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

Beta Hunt

 

 

824

 

 

(415

)

409

 

 

Florida Canyon

 

 

510

 

 

(250

)

260

 

540

 

Hope Bay

 

 

678

 

 

(181

)

497

 

523

 

Karma

 

 

702

 

 

(568

)

134

 

 

La Colorada

 

1,577

 

 

(796

)

(301

)

480

 

782

 

Moose River

 

 

374

 

 

(190

)

184

 

387

 

Moss

 

416

 

 

(83

)

(184

)

149

 

333

 

Mt. Carlton

 

 

898

 

 

(337

)

561

 

917

 

San Jose

 

 

424

 

 

(211

)

213

 

351

 

Silvertip

 

 

303

 

 

(61

)

242

 

195

 

Vivien

 

 

704

 

 

(114

)

590

 

575

 

Other

 

 

126

 

 

 

126

 

105

 

Corporate

 

 

 

 

 

(1,937

)

(1,818

)

Consolidated total

 

1,993

 

5,543

 

(879

)

(2,812

)

1,908

 

2,890

 

 

13


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

For the three months ended March 31, 2018:

 

 

 

Sales

 

Royalty
Revenue

 

Costs of sales
excluding
depletion

 

Depletion

 

Income (loss)
before taxes

 

Cash from
(used in)
operations

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

Beta Hunt

 

 

1,056

 

 

(760

)

296

 

363

 

Florida Canyon

 

 

575

 

 

(275

)

300

 

375

 

Karma

 

 

817

 

 

(670

)

147

 

544

 

La Colorada

 

995

 

 

(486

)

(242

)

267

 

509

 

Moose River

 

 

827

 

 

(185

)

642

 

352

 

Mt. Carlton

 

 

1,192

 

 

(480

)

712

 

1,125

 

San Jose

 

 

430

 

 

(249

)

181

 

372

 

Vivien

 

 

812

 

 

(346

)

466

 

736

 

Other

 

 

62

 

 

(63

)

(1

)

30

 

Corporate

 

 

 

 

 

(1,457

)

(1,000

)

Consolidated total

 

995

 

5,771

 

(486

)

(3,270

)

1,553

 

3,406

 

 

14.       FAIR VALUE MEASUREMENTS

 

The fair value hierarchy establishes three levels to classify the inputs of valuation techniques used to measure fair value. The three levels of the fair value hierarchy are described below:

 

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. Investments in common shares held that have direct listings on an exchange are classified as Level 1.

 

Level 2: Quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liabilities.

 

Level 3: Prices or valuation techniques that require inputs that are both significant to fair value measurement and unobservable (supported by little or no market activity).

 

The following table summarizes the Company’s financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy as at March 31, 2019 and December 31, 2018. In accordance with IFRS 13, Fair Value Measurements, assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

 

 

 

As at March 31, 2019

 

As at December 31, 2018

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

 

Common shares

 

$

4,512

 

$

 

$

 

$

5,762

 

$

 

$

 

Warrants

 

 

73

 

 

 

320

 

 

Total

 

$

4,512

 

$

73

 

$

 

$

5,762

 

$

320

 

$

 

 

14


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2019 AND 2018

(Expressed in thousands of Canadian Dollars, unless stated otherwise - unaudited)

 

15.       CONTRACTUAL OBLIGATIONS

 

 In connection with its Streams, the Company has committed to purchase the following:

 

 

 

Percent of life of mine
production

 

Per ounce cash payment:
Lesser of amount below and the then
prevailing market price
(unless otherwise noted)

 

Gold Stream interests

 

 

 

 

 

La Colorada

 

100

%

US$650

 

La Bolsa

 

5

%

US$450

 

 

 

 

 

 

 

Silver Stream interests

 

 

 

 

 

Moss

 

100

%(1)

20% of silver spot price

 

El Mochito

 

22.5

%(2)

25% of silver spot price

 

 


(1)             After 3.5 million ounces of silver are delivered, Maverix’s silver purchase entitlement will be 50% of the remaining life of mine silver production.

(2)             If 3.0 million ounces are delivered to Maverix prior to April 1, 2022, Maverix’s silver purchase entitlement will be 20% of life of mine silver production.

 

Under the Silver Stream, the Company may make an additional US$7.5 million payment to Ascendant in exchange for the right to purchase an additional 17.5% of the life of mine silver production from the El Mochito mine, if certain conditions are met (Note 3).

 

16.       SUBSEQUENT EVENT

 

In April 2019, the Company amended and increased its credit agreement with Canadian Imperial Bank of Commerce (“CIBC”) and National Bank of Canada (“National Bank”), allowing the Company to borrow up to US$75 million (the “Revolving Facility”) (Note 6). Amounts drawn on the amended Revolving Facility are subject to interest at LIBOR plus 2.00% to 3.00% per annum, and the undrawn portion is subject to a standby fee of 0.45% to 0.675% per annum, both of which are dependent on the Company’s leverage ratio. The amended Revolving Facility has a term of four years, which is extendable through mutual agreement between Maverix, CIBC, and National Bank. In April 2019, the Company repaid US$2.1 million under the amended Revolving Facility, and had an undrawn and available balance of US$60.3 million.

 

15