EX-99.2 3 a19-17077_2ex99d2.htm EX-99.2

Exhibit 99.2

 

 

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

FOR THE THREE AND SIX MONTH PERIODS ENDED

 

JUNE 30, 2019 AND 2018

 

1


 

Maverix Metals Inc.

Condensed Consolidated Interim Statements of Financial Position

(in thousands of Canadian dollars - unaudited)

 

 

 

June 30, 2019

 

December 31, 2018

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

5,457

 

$

6,844

 

Accounts receivable

 

7,426

 

7,811

 

Prepaid expenses and other current assets

 

325

 

365

 

Total current assets

 

13,208

 

15,020

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Royalty, stream and other interests (Note 4)

 

262,555

 

270,236

 

Investments (Note 5)

 

5,418

 

6,082

 

Deferred financing costs and other

 

1,810

 

1,118

 

Deferred tax asset

 

1,077

 

1,123

 

Total assets

 

$

284,068

 

$

293,579

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

1,885

 

$

2,666

 

Income taxes payable

 

67

 

1,035

 

Total current liabilities

 

1,952

 

3,701

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Credit facility (Note 6)

 

16,359

 

16,780

 

Lease liability

 

216

 

 

Total liabilities

 

18,527

 

20,481

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Capital and reserves

 

 

 

 

 

Share capital (Note 7a)

 

247,433

 

246,429

 

Reserves

 

18,052

 

17,529

 

Accumulated other comprehensive income

 

627

 

12,069

 

Deficit

 

(571

)

(2,929

)

Total equity

 

265,541

 

273,098

 

Total liabilities and equity

 

$

284,068

 

$

293,579

 

 

Contractual Obligations (Note 15)

 

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

 

ON BEHALF OF THE BOARD:

 

          “signed”          Geoff Burns, Director         “signed”         Daniel O’Flaherty, Director

 

2


 

Maverix Metals Inc.

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

(in thousands of Canadian dollars, except for earnings (loss) per share — unaudited)

 

 

 

Three months
ended June 30,
2019

 

Three months
ended June 30,
2018

 

Six months
ended June 30,
2019

 

Six months
ended June 30,
2018

 

Gold and silver sales (Note 13)

 

$

3,437

 

$

1,897

 

$

5,430

 

$

2,892

 

Royalty revenue (Note 13)

 

5,909

 

6,582

 

11,452

 

12,353

 

Total revenue

 

9,346

 

8,479

 

16,882

 

15,245

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depletion

 

(1,117

)

(933

)

(1,996

)

(1,419

)

Depletion (Note 4)

 

(4,091

)

(4,487

)

(6,903

)

(7,757

)

Total cost of sales

 

(5,208

)

(5,420

)

(8,899

)

(9,176

)

Gross profit

 

4,138

 

3,059

 

7,983

 

6,069

 

 

 

 

 

 

 

 

 

 

 

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

 

(1,958

)

(1,223

)

(3,089

)

(2,120

)

Share-based compensation expense

 

(1,035

)

(887

)

(1,323

)

(993

)

Income from operations

 

1,145

 

949

 

3,571

 

2,956

 

 

 

 

 

 

 

 

 

 

 

Other income and expenses

 

 

 

 

 

 

 

 

 

Foreign exchange loss

 

(164

)

(191

)

(93

)

(280

)

Other income (expense)

 

83

 

(167

)

(136

)

(88

)

Finance expense

 

(406

)

(1,150

)

(776

)

(1,594

)

Income (loss) before income taxes

 

658

 

(559

)

2,566

 

994

 

 

 

 

 

 

 

 

 

 

 

Income tax recovery (expense) (Note 12)

 

161

 

101

 

(208

)

(247

)

Net income (loss) for the period

 

$

819

 

$

(458

)

$

2,358

 

$

747

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share (Note 9)

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.01

 

$

(0.01

)

$

0.02

 

$

0.01

 

Diluted earnings (loss) per share

 

$

0.01

 

$

(0.01

)

$

0.02

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding (Note 7a):

 

 

 

 

 

 

 

 

 

Basic

 

108,006,690

 

77,875,296

 

107,879,237

 

77,615,420

 

Diluted

 

116,960,278

 

77,875,296

 

116,468,139

 

81,011,013

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive (Loss) Income

 

 

 

 

 

 

 

 

 

Net income (loss) for the period

 

$

819

 

$

(458

)

$

2,358

 

$

747

 

Item that may subsequently be reclassified to net income (loss):

 

 

 

 

 

 

 

 

 

Foreign currency translation

 

(5,600

)

2,979

 

(11,181

)

6,810

 

Item that will not be subsequently reclassified to net income (loss):

 

 

 

 

 

 

 

 

 

Changes in fair value of investments

 

866

 

(617

)

(261

)

(297

)

Comprehensive (loss) income for the period

 

$

(3,915

)

$

1,904

 

$

(9,084

)

$

7,260

 

 

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 June 30,
2019

 

Three months
ended June 30,
2018

 

Six months
ended June 30,
2019

 

Six months
ended June 30,
2018

 

Operating activities

 

 

 

 

 

 

 

 

 

Net income (loss) for the period

 

$

819

 

$

(458

)

$

2,358

 

$

747

 

 

 

 

 

 

 

 

 

 

 

Depletion and amortization

 

4,116

 

4,500

 

6,951

 

7,813

 

Income tax (recovery) expense

 

(161

)

(101

)

208

 

247

 

Share-based compensation expense

 

1,035

 

887

 

1,323

 

993

 

Finance expense

 

406

 

1,144

 

776

 

1,458

 

Unrealized foreign exchange loss (gain)

 

35

 

107

 

(48

)

225

 

Unrealized (gain) loss on warrants

 

(75

)

 

164

 

 

Income taxes paid

 

(788

)

(647

)

(1,131

)

(674

)

Changes in non-cash working capital (Note 10)

 

1,680

 

(1,935

)

(644

)

(3,906

)

Net cash provided by operating activities

 

$

7,067

 

$

3,497

 

$

9,957

 

$

6,903

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

Acquisition of stream, royalty and other interests and other (Note 3)

 

(77

)

(22,308

)

(10,305

)

(22,422

)

Proceeds from disposal of equity investments

 

 

959

 

 

959

 

Net cash used in investing activities

 

$

(77

)

$

(21,349

)

$

(10,305

)

$

(21,463

)

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

Proceeds from credit facility (Note 6)

 

 

13,276

 

6,036

 

13,276

 

Repayment of credit facility (Note 6)

 

(5,778

)

 

(5,778

)

 

Proceeds from exercise of stock options

 

69

 

 

204

 

207

 

Financing costs

 

(595

)

(840

)

(595

)

(840

)

Interest paid and other

 

(343

)

 

(678

)

(402

)

Net cash (used in) provided by financing activities

 

$

(6,647

)

$

12,436

 

$

(811

)

$

12,241

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(106

)

341

 

(228

)

481

 

Increase (decrease) in cash and cash equivalents

 

237

 

(5,075

)

(1,387

)

(1,838

)

Cash and cash equivalents at the beginning of the period

 

5,220

 

13,388

 

6,844

 

10,151

 

Cash and cash equivalents at the end of the period

 

$

5,457

 

$

8,313

 

$

5,457

 

$

8,313

 

 

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

 

107,715,646

 

246,429

 

14,534

 

2,995

 

12,069

 

(2,929

)

273,098

 

Total comprehensive (loss) income

 

 

 

 

 

(11,442

)

2,358

 

(9,084

)

Shares issued as compensation (Note 7a)

 

107,705

 

559

 

 

 

 

 

559

 

Shares issued for options exercised (Note 7c)

 

189,000

 

445

 

 

(241

)

 

 

204

 

Share-based compensation

 

 

 

 

764

 

 

 

764

 

As at June 30, 2019

 

108,012,351

 

247,433

 

14,534

 

3,518

 

627

 

(571

)

265,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2017

 

76,797,915

 

138,412

 

7,827

 

3,160

 

(7,043

)

(5,640

)

136,716

 

Total comprehensive income

 

 

 

 

 

6,513

 

747

 

7,260

 

Shares and warrants issued to Newmont for Royalties

 

30,000,000

 

105,619

 

6,707

 

 

 

 

112,326

 

Shares issued as interest payment

 

50,216

 

165

 

 

 

 

 

165

 

Shares issued as compensation (Note 7a)

 

168,335

 

555

 

 

 

 

 

555

 

Shares issued for options exercised (Note 7c)

 

192,000

 

437

 

 

(234

)

 

 

203

 

Share-based compensation

 

 

 

 

447

 

 

 

447

 

As at June 30, 2018

 

107,208,466

 

245,188

 

14,534

 

3,373

 

(530

)

(4,893

)

257,672

 

 

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 AND SIX MONTH PERIODS ENDED JUNE 30, 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 or variable price per unit 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 August 13, 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”), 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) of the condensed consolidated interim financial statements for the three months ended March 31, 2019 related to the adoption of IFRS 16, Leases and IFRS Interpretations Committee Interpretation 23, Uncertainty over Income Tax Treatments. 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.

 

6


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

3.              STREAM ACQUISITION

 

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 “El Mochito Stream”). As consideration for the El Mochito Stream, Maverix made an upfront cash payment of $10.2 million (US$7.5 million). If certain production milestones are met, the El Mochito 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.

 

4.              ROYALTY, STREAM AND OTHER INTERESTS

 

As at and for the six months ended June 30, 2019:

 

 

 

 

 

Cost

 

Accumulated Depletion

 

Foreign

 

Carrying

 

(in thousands)

 

Country

 

Opening

 

Additions

 

Ending

 

Opening

 

Depletion

 

Ending

 

Exchange

 

Amount

 

 

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Amulsar

 

ARM

 

18,748

 

 

18,748

 

 

 

 

(111

)

18,637

 

Beta Hunt — Gold and Nickel

 

AUS

 

19,964

 

 

19,964

 

(6,336

)

(851

)

(7,187

)

(539

)

12,238

 

Calcatreu

 

ARG

 

2,860

 

 

2,860

 

 

 

 

19

 

2,879

 

Converse

 

USA

 

13,220

 

 

13,220

 

 

 

 

(81

)

13,139

 

Dominador

 

CHL

 

598

 

 

598

 

 

 

 

(20

)

578

 

El Mochito

 

HON

 

 

10,282

 

10,282

 

 

(782

)

(782

)

(198

)

9,302

 

Florida Canyon

 

USA

 

15,984

 

 

15,984

 

(1,965

)

(495

)

(2,460

)

(7

)

13,517

 

Gemfield

 

USA

 

11,587

 

 

11,587

 

 

 

 

(71

)

11,516

 

Hasbrouck-Three Hills

 

USA

 

6,713

 

 

6,713

 

 

 

 

(41

)

6,672

 

Hope Bay

 

CAN

 

30,682

 

 

30,682

 

(1,001

)

(356

)

(1,357

)

(186

)

29,139

 

Karma

 

BFA

 

25,870

 

 

25,870

 

(3,042

)

(1,039

)

(4,081

)

389

 

22,178

 

La Bolsa

 

MEX

 

4,680

 

 

4,680

 

 

 

 

31

 

4,711

 

La Colorada

 

MEX

 

22,620

 

 

22,620

 

(3,033

)

(521

)

(3,554

)

134

 

19,200

 

Lightning Nickel

 

AUS

 

434

 

 

434

 

(416

)

 

(416

)

(18

)

 

McCoy-Cove

 

CAN

 

15,807

 

 

15,807

 

 

 

 

(97

)

15,710

 

Moose River

 

CAN

 

4,810

 

 

4,810

 

(1,104

)

(390

)

(1,494

)

28

 

3,344

 

Moss

 

USA

 

27,056

 

7

 

27,063

 

(90

)

(540

)

(630

)

(516

)

25,917

 

Mt. Carlton

 

AUS

 

12,772

 

 

12,772

 

(4,695

)

(803

)

(5,498

)

(452

)

6,822

 

Romero

 

DOM

 

6,984

 

 

6,984

 

 

 

 

(231

)

6,753

 

San Jose Mine

 

MEX

 

7,150

 

 

7,150

 

(2,267

)

(392

)

(2,659

)

36

 

4,527

 

Shalipayco

 

PER

 

4,290

 

 

4,290

 

 

 

 

29

 

4,319

 

Silvertip

 

CAN

 

5,858

 

 

5,858

 

(119

)

(232

)

(351

)

(187

)

5,320

 

Tres Cruces

 

PER

 

4,680

 

 

4,680

 

 

 

 

31

 

4,711

 

Vivien

 

AUS

 

4,457

 

 

4,457

 

(2,663

)

(502

)

(3,165

)

(132

)

1,160

 

Other royalties

 

Various

 

16,671

 

 

16,671

 

(103

)

 

(103

)

(148

)

16,420

 

Other

 

USA

 

4,127

 

 

4,127

 

(295

)

 

(295

)

14

 

3,846

 

Total(1)

 

 

 

288,622

 

10,289

 

298,911

 

(27,129

)

(6,903

)

(34,032

)

(2,324

)

262,555

 

 


(1)         Total royalty, stream, and other interests include carrying amounts in the following countries: $97.5 million in United States, $39.2 million in Canada, $28.4 million in Mexico, $22.3 million in Burkina Faso, $22.0 million in Australia, $18.6 in Armenia, $11.0 million in Peru, $9.3 million in Honduras, $6.8 million in Dominican Republic, $4.2 million in Argentina and $3.3 million in other various countries.

 

7


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 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 six months ended June 30, 2019:

 

 

 

Balance at
December
31, 2018

 

Additions

 

Fair Value
Adjustments

 

Disposals

 

Foreign
Exchange

 

Balance at
June 30,
2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares(1)

 

$

5,762

 

$

 

$

(261

)

$

 

$

(229

)

$

5,272

 

Warrants(2)

 

320

 

 

(164

)

 

(10

)

146

 

Total Investments

 

$

6,082

 

$

 

$

(425

)

$

 

$

(239

)

$

5,418

 

 


(1)         Fair value adjustments recorded within Other Comprehensive (Loss) Income for the period.

(2)         Fair value adjustments recorded within Net Income (Loss) for the period.

 

8


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

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

 

 

6.              CREDIT FACILITY

 

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”). 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.

 

As at June 30, 2019, the Company was in compliance with its covenants as defined in the Revolving Facility agreement.

 

The following table summarizes the Company’s revolving credit facility as at June 30, 2019 and changes during the six month period then ended:

 

 

 

Revolving Facility

 

Balance at December 31, 2017

 

$

 

Proceeds

 

23,618

 

Repayment

 

(7,203

)

Foreign exchange movement

 

365

 

Balance at December 31, 2018

 

16,780

 

Proceeds

 

6,036

 

Repayment

 

(5,778

)

Foreign exchange movement

 

(679

)

Balance at June 30, 2019

 

$

16,359

 

 

Subsequent to June 30, 2019, the Company repaid US$1.0 million under the Revolving Facility, leaving an undrawn and available balance of US$63.5 million.

 

Amortization of the deferred financing costs related to the Revolving Facility for the three and six month periods ending June 30, 2019 were $0.1 million and $0.2 million, respectively.

 

7.              SHARE CAPITAL

 

a)             Authorized, Issued and Outstanding shares

 

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

 

9


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

In May 2019, the Company consolidated its issued and outstanding common shares on the basis of two (2) pre-consolidation common shares for each one (1) post-consolidation common share (the “Share Consolidation”). As a result of the Share Consolidation, the 215,896,670 pre-consolidation shares were consolidated to 107,948,351 post-consolidation shares. The exercise price and the number of common shares issuable under the Company’s stock option plan and share purchase warrants were proportionately adjusted based on the ratio of the Share Consolidation. All comparative information has been adjusted to reflect the Share Consolidation.

 

During the three months ended June 30, 2019, the Company issued 107,705 common shares for $0.6 million in share-based compensation based on a $5.18 share price. During the three months ended June 30, 2018, the Company issued 168,335 common shares for $0.6 million in share-based compensation based on a $3.30 share price.

 

b)             Share Purchase Warrants

 

A listing of the Company’s outstanding warrants as at June 30, 2019 is presented below:

 

Number outstanding

 

Exercise Price
US$

 

Expiry Date

 

5,000,000

 

$

1.56

 

July 8, 2021

 

3,250,000

 

$

2.41

 

July 8, 2021

 

5,000,000

 

$

2.41

 

December 23, 2021

 

5,000,000

 

$

3.28

 

June 29, 2023

 

18,250,000

 

 

 

 

 

 

c)              Share Based Payments - Share Option Plan

 

The following table summarizes options which were outstanding and exercisable as at June 30, 2019 and 2018 and changes during the six month periods then ended:

 

 

 

Options
Outstanding

 

Weighted average
exercise price per option

 

 

 

#

 

$

 

Balance at December 31, 2018

 

3,176,518

 

2.28

 

Granted

 

893,252

 

5.18

 

Exercised

 

(189,000

)

1.08

 

Forfeited

 

(5,000

)

5.18

 

Balance at June 30, 2019

 

3,875,770

 

3.00

 

 

 

 

 

 

 

Options which have vested and are exercisable as at June 30, 2019

 

2,536,736

 

2.18

 

 

 

 

 

 

 

Balance at December 31, 2017

 

2,716,903

 

1.88

 

Granted

 

906,565

 

3.30

 

Exercised

 

(192,000

)

1.08

 

Forfeited

 

(224,950

)

2.80

 

Cancelled

 

(25,000

)

1.08

 

Balance at June 30, 2018

 

3,181,518

 

2.28

 

 

10


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

A listing of the Company’s outstanding options as at June 30, 2019 are presented below:

 

Number outstanding

 

Exercise Price

 

Expiry Date

 

1,047,500

 

$

1.08

 

July 11, 2021

 

882,372

 

$

2.80

 

April 28, 2022

 

156,081

 

$

2.80

 

June 1, 2022

 

901,565

 

$

3.30

 

May 31, 2023

 

888,252

 

$

5.18

 

April 3, 2024

 

3,875,770

 

 

 

 

 

 

The following are the weighted average assumptions used in the Black-Scholes Model to estimate the fair value of options granted for the six month periods ended June 30, 2019 and 2018:

 

 

 

Six months ended
June 30, 2019

 

Six months ended
June 30, 2018

 

Risk-free interest rate

 

1.6

%

2.1

%

Expected volatility

 

48

%

51

%

Expected life

 

3 years

 

3 years

 

Expected dividend yield

 

Nil

 

Nil

 

 

The weighted-average common share price, at the time of exercise, for the options that were exercised during the six months ended June 30, 2019 was $5.32 per share (six months ended June 30, 2018: $3.32 per share). The weighted average remaining contractual life of the options as at June 30, 2019 was 3.32 years (June 30, 2018: 3.84 years).

 

8.              ADMINISTRATIVE EXPENSES

 

 

 

Three months
ended June 30,
2019

 

Three months
ended June 30,

2018

 

Six months

ended June 30,
2019

 

Six months
ended June 30,
2018

 

Corporate administration

 

$

733

 

$

249

 

$

1,011

 

$

406

 

Employee salaries and benefits

 

1,019

 

606

 

1,806

 

1,171

 

Professional fees

 

181

 

355

 

224

 

487

 

Amortization

 

25

 

13

 

48

 

56

 

Total administrative expenses

 

$

1,958

 

$

1,223

 

$

3,089

 

$

2,120

 

 

11


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

9.              DILUTED EARNINGS (LOSS) PER SHARE

 

Diluted earnings (loss) per share is calculated based on the following:

 

 

 

Three months
ended June 30,

2019

 

Three months
ended June 30,
2018

 

Six months
ended June 30,
2019

 

Six months
ended June 30,
2018

 

Net income (loss) for the period

 

$

819

 

$

(458

)

$

2,358

 

$

747

 

Basic weighted average number of shares

 

108,006,690

 

77,875,296

 

107,879,237

 

77,615,420

 

Basic earnings (loss) per share

 

$

0.01

 

$

(0.01

)

$

0.02

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

Warrants

 

7,270,448

 

 

6,903,837

 

2,571,056

 

Stock options

 

1,683,140

 

 

1,685,065

 

824,537

 

Diluted weighted average number of common shares

 

116,960,278

 

77,875,296

 

116,468,139

 

81,011,013

 

Diluted earnings (loss) per share

 

$

0.01

 

$

(0.01

)

$

0.02

 

$

0.01

 

 

The following table lists the number of stock options and warrants excluded from the computation of diluted earnings per share because the exercise prices plus the unamortized share-based compensation per share exceeded the average market value of the common shares during the three and six month periods ending June 30, 2019 of $5.37 and $5.08, respectively ($3.24 and $3.30 for the comparable periods in 2018).

 

 

 

Three months
ended June 30,
2019

 

Three months
ended June 30,
2018

 

Six months
ended June 30,
2019

 

Six months
ended June 30,
2018

 

Stock options

 

888,252

 

298,869

 

888,252

 

298,869

 

Warrants

 

 

54,945

 

 

54,945

 

 

10.       SUPPLEMENTAL CASH FLOW INFORMATION

 

Changes in non-cash working capital:

 

Three months
ended June 30,
2019

 

Three months

ended June 30,
2018

 

Six months
ended June 30,
2019

 

Six months
ended June 30,
2018

 

Accounts receivable

 

$

2,325

 

$

(1,572

)

$

75

 

$

(3,273

)

Prepaid expenses and other current assets

 

72

 

(14

)

26

 

(89

)

Accounts payable and accrued liabilities

 

(717

)

(349

)

(745

)

(544

)

Changes in non-cash working capital

 

$

1,680

 

$

(1,935

)

$

(644

)

$

(3,906

)

 

 

 

 

 

 

 

 

 

 

Significant non-cash transactions:

 

 

 

 

 

 

 

 

 

Shares and warrants issued for acquisition of royalties

 

$

 

$

112,326

 

$

 

$

112,326

 

Settlement of receivables in equity investments

 

 

362

 

 

1,705

 

Interest on CEF Facility paid in common shares

 

$

 

$

165

 

$

 

$

165

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the end of the period:

 

 

 

 

 

 

 

 

 

Cash at bank

 

$

5,457

 

$

8,313

 

$

5,457

 

$

8,313

 

 

12


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

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 June 30,
2019

 

Three months
ended June 30,
2018

 

Six months
ended June 30,

2019

 

Six months
ended June 30,
2018

 

Salaries and benefits

 

$

737

 

$

351

 

$

1,541

 

$

604

 

Share-based compensation

 

944

 

98

 

1,183

 

189

 

Total compensation

 

$

1,681

 

$

449

 

$

2,724

 

$

793

 

 

During the three and six month periods ended June 30, 2019, the Company purchased $0.6 million and $1.4 million, respectively ($0.9 million and $1.4 million for the comparable periods in 2018) 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.       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 June 30,
2019

 

Three months
ended June 30,
2018

 

Six months
ended June 30,
2019

 

Six months
ended June 30,
2018

 

Income (loss) before income taxes

 

$

658

 

$

(559

)

$

2,566

 

$

994

 

Statutory tax rate

 

27

%

27

%

27

%

27

%

Expected expense (recovery) of income taxes

 

$

178

 

$

(151

)

$

693

 

$

268

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

Foreign tax rate differences

 

67

 

26

 

119

 

53

 

Non-deductible expenses

 

130

 

95

 

210

 

124

 

Withholding taxes

 

114

 

204

 

215

 

246

 

Change in unrecognized temporary differences

 

(263

)

208

 

(601

)

453

 

Effect of true-ups in prior year temporary differences

 

(387

)

(483

)

(428

)

(897

)

Income tax (recovery) expense

 

$

(161

)

$

(101

)

$

208

 

$

247

 

 

13


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

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 June 30, 2019:

 

 

 

Sales

 

Royalty
Revenue

 

Costs of sales
excluding
depletion

 

Depletion

 

Income (loss)
before taxes

 

Cash from
(used in)
operations

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beta Hunt

 

 

763

 

 

(436

)

327

 

2,821

 

El Mochito

 

1,714

 

 

(422

)

(782

)

510

 

1,292

 

Florida Canyon

 

 

534

 

 

(245

)

289

 

534

 

Hope Bay

 

 

660

 

 

(175

)

485

 

696

 

Karma

 

 

596

 

 

(471

)

125

 

1,304

 

La Colorada

 

1,155

 

 

(582

)

(220

)

353

 

572

 

Moose River

 

 

319

 

 

(200

)

119

 

330

 

Moss

 

568

 

 

(113

)

(356

)

99

 

454

 

Mt. Carlton

 

 

1,287

 

 

(466

)

821

 

921

 

San Jose

 

 

554

 

 

(181

)

373

 

449

 

Silvertip

 

 

410

 

 

(171

)

239

 

299

 

Vivien

 

 

738

 

 

(388

)

350

 

724

 

Other

 

 

48

 

 

 

48

 

47

 

Corporate

 

 

 

 

 

(3,480

)

(3,376

)

Consolidated total

 

3,437

 

5,909

 

(1,117

)

(4,091

)

658

 

7,067

 

 

For the three months ended June 30, 2018:

 

(in thousands)

 

Gold sales

 

Royalty
Revenue

 

Costs of sales
excluding
depletion

 

Depletion

 

Income (loss)
before taxes

 

Cash from
(used in)
operations

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beta Hunt

 

 

1,396

 

 

(826

)

570

 

(87

)

Florida Canyon

 

 

462

 

 

(343

)

119

 

396

 

Hope Bay

 

 

759

 

 

(407

)

352

 

319

 

Karma

 

 

624

 

 

(521

)

103

 

823

 

La Colorada

 

1,897

 

 

(933

)

(465

)

499

 

965

 

Moose River

 

 

477

 

 

(259

)

218

 

746

 

Mt. Carlton

 

 

1,043

 

 

(545

)

498

 

1,194

 

San Jose

 

 

364

 

 

(215

)

149

 

433

 

Silvertip

 

 

32

 

 

 

32

 

10

 

Vivien

 

 

732

 

 

(314

)

418

 

815

 

Other

 

 

693

 

 

(592

)

101

 

323

 

Corporate

 

 

 

 

 

(3,618

)

(2,440

)

Consolidated total

 

1,897

 

6,582

 

(933

)

(4,487

)

(559

)

3,497

 

 

14


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

For the six months ended June 30, 2019:

 

 

 

Sales

 

Royalty
Revenue

 

Costs of sales

excluding
depletion

 

Depletion

 

Income (loss)
before taxes

 

Cash from
(used in)
operations

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beta Hunt

 

 

1,587

 

 

(851

)

736

 

2,821

 

El Mochito

 

1,714

 

 

(422

)

(782

)

510

 

1,292

 

Florida Canyon

 

 

1,044

 

 

(495

)

549

 

1,074

 

Hope Bay

 

 

1,338

 

 

(356

)

982

 

1,219

 

Karma

 

 

1,298

 

 

(1,039

)

259

 

1,304

 

La Colorada

 

2,732

 

 

(1,378

)

(521

)

833

 

1,354

 

Moose River

 

 

693

 

 

(390

)

303

 

717

 

Moss

 

984

 

 

(196

)

(540

)

248

 

787

 

Mt. Carlton

 

 

2,185

 

 

(803

)

1,382

 

1,838

 

San Jose

 

 

978

 

 

(392

)

586

 

800

 

Silvertip

 

 

713

 

 

(232

)

481

 

494

 

Vivien

 

 

1,442

 

 

(502

)

940

 

1,299

 

Other

 

 

174

 

 

 

174

 

152

 

Corporate

 

 

 

 

 

(5,417

)

(5,194

)

Consolidated total

 

5,430

 

11,452

 

(1,996

)

(6,903

)

2,566

 

9,957

 

 

For the six months ended June 30, 2018:

 

(in thousands)

 

Gold sales

 

Royalty

Revenue

 

Costs of sales
excluding
depletion

 

Depletion

 

Income (loss)
before taxes

 

Cash from
(used in)
operations

 

 

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beta Hunt

 

 

2,452

 

 

(1,586

)

866

 

276

 

Florida Canyon

 

 

1,037

 

 

(618

)

419

 

771

 

Hope Bay

 

 

759

 

 

(407

)

352

 

319

 

Karma

 

 

1,441

 

 

(1,191

)

250

 

1,367

 

La Colorada

 

2,892

 

 

(1,419

)

(707

)

766

 

1,474

 

Moose River

 

 

1,304

 

 

(444

)

860

 

1,098

 

Mt Carlton

 

 

2,235

 

 

(1,025

)

1,210

 

2,319

 

San Jose

 

 

794

 

 

(464

)

330

 

805

 

Silvertip

 

 

32

 

 

 

32

 

10

 

Vivien

 

 

1,544

 

 

(660

)

884

 

1,551

 

Other

 

 

755

 

 

(655

)

100

 

353

 

Corporate

 

 

 

 

 

(5,075

)

(3,440

)

Consolidated total

 

2,892

 

12,353

 

(1,419

)

(7,757

)

994

 

6,903

 

 

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.

 

15


 

MAVERIX METALS INC.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018

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

 

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 June 30, 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 June 30, 2019

 

As at December 31, 2018

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

 

Common shares

 

$

5,272

 

$

 

$

 

$

5,762

 

$

 

$

 

Warrants

 

 

146

 

 

 

320

 

 

Total

 

$

5,272

 

$

146

 

$

 

$

5,762

 

$

320

 

$

 

 

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 El Mochito 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