XML 48 R27.htm IDEA: XBRL DOCUMENT v3.22.1
Note 6 - Investment in Juanicipio (Tables)
12 Months Ended
Dec. 31, 2021
Statement Line Items [Line Items]  
Disclosure of carrying amount of investments in associates [text block]
  

December 31,

  

December 31,

 
  

2021

  

2020

 

Juanicipio Project oversight expenditures incurred 100% by MAG

 $620  $568 

Interest earned, advances to Minera Juanicipio (see Note 14) (1)

  (1,316)  (567)

Cash contributions to Minera Juanicipio

  73,524   63,712 

Total for the year

  72,828   63,713 

Income from equity accounted Investment in Juanicipio (2)

  15,686   2,214 

Balance, beginning of year

  202,570   136,643 

Balance, end of year

 $291,084  $202,570 
Disclosure of financial information of investments in associates [text block]
  

December 31,

  

December 31,

 
  

2021

  

2020

 
         

Cash and cash equivalents

 $18,972  $51,503 

Value added tax and other receivables

  25,580   26,055 

Concentrate sales receivable from Fresnillo

  18,853   5,203 

Inventory

  3,234   427 

Prepaids and other assets

  104   - 

Total current assets

  66,743   83,188 

Right-of-use assets

  2,052   18 

Mineral interests, plant and equipment

  644,609   381,780 

Deferred tax assets

  5,254   - 

Total assets

 $718,658  $464,986 
         

Payables to Peñoles and other vendors

 $22,835  $3,713 

Total current liabilities

  22,835   3,713 

Interest payable to shareholders

  4,279   1,298 

Lease liabilities

  2,053   13 

Provisions

  4,070   1,450 

Deferred tax liabilities

  31,266   8,406 

Total liabilities

  64,503   14,880 

Shareholders equity including shareholder advances

  654,155   450,106 

Total liabilities and equity

 $718,658  $464,986 
Disclosure of associate operations [text block]
  

Year ended December 31,

 
  

2021

  

2020

 
         

Sales

 $75,393  $15,335 

Cost of sales

  (15,329)  (3,873)

Gross profit

  60,064   11,462 

Consulting and administrative expenses

  (1,929)  (239)

Extraordinary mining duty

  (337)  (76)
   57,798   11,147 

Exchange losses and other

  (1,363)  (623)

Income tax expense

  (20,784)  (5,492)
         

Income for the year

 $35,651  $5,032 
         

MAG's 44% equity income

 $15,686  $2,214 
Disclosure of associate cash flow statements [text block]
  

Year ended December 31,

 
  

2021

  

2020

 

Operating activities

        

Net income for the year

 $35,651  $5,032 

Items not involving cash

        

Deferred income tax expense

  17,606   5,118 

Other

  419   1,298 
         

Change in operating assets and liabilities

  1,656   (13,283)

Net cash provided from (used in) operating activities

  55,332   (1,835)
         

Investing activities

        

Capital expenditures including plant, mine development and exploration

  (254,830)  (121,125)

Net cash used in investing activities

  (254,830)  (121,125)
         

Financing activities

        

Shareholder loans and other capital provided by partners

  167,100   144,800 

Payment of lease obligations

  (412)  (21)

Net cash provided from financing activities

  166,688   144,779 
         

Effects of exchange rate changes on cash and cash equivalents

  279   83 
         

(Decrease) increase in cash and equivalents

  (32,810)  21,819 
         

Cash and cash equivalents, beginning of year

  51,503   29,601 
         

Cash and cash equivalents, end of year

 $18,972  $51,503