XML 56 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Note 10 - Investment in Juanicipio (Tables)
12 Months Ended
Dec. 31, 2022
Statement Line Items [Line Items]  
Disclosure of carrying amount of investments in associates [text block]
  

December 31,

  

December 31,

 
  

2022

  

2021

 
    $    $ 

Juanicipio Project oversight expenditures incurred 100% by MAG

  719   620 

Interest earned, net of interest contributed to Investment in Juanicipio

  (2,394)  (1,316)

Cash contributions and advances to Juanicipio (Note 18) (1)

  8,140   73,524 

Total for the year

  6,465   72,828 

Income from equity accounted Investment in Juanicipio (2)

  40,767   15,686 

Balance, beginning of year

  291,084   202,570 

Balance, end of year

  338,316   291,084 
Disclosure of associate operations [text block]
  

For the year ended

 
  

December 31,

  

December 31,

 
  

2022

  

2021

 
    $    $ 
         

Revenue

  215,736   75,393 

Cost of sales:

        

Production cost

  61,985   15,329 

Depreciation and amortization

  20,913   - 

Cost of sales

  82,898   15,329 

Gross profit

  132,838   60,064 

Consulting and administrative expenses

  (8,436)  (1,929)

Extraordinary mining duty

  (349)  (337)
   124,053   57,798 

Exchange losses and other

  (7,458)  (1,363)

Income tax expense

  (26,348)  (20,784)
         

Income for the year

  90,247   35,651 
         

MAG's 44% equity income

  39,709   15,686 

Loan interest on mining assets - MAG 44%

  1,058   - 

MAG's 44% equity income

  40,767   15,686 
Disclosure of financial information of investments in associates [text block]
  

December 31, 2022

  

December 31, 2021

 
    $    $ 

Assets

        
         

Current assets

        

Cash and cash equivalents

  1,102   18,972 

Value added tax and other receivables

  13,945   25,580 

Concentrate sales receivable

  24,098   18,853 

Inventories

        

Materials and supplies

  10,081   - 

Stockpiles

  26,020   3,234 

Prepaids and other assets

  7,756   104 
   83,002   66,743 

Non-current assets

        

Right-of-use assets

  1,336   2,052 

Mineral interests, plant and equipment

  779,735   644,609 

Deferred tax assets

  11,259   5,254 
   792,330   651,915 

Total assets

  875,332   718,658 
         

Liabilities

        
         

Current liabilities

        

Payables

  34,678   19,364 

Interest and other payables to shareholders

  13,460   4,279 

Income tax payable

  36,259   3,471 
   84,397   27,114 

Non-current liabilities

        

Lease obligation

  1,329   2,053 

Provisions

        

Reserves for retirement and pension

  29   20 

Reclamation and closure

  3,073   4,050 

Deferred tax liabilities

  22,242   31,266 
   26,673   37,389 

Total liabilities

  111,070   64,503 
         

Equity

        
         

Shareholders equity including shareholder advances

  764,262   654,155 

Total equity

  764,262   654,155 

Total liabilities and equity

  875,332   718,658 
Disclosure of associate cash flow statements [text block]
  

For the year ended

 
  

December 31,

  

December 31,

 
  

2022

  

2021

 

Operating activities

        

Income for the year

 $90,247  $35,651 

Items not involving cash

        

Income tax expense

  17,884   13,837 

Special mining tax

  8,465   3,769 

Depreciation

  20,913   - 

Write-down of fixed asset

  3,675   - 

Other

  6,007   419 
         

Change in non-cash operating working capital

  (17,931)  1,656 

Net cash provided from operating activities

  129,260   55,332 
         

Investing activities

        

Capital expenditures including plant,mine development and exploration

  (156,040)  (254,830)

Other

  282   - 

Net cash used in investing activities

  (155,758)  (254,830)
         

Financing activities

        

Shareholder loans and other capital provided by partners

  18,500   167,100 

Interest paid to shareholders

  (9,460)  - 

Payment of lease obligations

  (854)  (412)

Other

  255   - 

Net cash provided from financing activities

  8,441   166,688 
         

Effects of exchange rate changes on cash and cash equivalents

  187   279 
         

Decrease in cash and cash equivalents

  (17,870)  (32,531)
         

Cash and cash equivalents, beginning of year

  18,972   51,503 
         

Cash and cash equivalents, end of year

 $1,102  $18,972