XML 26 R16.htm IDEA: XBRL DOCUMENT v3.19.2
Loans payable
12 Months Ended
Apr. 30, 2019
Text block [abstract]  
Loans payable
10.

Loans payable

On June 18, 2018, the Company completed a private placement of secured bonds in the aggregate principal amount of $3,000 (the “Bonds”) less structuring and finder’s fees of $60 cash and $171 attributed to finders warrants, totaling $231 (the “Discount”). The Bonds bear interest at 8% per annum, payable on maturity, and mature on June 18, 2020. The Bonds are secured by a charge over all of the Company’s and its subsidiaries assets.

The Company has issued 3,000,000 warrants to the bond holders, each warrant entitling the bond holders to acquire one share of Starcore at a price of $0.20, expiring on June 18, 2021. The Company determined a value of $171 on the warrants, which was included in the Discount, based on the Black-Scholes model with the following assumptions:

 

Stock price

   $ 0.17  

Exercise price

   $ 0.20  

Dividend rate

     0

Expected Life

     3 years  

Expected annual volatility

     56

Risk-free rate

     1.45

During the prior year ended April 30, 2018, the Company secured $1,283 (USD $1,000) loan (“Loan”) with a lender. The Loan is secured against certain assets of the Company and bears interest at 8% per annum, compounded and paid annually. The full principal plus accrued interest on the loan shall be repayable to the lender on October 25, 2019.

During the year ended July 31, 2015, the Company secured a $1,305 (USD $1,000) loan with a lender, bearing interest at 8% per annum, compounded annually. The full principal of $1,213 plus accrued interest of $311 for a total of $1,524 on the loan was repaid to the lender during the year ended April 30, 2018.

Changes to the loan payable balance during the year ended April 30, 2019 and the year ended April 30, 2018, are as follows:

 

     Principal      Interest      Discount      Total  

Balance, April 30, 2017

   $ 1,366      $ 280      $ —        $ 1,646  

Financing, October 25, 2017

     1,283        —          —          1,283  

Repayment on debt

     (1,213      (311      —          (1,524

Interest accrual

     —          83        —          83  

Foreign exchange adjustment

     (154      —          —          (154
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance, April 30, 2018

     1,282        52        —          1,334  

Financing, June 18 2018

     3,000        —          (231      2,769  

Discount

     0        0        101        101  

Interest accrual

     0        325        0        325  

Foreign exchange adjustment

     59        0        0        59  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance, April 30, 2019

   $ 4,341      $ 377      $ (130    $ 4,588  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     April 30, 2019      April 30, 2018  

Current

   $  1,507      $ —    

Non-Current

     3,081        1,334  
  

 

 

    

 

 

 
   $ 4,588      $  1,334  
  

 

 

    

 

 

 

Subsequent to April 30, 2019, the Company paid $240 related to the interest on the Bonds.

The Company’s financing costs for the year ended April 30, 2019, 2018, and 2017 as reported on its Consolidated Statement of Operations and Comprehensive Income (Loss) can be summarized as follows:

 

For the year ended April 30,    2019      2018      2017  

Unwinding of discount on rehabilitation and closure accretion (note 11)

   $ 90      $ 64      $ 80  

Discount unwinding on debt repaid (note 10)

     101        —          48  

San Pedrito Interest (note 8)

     (159      —          —    

Extension fee

     0        —          45  

Interest on diesel equipment lease

     21        —          —    

Interest expense on debt (note 10)

     325        83        536  

Interest revenue

     (67      (86      (83
  

 

 

    

 

 

    

 

 

 
   $ 311      $ 61      $  626