0001176256-23-000021.txt : 20230210 0001176256-23-000021.hdr.sgml : 20230210 20230210163103 ACCESSION NUMBER: 0001176256-23-000021 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20221231 FILED AS OF DATE: 20230210 DATE AS OF CHANGE: 20230210 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SILVERCORP METALS INC CENTRAL INDEX KEY: 0001340677 STANDARD INDUSTRIAL CLASSIFICATION: GOLD & SILVER ORES [1040] IRS NUMBER: 000000000 STATE OF INCORPORATION: A1 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34184 FILM NUMBER: 23612552 BUSINESS ADDRESS: STREET 1: SUITE 1378 STREET 2: 200 GRANVILLE STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 1S4 BUSINESS PHONE: 604-669-9397 MAIL ADDRESS: STREET 1: SUITE 1378 STREET 2: 200 GRANVILLE STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 1S4 6-K 1 silvercorp6kq3.htm REPORT OF FOREIGN PRIVATE ISSUER FOR THE MONTH OF FEBRUARY 2023 Filed by e3 Filing, Computershare 1-800-973-3274 - Silvercorp Metals Inc. - Form 6-K

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of: February 2023


Commission File No. 001-34184

 

SILVERCORP METALS INC.
(Translation of registrant's name into English)

 

Suite 1750 – 1066 W. Hastings Street

Vancouver BC, Canada V6E 3X1

(Address of principal executive office)

 

[Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F]

 

Form 20-F [   ] Form 40-F [ X ]

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1) [   ]

 

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

 

Indicate by check mark if the registrant is "submitting" the Form 6-K in paper as permitted by Regulation S-T "Rule" 101(b)(7) [   ]


Note:  Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Dated: February 9, 2023 SILVERCORP METALS INC.
   
  /s/ Derek Liu
  Derek Liu
  Chief Financial Officer

 

2


 

 

EXHIBIT INDEX

 

EXHIBITS 99.1 AND 99.2 INCLUDED WITH THIS REPORT ARE HEREBY INCORPORATED BY REFERENCE AS EXHIBITS TO THE REGISTRANT’S REGISTRATION STATEMENT ON FORM F-10 (FILE NO. 333-249939), AS AMENDED AND SUPPLEMENTED, AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.

 

EXHIBIT   DESCRIPTION OF EXHIBIT
99.1   Silvercorp Metals Inc. Financial Statements for the three months ended December 31, 2022
99.2   Silvercorp Metals Inc. MD&A for the three ended December 31, 2022
99.3   Form 52-109F2 Certificate of Interim Filings – full certificate – CEO
99.4   Form 52-109F2 Certificate of Interim Filings – full certificate – CFO

 

3



 

EX-99.1 2 exhibit99-1.htm FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED DECEMBER 31, 2022 Exhibit 99.1

Exhibit 99.1

 

 

SILVERCORP METALS INC.

 

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

For the three and nine months ended December 31, 2022 and 2021

(Tabular amounts are in thousands of US dollars, unless otherwise stated)
(Unaudited)

 

 

 

 

SILVERCORP METALS INC.

Condensed Consolidated Interim Statements of Income

(Unaudited) (Expressed in thousands of U.S. dollars, except per share amount and number of shares)

 

      Three Months Ended
December 31,
   Nine Months Ended
December 31,
 
   Notes  2022   2021   2022   2021 
Revenue  3(a)(c)  $58,651   $59,079   $173,982   $176,333 
Cost of mine operations                       
Production costs      24,603    25,055    76,145    70,311 
Depreciation and amortization      7,599    6,822    22,511    19,914 
Mineral resource taxes      1,438    1,824    4,286    4,940 
Government fees and other taxes  4   633    796    1,973    2,197 
General and administrative  5   2,634    3,106    8,060    8,379 
       36,907    37,603    112,975    105,741 
Income from mine operations      21,744    21,476    61,007    70,592 
Corporate general and administrative  5   3,171    3,310    10,204    10,897 
Property evaluation and business development      173    204    376    838 
Foreign exchange loss (gain)      850    (1,813)   (5,146)   (3,426)
(Gain) loss on equity investments designed as FVTPL  9   (3,010)   (1,101)   1,257    2,986 
Share of loss in associates  10   677    403    2,176    1,268 
Loss on disposal of plant and equipment  11   111    35    431    171 
Impairment of mineral rights and properties  12   -    -    20,211    - 
Other expenses      2,507    1,242    2,276    1,246 
Income from operations      17,265    19,196    29,222    56,612 
                        
Finance income  6   592    1,506    3,010    4,203 
Finance costs  6   (661)   (9,677)   (1,256)   (10,628)
Income before income taxes      17,196    11,025    30,976    50,187 
                        
Income tax expense  7   2,259    3,093    12,157    13,265 
Net income     $14,937   $7,932   $18,819   $36,922 
                        
Attributable to:                       
Equity holders of the Company     $11,916   $5,063   $20,373   $26,668 
Non-controlling interests  17   3,021    2,869    (1,554)   10,254 
      $14,937   $7,932   $18,819   $36,922 
                        
Earnings per share attributable to the equity holders of the Company Basic earnings per share     $0.07   $0.03   $0.12   $0.15 
Diluted earnings per share     $0.07   $0.03   $0.11   $0.15 
Weighted Average Number of Shares Outstanding - Basic      176,723,433    176,799,362    176,892,860    176,347,530 
Weighted Average Number of Shares Outstanding - Diluted      178,938,856    178,537,718    179,024,844    178,224,810 

 

Approved on behalf of the Board:  
   
(Signed) David Kong  
Director  
   
(Signed) Rui Feng  
Director  

 

See accompanying notes to the condensed consolidated interim financial statements

 

1

 

 

SILVERCORP METALS INC.

Condensed Consolidated Interim Statements of Comprehensive Income (loss)

(Unaudited)(Expressed in thousands of U.S. dollars, except numbers for share and per share figures)

 

       Three Months Ended
December 31,
  Nine Months Ended
December 31,
 
   Notes  2022   2021  2022   2021 
Net income     $14,937   $7,932  $18,819   $36,922 
Other comprehensive income (loss), net of taxes:                      
Items that may subsequently be reclassified to net income or loss:                      
Currency translation adjustment, net of tax of $nil      15,546    8,212   (47,964)   10,702 
Share of other comprehensive (loss) income in associate  10   107    151   (897)   3,333 
Items that will not subsequently be reclassified to net income or loss:                      
Change in fair value on equity investments designated as FVTOCI, net of tax of $nil  9   59    93   (1,180)   963 
Other comprehensive income (loss), net of taxes     $15,712   $8,456  $(50,041)  $14,998 
Attributable to:                      
Equity holders of the Company     $13,075   $7,014  $(43,084)  $12,741 
Non-controlling interests  17   2,637    1,442   (6,957)   2,257 
      $15,712   $8,456  $(50,041)  $14,998 
Total comprehensive income (loss)     $30,649   $16,388  $(31,222)  $51,920 
Attributable to:                      
Equity holders of the Company     $24,991   $12,077  $(22,711)  $39,409 
Non-controlling interests      5,658    4,311   (8,511)   12,511 
      $30,649   $16,388  $(31,222)  $51,920 

 

See accompanying notes to the condensed consolidated interim financial statements

 

2

 

 

SILVERCORP METALS INC.

Condensed Consolidated Interim Statements of Financial Position

(Unaudited) (Expressed in thousands of U.S. dollars)

 

      As at
December  31,
   As at
March 31,
 
   Notes  2022   2022 
ASSETS             
Current Assets             
Cash and cash equivalents  20  $170,841   $113,302 
Short-term investments  8   39,420    99,623 
Trade and other receivables      1,008    3,615 
Current portion of lease receivable  13   11    182 
Inventories      7,350    9,124 
Due from related parties  18   115    66 
Income tax receivable      275    928 
Prepaids and deposits      4,865    5,468 
       223,885    232,308 
Non-current Assets             
Long-term prepaids and deposits      1,205    974 
Reclamation deposits      8,249    8,876 
Other investments  9   17,234    17,768 
Investment in associates  10   51,362    56,841 
Plant and equipment  11   79,557    79,418 
Mineral rights and properties  12   299,189    326,448 
Deferred income tax assets      214    905 
TOTAL ASSETS     $680,895   $723,538 
LIABILITIES AND EQUITY             
Current Liabilities             
Accounts payable and accrued liabilities     $43,201   $39,667 
Current portion of lease obligation  13   301    649 
Deposits received      2,549    5,445 
Income tax payable      874    277 
       46,925    46,038 
Non-current Liabilities             
Long-term portion of lease obligation  13   378    614 
Deferred income tax liabilities      47,753    48,033 
Environmental rehabilitation  14   7,573    8,739 
Total Liabilities      102,629    103,424 
Equity             
Share capital      255,673    255,444 
Equity reserves      992    43,250 
Retained earnings      229,650    213,702 
Total equity attributable to the equity holders of the Company      486,315    512,396 
Non-controlling interests  17   91,951    107,718 
Total Equity      578,266    620,114 
TOTAL LIABILITIES AND EQUITY     $680,895   $723,538 

 

See accompanying notes to the condensed consolidated interim financial statements

 

3

 

 

SILVERCORP METALS INC.

Condensed Consolidated Interim Statements of Cash Flows

(Unaudited) (Expressed in thousands of U.S. dollars)

 

      Three Months Ended
December 31,
   Nine Months Ended
December 31,
 
   Notes  2022   2021   2022   2021 
Cash provided by                   
Operating activities                   
Net income     $14,937   $7,932   $18,819   $36,922 
Add (deduct) items not affecting cash:                       
Finance costs  6   661    9,677    1,256    10,628 
Income tax expense  7   2,259    3,093    12,157    13,265 
Depreciation, amortization and depletion      8,022    7,303    23,844    21,363 
(Gain) loss on equity investments designed as FVTPL  9   (3,010)   (1,101)   1,257    2,986 
Share of loss in associates  10   677    403    2,176    1,268 
Impairment of mineral rights and properties  12   -    -    20,211    - 
Loss on disposal of plant and equipment  11   111    35    431    171 
Share-based compensation  15(b)   841    1,268    3,133    5,145 
Reclamation expenditures      (370)   (99)   (385)   (225)
Income taxes paid      (138)   (501)   (6,783)   (4,503)
Interest paid  13   (9)   (17)   (35)   (56)
Changes in non-cash operating working capital  20   1,680    673    3,820    9,008 
Net cash provided by operating activities      25,661    28,666    79,901    95,972 
Investing activities                       
Plant and equipment                       
Additions      (4,231)   (2,564)   (10,937)   (7,168)
Proceeds on disposals  11   10    12    10    50 
Mineral rights and properties                       
Capital expenditures      (11,466)   (14,698)   (34,236)   (35,503)
Acquisition      -    (10,042)   -    (13,135)
Reclamation deposits                       
Paid      (274)   (159)   (304)   (218)
Other investments                       
Acquisition  9   (1,932)   (535)   (3,702)   (7,452)
Proceeds on disposals  9   21    -    525    974 
Investment in associates  10   (1,181)   (352)   (1,938)   (5,312)
Short-term investment                       
Purchase      (32,020)   (25,096)   (112,304)   (99,325)
Redemption      26,515    36,091    164,526    111,298 
Principal received on lease receivable  13   53    54    162    162 
Net cash provided by (used in ) investing activities      (24,505)   (17,289)   1,802    (55,629)
Financing activities                       
Principal payments on lease obligation  13   (164)   (159)   (501)   (470)
Cash dividends distributed  15(c)   (2,209)   (2,211)   (4,425)   (4,413)
Non-controlling interests                       
Distribution  17   -    (1,200)   (7,256)   (5,096)
Proceeds from issuance of common shares      -    736    -    1,908 
Common shares repurchased as part of normal course issuer bid      -    -    (2,078)   - 
Net cash used in (provided by) financing activities      (2,373)   (2,834)   (14,260)   (8,071)
Effect of exchange rate changes on cash and cash equivalents      5,688    1,555    (9,904)   1,020 
Increase (decrease) in cash and cash equivalents      4,471    10,098    57,539    33,292 
Cash and cash equivalents, beginning of the period      166,370    141,929    113,302    118,735 
Cash and cash equivalents, end of the period     $170,841   $152,027   $170,841   $152,027 
Supplementary cash flow information  20                    

 

See accompanying notes to the condensed consolidated interim financial statements

 

4

 

 

SILVERCORP METALS INC.

Condensed Consolidated Interim Statements of Changes in Equity

(Unaudited) (Expressed in thousands of U.S. dollars, except numbers for share figures)

 

      Share capital   Equity reserves       Total equity attributable to the         
   Notes  Number
of shares
   Amount   Share option reserve   Reserves   Accumulated other comprehensive loss   Retained earnings   equity
holders
of the
Company
   Non-controlling interests   Total equity 
Balance, April 1, 2021      175,742,544   $250,199   $16,610   $25,409   $(12,550)  $187,906   $467,574   $98,154   $565,728 
Options exercised      797,083    2,528    (620)   -    -    -    1,908    -    1,908 
Restricted share units vested      566,172    2,717    (2,717)   -    -    -    -    -    - 
Share-based compensation      -    -    5,145    -    -    -    5,145    -    5,145 
Dividends declared      -    -    -    -    -    (4,413)   (4,413)   -    (4,413)
Distribution to non-controlling interests      -    -    -    -    -    -    -    (5,096)   (5,096)
Contribution to reserves      -    -    -    425    -    (425)   -    -    - 
Comprehensive income      -    -    -    -    12,741    26,668    39,409    12,511    51,920 
Balance, December 31, 2021      177,105,799   $255,444   $18,418   $25,834   $191   $209,736   $509,623   $105,569   $615,192 
Options exercised      -    -    -    -    -    -    -    -    - 
Restricted share units vested      -    -    -    -    -    -    -    -    - 
Share-based compensation      -    -    951    -    -    -    951    -    951 
Dividends declared      -    -    -    -    -    -    -    -    - 
Distribution to non-controlling interests      -    -    -         -    -    -    -    - 
Comprehensive income      -    -    -    -    (2,144)   3,966    1,822    2,149    3,971 
Balance, March 31, 2022      177,105,799   $255,444   $19,369   $25,834   $(1,953)  $213,702   $512,396   $107,718   $620,114 
Restricted share units vested      503,703    2,307    (2,307)   -    -    -    -    -    - 
Share-based compensation  15(b)   -    -    3,133    -    -    -    3,133    -    3,133 
Dividends declared  15(c)   -    -    -    -    -    (4,425)   (4,425)   -    (4,425)
Common shares repurchased as part of normal course issuer bid  15(d)   (838,237)   (2,078)   -    -    -    -    (2,078)   -    (2,078)
Distribution to non-controlling interests  17   -    -    -    -    -    -    -    (7,256)   (7,256)
Comprehensive income (loss)      -    -    -    -    (43,084)   20,373    (22,711)   (8,511)   (31,222)
Balance, December 31, 2022      176,771,265   $255,673   $20,195   $25,834   $(45,037)  $229,650   $486,315   $91,951   $578,266 

 

See accompanying notes to the condensed consolidated interim financial statements

 

5

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

1. CORPORATE INFORMATION

 

Silvercorp Metals Inc., along with its subsidiary companies (collectively the “Company”), is engaged in the acquisition, exploration, development, and mining of mineral properties. The Company’s producing mines are located in China, and current exploration and development projects are located in China and Mexico.

 

The Company is a publicly listed company incorporated in the Province of British Columbia, Canada, with limited liability under the legislation of the Province of British Columbia. The Company’s shares are traded on the Toronto Stock Exchange and NYSE American.

 

The head office, registered address and records office of the Company are located at 1066 West Hastings Street, Suite 1750, Vancouver, British Columbia, Canada, V6E 3X1.

 

Operating results for the three and nine months ended December 31, 2022, are not necessarily indicative of the results that may be expected for the year ending March 31, 2023.

 

2. SIGNIFICANT ACCOUNTING POLICIES

 

(a) Statement of Compliance

 

These condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34 – Interim Financial Reporting (“IAS 34”) of the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). These condensed consolidated interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2022. These condensed consolidated interim financial statements follow the same significant accounting policies set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2022.

 

These condensed consolidated interim financial statements were authorized for issue in accordance with a resolution of the Board of Directors dated February 8, 2023.

 

(b) Basis of Consolidation

 

These condensed consolidated interim financial statements include the accounts of the Company and its wholly or partially owned subsidiaries.

 

Subsidiaries are consolidated from the date on which the Company obtains control up to the date of the disposition of control. Control is achieved when the Company has power over the subsidiary, is exposed or has rights to variable returns from its involvement with the subsidiary and has the ability to use its power to affect its returns.

 

6

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

For non-wholly owned subsidiaries over which the Company has control, the net assets attributable to outside equity shareholders are presented as “non-controlling interests” in the equity section of the consolidated balance sheets. Net income for the period that is attributable to the non-controlling interests is calculated based on the ownership of the non-controlling interest shareholders in the subsidiary. Adjustments to recognize the non-controlling interests’ share of changes to the subsidiary’s equity are made even if this results in the non-controlling interests having a deficit balance. Changes in the Company’s ownership interest in a subsidiary that do not result in a loss of control are recorded as equity transactions. The carrying amount of non-controlling interests is adjusted to reflect the change in the non-controlling interests’ relative interests in the subsidiary and the difference between the adjustment to the carrying amount of non-controlling interest and the Company’s share of proceeds received and/or consideration paid is recognized directly in equity and attributed to equity holders of the Company.

 

Balances, transactions, revenues and expenses between the Company and its subsidiaries are eliminated on consolidation.

 

Details of the Company’s significant subsidiaries which are consolidated are as follows:

 

                Proportion of ownership interest held  
Name of subsidiaries   Principal activity     Country of incorporation     December  31,
2022
    March  31,
2022
    Mineral properties  
Silvercorp Metals China Inc.     Holding company       Canada       100%       100%          
Silvercorp Metals (China) Inc.     Holding company       China       100%       100%          
0875786 B.C. LTD.     Holding company       Canada       100%       100%          
Fortune Mining Limited     Holding company       BVI (i)       100%       100%          
Fortune Copper Limited     Holding company       BVI       100%       100%          
Fortune Gold Mining Limited     Holding company       BVI       100%       100%          
Victor Resources Ltd.     Holding company       BVI       100%       100%          
Yangtze Mining Ltd.     Holding company       BVI       100%       100%          
Victor Mining Ltd.     Holding company       BVI       100%       100%          
Yangtze Mining (H.K.) Ltd.     Holding company       Hong Kong       100%       100%          
Fortune Gold Mining (H.K.) Limited     Holding company       Hong Kong       100%       100%          
Wonder Success Limited     Holding company       Hong Kong       100%       100%          
New Infini Silver Inc. (“New Infini”)     Holding company       Canada       46.1%       46.1%          
Infini Metals Inc.     Holding company       BVI       46.1%       46.1%          
Infini Resources (Asia) Co. Ltd.     Holding company       Hong Kong       46.1%       46.1%          
Golden Land (Asia) Ltd.     Holding company       Hong Kong       46.1%       46.1%          
Henan Huawei Mining Co. Ltd. (“Henan Huawei”)     Mining       China       80%       80%       Ying Mining District  
Henan Found Mining Co. Ltd. (“Henan Found”)     Mining       China       77.5%       77.5%          
Xinshao Yunxiang Mining Co., Ltd. (“Yunxiang”)     Mining       China       70%       70%       BYP  
Guangdong Found Mining Co. Ltd. (“Guangdong Found”)     Mining       China       99%       99%       GC  
Infini Resources S.A. de C.V.     Mining       Mexico       46.1%       46.1%       La Yesca  
Shanxi Xinbaoyuan Mining Co., Ltd. (“Xinbaoyuan”)     Mining       China       77.5%       77.5%       Kuanping  
(i)British Virgin Islands (“BVI”)

 

(c) Significant Accounting Judgments and Estimates

 

These condensed consolidated interim financial statements follow the same significant accounting judgments and estimates set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2022.

 

7

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

3. SEGMENTED INFORMATION

 

The Company’s reportable operating segments are components of the Company where separate financial information is available that is evaluated regularly by the Company’s Chief Executive Officer who is the Chief Operating Decision Maker (“CODM”). The operating segments are determined based on the Company’s management and internal reporting structure. Operating segments are summarized as follows:

 

Operating Segments   Subsidiaries Included in the Segment   Properties Included in the Segment
Mining        
Henan Luoning   Henan Found and Henan Huawei   Ying Mining District
Hunan   Yunxiang   BYP
Guangdong   Guangdong Found   GC
Other   Infini Resources S.A. de C.V. and Xinbaoyuan   La Yesca, Kuanping
Administrative        
Vancouver   Silvercorp Metals Inc. and holding companies    
Beijing   Silvercorp Metals (China) Inc.    

 

(a) Segmented information for operating results is as follows:

 

Three months ended December 31, 2022
   Mining     Administrative     
    Henan                          
Statement of operations:   Luoning    Hunan(1)   Guangdong   Other   Beijing   Vancouver   Total 
Revenue  $48,808   $-   $9,843   $         -   $-   $-   $58,651 
Costs of mine operations   (29,833)   (100)   (6,974)   -    -    -    (36,907)
Income from mine operations   18,975    (100)   2,869    -    -    -    21,744 
Operating (expenses) income   (2,521)   98    (147)   (8)   (460)   (1,441)   (4,479)
Finance items   108    (7)   43    -    56    (269)   (69)
Income tax expenses   (2,284)   (1)   (16)   -    -    42    (2,259)
Net income (loss)  $14,278   $(10)  $2,749   $(8)  $(404)  $(1,668)  $14,937 
                                    
Attributed to:                                   
Equity holders of the Company   11,268    -    2,722    (4)   (404)   (1,666)   11,916 
Non-controlling interests   3,010    (10)   27    (4)   -    (2)   3,021 
Net income (loss)  $14,278   $(10)  $2,749   $(8)  $(404)  $(1,668)  $14,937 
(1)Hunan’s BYP project was placed on care and maintenance starting August 2014.

 

Three months ended December 31, 2021
   Mining   Administrative     
Statement of operations:  Henan
Luoning
   Hunan   Guangdong   Other   Beijing   Vancouver   Total 
Revenue  $48,166   $-   $10,913   $-   $-   $            -   $59,079 
Costs of mine operations   (30,587)   (118)   (6,881)   (17)   -    -    (37,603)
Income from mine operations   17,579    (118)   4,032    (17)   -    -    21,476 
Operating expenses   (1,308)   56    10    (166)   (579)   (293)   (2,280)
Finance items   912    (9)   77    1    80    (9,232)   (8,171)
Income tax expenses   (3,633)   (6)   539    -    -    7    (3,093)
Net income (loss)  $13,550   $(77)  $4,658   $(182)  $(499)  $(9,518)  $7,932 
                                    
Attributed to:                                   
Equity holders of the Company   10,576    (47)   4,612    (76)   (499)   (9,503)   5,063 
Non-controlling interests   2,974    (30)   46    (106)   -    (15)   2,869 
Net income (loss)  $13,550   $(77)  $4,658   $(182)  $(499)  $(9,518)  $7,932 

 

8

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

Nine months ended December 31, 2022
   Mining   Administrative     
   Henan                         
Statement of income:  Luoning   Hunan(1)   Guangdong   Other   Beijing   Vancouver   Total 
Revenue  $145,729   $-   $28,253   $-   $-   $-   $173,982 
Costs of mine operations   (92,414)   (320)   (20,225)   (16)   -    -    (112,975)
Income from mine operations   53,315    (320)   8,028    (16)   -    -    61,007 
                                    
Operating (expenses) income   (2,505)   (106)   (292)   (11)   (1,364)   (7,296)   (11,574)
Impairment of mineral rights and properties   -    -    -    (20,211)   -    -    (20,211)
Finance items, net   1,669    (22)   314    -    206    (413)   1,754 
Income tax expenses   (9,025)   61    (680)   -    -    (2,513)   (12,157)
Net income (loss)  $43,454   $(387)  $7,370   $(20,238)  $(1,158)  $(10,222)  $18,819 
                                    
Attributable to:                                  
Equity holders of the Company   34,061    (250)   7,298    (9,672)   (1,158)   (9,906)   20,373 
Non-controlling interests   9,393    (137)   72    (10,566)   -    (316)   (1,554)
Net income (loss)  $43,454   $(387)  $7,370   $(20,238)  $(1,158)  $(10,222)  $18,819 

 

(1)Hunan’s BYP project was placed on care and maintenance in August 2014.

 

Nine months ended December 31, 2021
   Mining   Administrative     
   Henan                         
Statement of income:  Luoning   Hunan   Guangdong   Other   Beijing   Vancouver   Total 
Revenue  $142,686   $-   $33,647   $-   $-   $-   $176,333 
Costs of mine operations   (84,562)   (379)   (20,770)   (30)   -    -    (105,741)
Income from mine operations   58,124    (379)   12,877    (30)   -    -    70,592 
                                    
Operating expenses   (1,531)   116    55    (130)   (1,639)   (10,851)   (13,980)
Finance items, net   2,222    (26)   242    1    176    (9,040)   (6,425)
Income tax expenses   (11,199)   (108)   (526)   -    -    (1,432)   (13,265)
Net income (loss)  $47,616   $(397)  $12,648   $(159)  $(1,463)  $(21,323)  $36,922 
                                    
Attributable to:                                   
Equity holders of the Company   37,215    (260)   12,523    (66)   (1,463)   (21,281)   26,668 
Non-controlling interests   10,401    (137)   125    (93)   -    (42)   10,254 
Net income (loss)  $47,616   $(397)  $12,648   $(159)  $(1,463)  $(21,323)  $36,922 

 

9

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(b) Segmented information for assets and liabilities is as follows:

 

December 31, 2022
   Mining   Administrative     
Statement of financial position items:  Henan Luoning   Hunan   Guangdong   Other   Beijing   Vancouver   Total 
Current assets  $125,555   $709   $20,328   $481   $7,962   $68,850   $223,885 
Plant and equipment   59,128    3,179    15,500    155    677    918    79,557 
Mineral rights and properties   247,763    6,957    31,315    13,154    -    -    299,189 
Investment in associates   -    -    -    -    -    51,362    51,362 
Other investments   65    -    -    -    -    17,169    17,234 
Reclamation deposits   3,719    -    4,523    -    -    7    8,249 
Long-term prepaids and deposits   1,020    96    89    -    -    -    1,205 
Deferred income tax assets   -    -    214    -    -    -    214 
Total assets  $437,250   $10,941   $71,969   $13,790   $8,639   $138,306   $680,895 
                                    
Current liabilities  $37,134   $413   $6,795   $43   $275   $2,265   $46,925 
Long-term portion of lease obligation   -    -    -    -    -    378    378 
Deferred income tax liabilities   46,726    1,027    -    -    -    -    47,753 
Environmental rehabilitation   5,134    981    1,458    -    -    -    7,573 
Total liabilities  $88,994   $2,421   $8,253   $43   $275   $2,643   $102,629 

 

March 31, 2022
   Mining   Administrative     
Statement of financial position items:  Henan
Luoning
   Hunan   Guangdong   Other   Beijing   Vancouver   Total 
Current assets  $141,376   $870   $14,919   $1,566   $8,570   $65,007   $232,308 
Plant and equipment   58,189    3,708    15,282    163    864    1,212    79,418 
Mineral rights and properties   254,071    7,571    32,091    32,715    -    -    326,448 
Investment in associates   -    -    -    -    -    56,841    56,841 
Other investments   72    -    -    -    -    17,696    17,768 
Reclamation deposits   3,996    -    4,872    -    -    8    8,876 
Long-term prepaids and deposits   588    104    282    -    -    -    974 
Deferred income tax assets   -    -    905    -    -    -    905 
Total assets  $458,292   $12,253   $68,351   $34,444   $9,434   $140,764   $723,538 
                                    
Current liabilities  $37,161   $545   $5,155   $2   $295   $2,880   $46,038 
Long-term portion of lease obligation   -    -    -    -    -    614    614 
Deferred income tax liabilities   46,849    1,184    -    -    -    -    48,033 
Environmental rehabilitation   6,053    1,044    1,642    -    -    -    8,739 
Total liabilities  $90,063   $2,773   $6,797   $2   $295   $3,494   $103,424 

 

10

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(c) Sales by metal

 

The sales generated for the three and nine months ended December 31, 2022 and 2021 were all earned in China and were comprised of:

 

   Three months ended December 31, 2022 
   Henan
Luoning
   Guangdong   Total 
Silver (Ag)  $29,403   $2,514   $31,917 
Gold (Au)   1,695    -    1,695 
Lead (Pb)   14,401    1,944    16,345 
Zinc (Zn)   2,182    4,639    6,821 
Other   1,127    746    1,873 
   $48,808   $9,843   $58,651 

 

   Three months ended December 31, 2021 
   Henan
Luoning
   Guangdong   Total 
Silver (Ag)  $29,615   $2,124   $31,739 
Gold (Au)   1,504    -    1,504 
Lead (Pb)   13,840    1,974    15,814 
Zinc (Zn)   2,236    6,122    8,358 
Other   971    693    1,664 
   $48,166   $10,913   $59,079 

 

   Nine months ended December 31, 2022 
   Henan
Luoning
   Guangdong   Total 
Silver (Ag)  $87,793   $6,288   $94,081 
Gold (Au)   5,027    -    5,027 
Lead (Pb)   42,730    5,430    48,160 
Zinc (Zn)   6,849    14,892    21,741 
Other   3,330    1,643    4,973 
   $145,729   $28,253   $173,982 

 

   Nine months ended December 31, 2021 
   Henan
Luoning
   Guangdong   Total 
Silver (Ag)  $90,845   $7,693   $98,538 
Gold (Au)   4,198    -    4,198 
Lead (Pb)   38,886    6,738    45,624 
Zinc (Zn)   5,581    17,966    23,547 
Other   3,176    1,250    4,426 
   $142,686   $33,647   $176,333 

 

11

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(d) Major customers

 

For the nine months ended December 31, 2022, four major customers ( nine months ended December 31, 2021 - four major customers) each accounted for 22%, 20%, 15% and 14% (nine months ended December 31, 2021 – 19%, 18%, 17%, and 15%), and collectively 72% (nine months ended December 31, 2021 – 69%) of the total sales of the Company.

 

4. GOVERNMENT FEES AND OTHER TAXES

 

Government fees and other taxes consist of:

 

   Three months ended 
December 31,
   Nine months ended 
December 31,
 
   2022   2021   2022   2021 
Government fees  $15   $18   $51   $46 
Other taxes   618    778    1,922    2,151 
   $633   $796   $1,973   $2,197 

 

Government fees include environmental protection fees paid to the state and local Chinese government. Other taxes were composed of surtax on value-added tax, land usage levy, stamp duty and other miscellaneous levies, duties and taxes imposed by the state and local Chinese government.

 

5. GENERAL AND ADMINISTRATIVE

 

General and administrative expenses consist of:

 

   Three months ended December 31, 2022   Three months ended December 31, 2021 
   Corporate   Mines   Total   Corporate   Mines   Total 
Amortization and depreciation  $139   $285   $424   $145   $336   $481 
Office and administrative expenses   511    652    1,163    281    1,028    1,309 
Professional fees   239    97    336    186    107    293 
Salaries and benefits   1,441    1,600    3,041    1,482    1,635    3,117 
Share-based compensation   841    -    841    1,216    -    1,216 
   $3,171   $2,634   $5,805   $3,310   $3,106   $6,416 

 

   Nine months ended December 31, 2022   Nine months ended December 31, 2021 
   Corporate   Mines   Total   Corporate   Mines   Total 
Amortization and depreciation  $430   $903   $1,333   $435   $1,014   $1,449 
Office and administrative expenses   1,326    2,038    3,364    1,228    2,420    3,648 
Professional fees   602    330    932    523    326    849 
Salaries and benefits   4,713    4,789    9,502    3,836    4,619    8,455 
Share-based compensation   3,133    -    3,133    4,875    -    4,875 
   $10,204   $8,060   $18,264   $10,897   $8,379   $19,276 

 

12

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

6. FINANCE ITEMS

 

Finance items consist of:

 

   Three months ended
December 31,
   Nine months ended
December 31,
 
Finance income  2022   2021   2022   2021 
Interest income  $516   $1,468   $2,934   $4,005 
Dividend income   76    38    76    198 
   $592   $1,506   $3,010   $4,203 

 

   Three months ended
December 31,
   Nine months ended
December 31,
 
Finance costs  2022   2021   2022   2021 
Interest on lease obligation  $9    17   $35   $56 
Impairment charges for expected credit loss against bond investments (Note 8)   501    9,592    946    10,369 
Loss on disposal of bonds   93    -    93    - 
Unwinding of discount of environmental rehabilitation provision (Note 14)   58    68    182    203 
   $661   $9,677   $1,256   $10,628 

 

7. INCOME TAX

 

The significant components of income tax expense are as follows:

 

   Three months ended
December 31,
   Nine months ended
December 31,
 
Income tax expense  2022   2021   2022   2021 
Current  $1,235   $906   $7,646   $8,050 
Deferred   1,024    2,187    4,511    5,215 
   $2,259   $3,093   $12,157   $13,265 

 

8. SHORT-TERM INVESTMENTS

 

As at December 31, 2022, short-term investments consist of the following:

 

   Amount   Interest rates  Maturity 
Bonds  $5,993   5.50% - 13.00%   January 25, 2023 - January 16, 2025 
Money market instruments   33,427         
   $39,420         

 

During the three and nine months ended December 31, 2022, the Company recorded impairment charges of $0.5 million and $0.9 million, respectively, against bond investments issued by some Chinese real estate developing companies as the Company noted financial difficulty of the bond issuer. The impairment charge was included in finance costs on the condensed consolidated interim statements of income.

 

As at December 31, 2022, the carrying value and face value of the bond investments that were impaired was $2.1 million and $13.2 million, respectively.

 

As at March 31, 2022, short-term investments consist of the following:

 

   Amount   Interest rates  Maturity 
Bonds  $9,168   5.50% - 13.00%   April 9, 2022 - January 16, 2025 
Money market instruments   90,455         
   $99,623         

 

13

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

As at March 31, 2022, the carrying value and face value of the bond investments that were impaired was $1.7 million and $11.2 million, respectively.

 

9. OTHER INVESTMENTS

 

   December 31,
2022
   March 31, 
2022
 
Equity investments designated as FVTOCI        
Public companies  $1,054   $2,383 
Private companies    65    71 
    1,119    2,454 
Equity investments designated as FVTPL          
Public companies   12,851    11,533 
Private companies   3,264    3,781 
    16,115    15,314 
Total  $17,234   $17,768 

 

Investments in publicly traded companies represent equity interests of other publicly-trading mining companies that the Company has acquired through the open market or through private placements. Investment in equity instruments that are held for trading are classified as FVTPL. For other investment in equity instruments, the Company can make an irrevocable election, on an instrument-by-instrument basis, to designate them as FVTOCI.

 

The continuity of such investments is as follows:

 

       Accumulated
fair
   Accumulated
fair
 
       value change   value change 
   Fair Value   included in
OCI
   included in
P&L
 
April 1, 2021  $15,733   $(22,810)  $    7,188 
Loss on equity investments designated as FVTOCI   (1,526)   (1,526)   - 
Loss equity investments designated as FVTPL   (3,485)   -    (3,485)
Acquisition   8,235    -      
Disposal   (1,362)   -      
Impact of foreign currency translation   173    -      
March 31, 2022  $17,768   $(24,336)  $3,703 
Loss on equity investments designated as FVTOCI   (1,180)   (1,180)   - 
Loss equity investments designated as FVTPL   (1,257)   -    (1,257)
Acquisition   3,702    -    - 
Disposal    (525)   -    - 
Impact of foreign currency translation   (1,274)   -    - 
December 31, 2022  $17,234   $(25,516)  $2,446 

 

14

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

10. INVESTMENT IN ASSOCIATES

 

(a)Investment in New Pacific Metals Corp.

 

New Pacific Metals Corp. (“NUAG”) is a Canadian public company listed on the Toronto Stock Exchange (symbol: NUAG) and NYSE American (symbol: NEWP). NUAG is a related party of the Company by way of one common director and one common officer, and the Company accounts for its investment in NUAG using the equity method as it is able to exercise significant influence over the financial and operating policies of NUAG.

 

During the three and nine months ended December 31, 2022, the Company acquired nil and 260,200, respectively, common shares of NUAG from the public market (three and nine month ended December 31, 2021– 125,000 and 125,000, respectively) for a total cost of $nil and $0.8 million (three and nine months ended December 31, 2021 – $0.4 million and $0.4 million, respectively).

 

As at December 31, 2022, the Company owned 44,302,416 common shares of NUAG (March 31, 2022 – 44,042,216), representing an ownership interest of 28.2% (March 31, 2022 – 28.2%).

 

The summary of the investment in NUAG common shares and its market value as at the respective reporting dates are as follows:

 

   Number of
shares
   Amount   Value of NUAG’s common shares per quoted market price 
Balance, April 1, 2021   43,917,216   $50,399   $181,257 
Purchase from open market   125,000    352      
Share of net loss        (1,715)     
Share of other comprehensive income        95      
Foreign exchange impact        306      
Balance, March 31, 2022   44,042,216   $49,437   $140,275 
Purchase from open market   260,200    757      
Share of net loss        (1,777)     
Share of other comprehensive loss        (905)     
Foreign exchange impact        (3,783)     
Balance, December 31, 2022   44,302,416   $43,729   $98,130 

 

(b)Investment in Whitehorse Gold Corp.

 

Whitehorse Gold Corp. (“WHG”) is a Canadian public company listed on the TSX Venture Exchange (symbol: WHG). WHG is a related party of the Company by way of one common director, and the Company accounts for its investment in WHG using the equity method as it is able to exercise significant influence over the financial and operating policies of WHG.

 

On May 14, 2021, the Company participated in a brokered private placement of WHG and purchased 4,000,000 units at a cost of $5.0 million. Each unit was comprised of one WHG common share and one common share purchase warrant at exercise price of CAD$2 per share. The common share purchase warrant expires on May 14, 2026.

 

15

 

 

SILVERCORP METALS INC. 

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

On December 15, 2022, the Company participated in a non-brokered private placement of WHG and purchased 4,000,000 units at a cost of $1.2 million. Each unit was comprised of one WHG common share and one-half common share purchase warrant at exercise price of CAD$0.65 per share. The common share purchase warrant expires on December 15, 2024.

 

As at December 31, 2022, the Company owned 19,514,285 common shares of WHG (March 31, 2022 – 15,514,285), representing an ownership interest of 31.6% (March 31, 2022 – 29.3%). Subsequent to December 31, 2022, WHG completed another tranche of non-brokered private placement. The Company’s ownership interest in WHG decreased to 29.3%.

 

The summary of the investment in WHG common shares and its market value as at the respective reporting dates are as follows:

 

   Number of
shares
   Amount   Value of WHG’s common shares per quoted market price 
Balance, April 1, 2021   11,514,285   $3,058   $15,108 
Participation in private placement   4,000,000    4,960      
Share of net loss        (473)     
Foreign exchange impact        (141)     
Balance, March 31, 2022   15,514,285   $7,404   $6,208 
Participation in private placement   4,000,000    1,181      
Share of net loss        (399)     
Share of other comprehensive income        8      
Foreign exchange impact        (561)     
Balance, December 31, 2022   19,514,285   $7,633   $6,484 

 

16

 

 

SILVERCORP METALS INC. 

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

11. PLANT AND EQUIPMENT

 

Plant and equipment consist of:

 

   Land use rights   Office       Motor   Construction     
Cost  and building   equipment   Machinery   vehicles   in progress   Total 
Balance as at April 1, 2021  $110,151   $9,660   $31,074   $7,537   $1,342   $159,764 
Additions   1,613    967    2,575    763    3,647    9,565 
Disposals   (293)   (68)   (539)   (245)   -    (1,145)
Reclassification of asset groups   2,100    154    191    -    (2,445)   - 
Impact of foreign currency translation   3,676    296    1,078    258    59    5,367 
Balance as at March 31, 2022  $117,247   $11,009   $34,379   $8,313   $2,603   $173,551 
Additions   324    998    2,901    788    8,085    13,096 
Disposals   (419)   (71)   (828)   (407)   -    (1,725)
Reclassification of asset groups   4,129    5    137    -    (4,271)   - 
Impact of foreign currency translation   (9,527)   (873)   (2,818)   (670)   (235)   (14,123)
Ending balance as at December 31, 2022  $111,754   $11,068   $33,771   $8,024   $6,182   $170,799 

 

Impairment, accumulated depreciation and amortization
Balance as at April 1, 2021  $(51,570)  $(6,246)  $(21,171)  $(5,048)  $-   $(84,035)
Disposals   158    64    419    220    -    861 
Depreciation and amortization   (4,422)   (867)   (2,172)   (649)   -    (8,110)
Impact of foreign currency translation   (1,750)   (183)   (741)   (175)   -    (2,849)
Balance as at March 31, 2022  $(57,584)  $(7,232)  $(23,665)  $(5,652)  $-   $(94,133)
Disposals   172    64    689    359    -    1,284 
Depreciation and amortization   (3,265)   (710)   (1,592)   (489)   -    (6,056)
Impact of foreign currency translation   4,693    566    1,945    459    -    7,663 
Ending balance as at December 31, 2022  $(55,984)  $(7,312)  $(22,623)  $(5,323)  $-   $(91,242)
                               
Carrying amounts                              
Balance as at March 31, 2022  $59,663   $3,777   $10,714   $2,661   $2,603   $79,418 
Ending balance as at December 31, 2022  $55,770   $3,756   $11,148   $2,701   $6,182   $79,557 

 

Carrying amounts as at December 31, 2022  Ying Mining District   BYP   GC   Other   Total 
Land use rights and building  $41,438   $2,528   $10,547   $1,257   $55,770 
Office equipment   3,001    13    455    287    3,756 
Machinery   7,288    113    3,691    56    11,148 
Motor vehicles   2,146    18    387    150    2,701 
Construction in progress   5,255    507    420    -    6,182 
Total  $59,128   $3,179   $15,500   $1,750   $79,557 

 

Carrying amounts as at March 31, 2022  Ying Mining District   BYP   GC   Other   Total 
Land use rights and building  $42,953   $2,965   $12,027   $1,718   $59,663 
Office equipment   2,973    16    516    272    3,777 
Machinery   8,225    155    2,276    58    10,714 
Motor vehicles   2,127    20    323    191    2,661 
Construction in progress   1,911    552    140    -    2,603 
Total  $58,189   $3,708   $15,282   $2,239   $79,418 

 

17

 

 

SILVERCORP METALS INC. 

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

12. MINERAL RIGHTS AND PROPERTIES

 

Mineral rights and properties consist of:

 

   Producing and development properties   Exploration and evaluation properties     
Cost  Ying Mining District   BYP   GC   RZY   Kuanping   La Yesca   Total 
Balance as at April 1, 2021  $348,000   $64,609   $115,610   $185   $-   $16,747   $545,151 
Capitalized expenditures   37,307    -    4,507    -    24    2,588    44,426 
Acquisition (Note 3)   -    -    -    -    13,135    -    13,135 
Environmental rehabilitation   (68)   (18)   898    -    -    -    812 
Derecognition   -    -    -    (185)   -    -    (185)
Foreign currency translation impact   12,096    501    3,891    -    221    -    16,709 
Balance as at March 31, 2022  $397,335   $65,092   $124,906   $-   $13,380   $19,335   $620,048 
Capitalized expenditures   29,697    -    3,831    -    865    876    35,269 
Foreign currency translation impact   (32,413)   (1,256)   (10,151)   -    (1,091)   -    (44,911)
Ending balance as at December 31, 2022  $394,619   $63,836   $118,586   $-   $13,154   $20,211   $610,406 
                                    
Impairment and accumulated depletion                                   
Balance as at April 1, 2021  $(122,977)  $(57,264)  $(87,296)  $(185)  $-   $-   $(267,722)
Depletion   (15,974)   -    (2,595)   -    -    -    (18,569)
Derecognition   -    -    -    185    -    -    185 
Foreign currency translation impact   (4,313)   (257)   (2,924)   -    -    -    (7,494)
Balance as at March 31, 2022  $(143,264)  $(57,521)  $(92,815)  $-   $-   $-   $(293,600)
Impairment   -    -    -    -         (20,211)   (20,211)
Depletion   (15,310)   -    (1,992)   -    -    -    (17,302)
Foreign currency translation impact   11,718    642    7,536    -    -    -    19,896 
Ending balance as at December 31, 2022  $(146,856)  $(56,879)  $(87,271)  $-   $-   $(20,211)  $(311,217)
                                    
Carrying amounts                                   
Balance as at March 31, 2022  $254,071   $7,571   $32,091   $-   $13,380   $19,335   $326,448 
Ending balance as at December 31, 2022  $247,763   $6,957   $31,315   $-   $13,154   $-   $299,189 

 

During the nine months ended December 31, 2022, the Company completed the review and evaluation on the results of the drilling program completed in Fiscal 2022. The Company does not plan to undertake further significant work at the La Yesca Project in the near future. As a result, the decision was taken to impair fully the value of the La Yesca Project and recognized an impairment charge of $20.2 million in the condensed consolidated interim statements of income for the three months ended September 30, 2022.

 

18

 

 

SILVERCORP METALS INC. 

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

13. LEASES

 

The following table summarizes changes in the Company’s lease receivable and lease obligation related to the Company’s office lease and sublease.

 

   Lease Receivable   Lease Obligation 
Balance, April 1, 2021  $396   $1,741 
Addition   -    149 
Interest accrual   15    72 
Interest received or paid   (15)   (72)
Principal repayment   (217)   (637)
Foreign exchange impact   3    10 
Balance, March 31, 2022  $182   $1,263 
Interest accrual   4    35 
Interest received or paid   (4)   (35)
Principal repayment   (162)   (501)
Foreign exchange impact   (9)   (83)
Balance, December 31, 2022  $11   $679 
Less: current portion   (11)   (301)
Non-current portion  $-   $378 

 

The following table presents a reconciliation of the Company’s undiscounted cash flows to their present value for its lease receivable and lease obligation as at December 31, 2022:

 

   Lease Receivable   Lease Obligation 
Within 1 year  $11   $317 
Between 2 to 5 years   -    402 
           
Total undiscounted amount   11    719 
Less future interest   -    (40)
           
Total discounted amount  $11   $679 
Less: current portion   (11)   (301)
Non-current portion  $-   $378 

 

The lease receivable and lease obligation were discounted using an estimated incremental borrowing rate of 5%.

 

19

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

14. ENVIRONMENTAL REHABILITATION OBLIGATION

 

The following table presents the reconciliation of the beginning and ending obligations associated with the retirement of the properties:

 

   Total 
Balance, April 1, 2021  $7,863 
Reclamation expenditures   (467)
Unwinding of discount of environmental rehabilitation   269 
Revision of provision   812 
Foreign exchange impact   262 
Balance, March 31, 2022  $8,739 
Reclamation expenditures   (642)
Unwinding of discount of environmental rehabilitation   182 
Foreign exchange impact   (706)
Balance, December 31, 2022  $7,573 

 

15. SHARE CAPITAL

 

(a) Authorized

 

Unlimited number of common shares without par value. All shares issued as at December 31, 2022 were fully paid.

 

(b) Share-based compensation

 

The Company has a share-based compensation plan (the “Plan”) which consists of stock options, restricted share units (the “RSUs”) and performance share units (the “PSUs”). The Plan allows for the maximum number of common shares to be reserved for issuance on any share-based compensation to be a rolling 10% of the issued and outstanding common shares from time to time. Furthermore, no more than 3% of the reserve may be granted in the form of RSUs and PSUs.

 

For the three and nine months ended December 31, 2022, a total of $0.8 million and $3.1 million, respectively (three and nine months ended December 31, 2021 - $1.3 million and $5.1 million, respectively) in share-based compensation expense was recognized and included in the corporate general and administrative expenses and property evaluation and business development expenses on the condensed consolidated interim statements of income.

 

20

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(i) Stock options

 

The following is a summary of option transactions:

 

   Number of shares   Weighted average
exercise price per
share CAD $
 
Balance, April 1, 2021   1,862,418   $5.45 
Options exercised   (797,083)   2.98 
Options cancelled/forfeited   (70,000)   7.46 
Balance, March 31, 2022   995,335   $7.28 
Option granted   535,000    3.93 
Options cancelled/forfeited   (140,333)   6.12 
Balance, December 31, 2022   1,390,002   $6.11 

 

The following table summarizes information about stock options outstanding as at December 31, 2022:

 

Exercise price
in CAD $
   Number of options
outstanding at
December 31, 2022
   Weighted average
remaining
contractual life
(Years)
   Weighted average
exercise price in
CAD $
   Number of options
exercisable at
December 31, 2022
   Weighted average
exercise price in
CAD $
 
$3.93    478,000    4.32   $3.93    79,666   $3.93 
$5.46    502,002    2.40   $5.46    417,499   $5.46 
$9.45    410,000    2.86   $9.45    275,002   $9.45 
$3.93 to $9.45    1,390,002    3.20   $6.11    772,167   $6.72 

 

During the three and nine months ended December 31, 2022, a total of nil and 535,000, respectively, options with a life of five years were granted to directors, officers, and employees at exercise prices of CAD$3.93 per share subject to a vesting schedule over a three-year term with 1/6 of the options vesting every six months from the date of grant until fully vested.

 

The fair value of stock options granted during the nine months ended December 31, 2022 were calculated as of the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions:

 

   Nine months ended December 31, 
   2022 
Risk free interest rate   2.49%
Expected life of option in years   2.75 years 
Expected volatility   62.53%
Expected dividend yield   0.81%
Estimated forfeiture rate   9.81%
Weighted average share price at date of grant  $3.93 CAD 

 

21

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

(ii) RSUs

 

The following is a summary of RSUs transactions:

 

   Number of shares   Weighted average
grant date closing
price per share $ CAD
 
Balance, April 1, 2021   1,249,336   $6.28 
Granted   1,000,000    6.40 
Forfeited   (46,999)   6.63 
Distributed   (566,172)   5.90 
Balance, March 31, 2022   1,636,165   $6.47 
Granted   961,000    3.93 
Forfeited   (139,790)   5.42 
Distributed   (503,703)   6.04 
Balance, December 31, 2022   1,953,672   $5.41 

 

(c) Cash dividends declared      

 

During the three and nine months ended December 31, 2022, dividends of $2.2 and $4.4 million, respectively, (three and nine months ended December 31, 2021 - $2.2 and $4.4 million, respectively) were declared and paid.

 

(d) Normal course issuer bid

 

On August 25, 2021, the Company announced a normal course issuer bid (the “2021 NCIB”) which allows it to repurchase and cancel up to 7,054,000 of its own common shares until August 26, 2022. A total of 739,960 common shares were repurchased under 2021 NCIB at a weighted average price of CAD$3.25.

 

On August 24, 2022, the Company announced a normal course issuer bid (the “2022 NCIB”, together with the 2021 NCIB, the “NCIB Programs”) which allows it to repurchase and cancel up to 7,079,407 of its own common shares until August 28, 2023.

 

During the three and nine months ended December 31, 2022, the Company repurchased a total of nil and 838,237, respectively, common shares at a cost of $nil and $2.1 million, respectively, under the NCIB Programs. All shares bought were subsequently cancelled.

 

16. ACCUMULATED OTHER COMPREHENSIVE LOSS

 

   December 31, 2022   March 31, 2022 
Change in fair value on equity investments designated as FVTOCI  $24,223   $23,043 
Share of other comprehensive loss in associate   1,391    494 
Currency translation adjustment   19,423    (21,584)
Balance, end of the period  $45,037   $1,953 

 

The change in fair value on equity investments designated as FVTOCI, share of other comprehensive loss in associates, and currency translation adjustment are net of tax of $nil for all periods presented.

 

22

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

17. NON-CONTROLLING INTERESTS

 

The continuity of non-controlling interests is summarized as follows:

 

   Henan
Found
   Henan
Huawei
   Yunxiang   Guangdong
Found
   New Infini   Total 
Balance, April 1, 2021  $78,564   $5,182   $3,032   $(351)  $11,727   $98,154 
Share of net income (loss)   12,639    182    (185)   154    (140)   12,650 
Share of other comprehensive income   1,732    194    68    16    -    2,010 
Distributions   (3,266)   (630)   -    -    (1,200)   (5,096)
Balance, March 31, 2022  $89,669   $4,928   $2,915   $(181)  $10,387   $107,718 
Share of net income (loss)   9,539    (146)   (137)   72    (10,882)   (1,554)
Share of other comprehensive loss   (6,395)   (394)   (120)   (48)   -    (6,957)
Distributions   (6,626)   (630)   -    -    -    (7,256)
Balance, December 31, 2022  $86,187   $3,758   $2,658   $(157)  $(495)  $91,951 

 

As at December 31, 2022, non-controlling interests in Henan Found, Henan Huawei, Yunxiang, Guangdong Found and New Infini were 22.5%, 20%, 30%, 1%, and 53.9%, respectively (March 31, 2022 – 22.5%, 20%, 30%, 1%, and 53.9%, respectively).

 

18. RELATED PARTY TRANSACTIONS

 

Related party transactions are made on terms agreed upon by the related parties. The balances with related parties are unsecured, non-interest bearing, and due on demand. Related party transactions not disclosed elsewhere in the condensed consolidated interim financial statements are as follows:

 

   December 31,
2022
   March 31,
2022
 
NUAG (a)  $91   $43 
WHG (b)   24    23 
   $115   $66 

 

(a)The Company recovers costs for services rendered to NUAG and expenses incurred on behalf of NUAG pursuant to a services and administrative costs reallocation agreement. During the three and nine months ended December 31, 2022, the Company recovered $0.2 million and $0.7 million, respectively, (three and nine months ended December 31, 2021 - $0.2 million and $0.5 million, respectively) from NUAG for services rendered and expenses incurred on behalf of NUAG. The costs recovered from NUAG were recorded as a direct reduction of general and administrative expenses on the condensed consolidated statements of income.

 

(b)The Company recovers costs for services rendered to WHG and expenses incurred on behalf of WHG pursuant to a services and administrative costs reallocation agreement. During the three and nine months ended December 31, 2022, the Company recovered $0.07 million and $0.1 million, respectively (three and nine months ended December 31, 2021 - $0.1 million and $0.2 million, respectively), from WHG for services rendered and expenses incurred on behalf of WHG. The costs recovered from WHG were recorded as a direct reduction of general and administrative expenses on the condensed consolidated statements of income.

 

23

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

19. FINANCIAL INSTRUMENTS

 

The Company manages its exposure to financial risks, including liquidity risk, foreign exchange risk, interest rate risk, credit risk and equity price risk in accordance with its risk management framework. The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.

 

(a) Fair value

 

The Company classifies its fair value measurements within a fair value hierarchy, which reflects the significance of the inputs used in making the measurements as defined in IFRS 13, Fair Value Measurement (“IFRS 13”).

 

Level 1 – Unadjusted quoted prices at the measurement date for identical assets or liabilities in active markets.

 

Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 – Unobservable inputs which are supported by little or no market activity.

 

The following tables set forth the Company’s financial assets and liabilities that are measured at fair value level on a recurring basis within the fair value hierarchy as at December 31, 2022 and March 31, 2022 that are not otherwise disclosed. As required by IFRS 13, the assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

 

   Fair value as at December 31, 2022 
Recurring measurements  Level 1   Level 2   Level 3   Total 
Financial assets                
Cash and cash equivalents  $170,841   $          -   $        -   $170,841 
Short-term investments - money market instruments   33,427    -    -    33,427 
Investments in public companies   13,905    -    -    13,905 
Investments in private companies   -    -    3,329    3,329 

 

   Fair value as at March 31, 2022 
Recurring measurements  Level 1   Level 2   Level 3   Total 
Financial assets                
Cash and cash equivalents  $113,302   $         -   $       -   $113,302 
Short-term investments - money market instruments   90,455    -    -    90,455 
Investments in public companies   13,916    -    -    13,916 
Investments in private companies   -    -    3,852    3,852 

 

24

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

Financial assets classified within Level 3 are equity investments in private companies owned by the Company. Significant unobservable inputs are used to determine the fair value of the financial assets, which includes recent arm’s length transactions of the investee, the investee’s financial performance as well as any changes in planned milestones of the investees.

 

Fair value of the other financial instruments excluded from the table above approximates their carrying amount as at December 31, 2022 and March 31, 2022, due to the short-term nature of these instruments.

 

There were no transfers into or out of Level 3 during the three and nine months ended December 31, 2022 and 2021.

 

(b) Liquidity risk

 

Liquidity risk is the risk that the Company will not be able to meet its short-term business requirements. The Company has in place a planning and budgeting process to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis and its expansion plans.

 

In the normal course of business, the Company enters into contracts that give rise to commitments for future minimum payments. The following summarizes the remaining contractual maturities of the Company’s financial liabilities and operating commitments on an undiscounted basis.

 

   December 31, 2022 
   Within a year   2-5 years   Total 
Accounts payable and accrued liabilities  $43,201   $-   $43,201 
Lease obligation   317    402    719 
Deposits received   2,549    -    2,549 
Total Contractual Obligation  $46,067   $402   $46,469 

 

(c) Foreign exchange risk

 

The Company reports its financial statements in US dollars. The functional currency of the head office, Canadian subsidiaries and all intermediate holding companies is the Canadian dollar (“CAD”) and the functional currency of all Chinese subsidiaries is the Chinese yuan (“RMB”). The functional currency of New Infini and its subsidiaries is the US dollar (“USD”). The Company is exposed to foreign exchange risk when the Company undertakes transactions and holds assets and liabilities in currencies other than its functional currencies.

 

25

 

 

SILVERCORP METALS INC.

 

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

The Company currently does not engage in foreign exchange currency hedging. The Company’s exposure to currency risk affect net income is summarized as follows:

 
   December 31,
2022
   March 31,
2022
 
Financial assets denominated in U.S. Dollars  $60,987   $59,272 

 

As at December 31, 2022, with other variables unchanged, a 10% strengthening (weakening) of the CAD against the USD would have decreased (increased) net income by approximately $6.1 million.

 

(d) Interest rate risk

 

The Company is exposed to interest rate risk on its cash equivalents and short-term investments. As at December 31, 2022, all of its interest-bearing cash equivalents and short-term investments earn interest at market rates that are fixed to maturity or at variable interest rates with terms of less than one year. The Company monitors its exposure to changes in interest rates on cash equivalents and short-term investments. Due to the short-term nature of these financial instruments, fluctuations in interest rates would not have a significant impact on the Company’s net income.

 

(e) Credit risk

 

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Company is exposed to credit risk primarily associated to accounts receivable, due from related parties, cash and cash equivalents, and short-term investments. The carrying amount of assets included on the balance sheet represents the maximum credit exposure.

 

The Company undertakes credit evaluations on counterparties as necessary, requests deposits from customers prior to delivery, and has monitoring processes intended to mitigate credit risks. There were no material amounts in trade or other receivables which were past due on December 31, 2022 (at March 31, 2022 - $nil).

 

(f) Equity price risk

 

The Company holds certain marketable securities that will fluctuate in value as a result of trading on financial markets. As the Company’s marketable securities holdings are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the Company’s portfolio as at December 31, 2022, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency effects, would have resulted in an increase (decrease) to the net income (loss) and other comprehensive income (loss) of $1.3 million and $0.1 million, respectively.

 

26

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at December 31, 2022 and
for the three and nine months ended December 31, 2022 and 2021

 

(Unaudited) (Tabular amounts are in thousands of U.S. dollars, except numbers for share and per share figures or otherwise stated)

 

20. SUPPLEMENTARY CASH FLOW INFORMATION

 

   Three Months Ended
December 31,
   Nine Months Ended
December 31,
 
Changes in non-cash operating working capital:  2022   2021   2022   2021 
Trade and other receivables  $364   $(373)  $1,736   $(412)
Inventories   483    (1,885)   657    (803)
Prepaids and deposits   1,089    906    (7)   (674)
Accounts payable and accrued liabilities   3,712    5,579    3,960    12,508 
Deposits received   (3,923)   (3,540)   (2,470)   (1,586)
Due from a related party   (45)   (14)   (56)   (25)
   $1,680   $673   $3,820   $9,008 

 

   Three Months Ended
December 31,
   Nine Months Ended
December 31,
 
Non-cash capital transactions:  2022   2021   2022   2021 
Environmental rehablitation expenditure paid from reclamation deposit  $107   $123   $257   $179 
Additions of plant and equipment included in accounts payable and accrued liabilities  $1,065   $1,232   $2,159   $(233)
Capital expenditures of mineral rights and properties included in accounts payable and accrued liabilities  $(1,279)  $214   $1,033   $1,593 

 

   December 31,
2022
   March 31,
2022
 
Cash on hand and at bank  $53,528   $72,782 
Bank term deposits and short-term money market investments   117,313    40,520 
Total cash and cash equivalents  $170,841   $113,302 

 

 

27

 

 

EX-99.2 3 exhibit99-2.htm MD&A FOR THE THREE ENDED DECEMBER 31, 2022 Exhibit 99.2

Exhibit 99.2

 

 

 

SILVERCORP METALS INC.

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

For the three and nine months ended December 31, 2022

(Expressed in thousands of US dollars, except per share figures or otherwise stated)

 

 

 

 

Table of Contents
     
1. Core Business and Strategy 2
     
2. Third Quarter of Fiscal Year 2023 Highlights 2
     
3. Operating Performance 3
     
4. Fiscal 2024 Production, Cash Costs, and Capital Expenditures Guidance 12
     
5. Investment in Associates 14
     
6. Overview of Financial Results 15
     
7. Liquidity, Capital Resources, and Contractual Obligations 21
     
8. Environmental Rehabilitation Provision 23
     
9. Risks and Uncertainties 24
     
10. Off-Balance Sheet Arrangements 30
     
11. Transactions with Related Parties 30
     
12. Alternative Performance (Non-IFRS) Measures 30
     
13. Critical Accounting Policies, Judgments, and Estimates 34
     
14. New Accounting Standards 34
     
15. Other MD&A Requirements 35
     
16. Outstanding Share Data 35
     
17. Disclosure Controls and Procedures 36
     
18. Management’s Report on Internal Control over Financial Reporting 36
     
19. Changes in Internal Control over Financial Reporting 37
     
20. Directors and Officers 37
     
Technical Information 37
     
Forward Looking Statements 37

 

 

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

This Management’s Discussion and Analysis (“MD&A”) is intended to help the reader understand the significant factors that have affected Silvercorp Metals Inc. and its subsidiaries’ (“Silvercorp” or the “Company”) performance and such factors that may affect its future performance. This MD&A should be read in conjunction with the Company’s unaudited condensed consolidated interim financial statements for the three and nine months ended December 31, 2022 and the related notes contains therein. In addition, this MD&A should be read in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2022, the related MD&A, the Annual Information Form (available on SEDAR at www.sedar.com), and the annual report on Form 40-F (available on EDGAR at www.sec.gov). The Company reports its financial position, financial performance and cash flow in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). Silvercorp’s significant accounting policies are set out in Note 2 of the unaudited consolidated interim financial statements for the three and nine months ended December 31, 2022, as well as Note 2 to the audited consolidated financial statements for the year ended March 31, 2022. This MD&A refers to various alternative performance (non-IFRS) measures, such as adjusted earnings and adjusted earnings per share, working capital, cash cost per ounce of silver, net of by-product credits, all-in & all-in sustaining cost per ounce of silver, net of by-product credits, production cost per tonne, and all-in sustaining production costs per tonne. Non-IFRS measures do not have standardized meanings under IFRS. Accordingly, non-IFRS measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. To facilitate a better understanding of these measures as calculated by the Company, additional information has been provided in this MD&A. Please refer to section 12, “Alternative Performance (Non-IFRS) Measures” of this MD&A for detailed descriptions and reconciliations. Figures may not add due to rounding.

 

This MD&A is prepared as of February 8, 2023 and expressed in thousands of U.S. dollars, except share, per share, unit cost, and production data, or unless otherwise stated.

 

1.Core Business and Strategy

 

Silvercorp is a Canadian mining company producing silver, gold, lead, zinc, and other metals with a long history of profitability and growth potential. The Company’s strategy is to create shareholder value by focusing on generating free cashflow from long life mines; organic growth through extensive drilling for discovery; ongoing merger and acquisition efforts to unlock value; and long-term commitment to responsible mining and sound Environmental, Social and Governance (“ESG”) practices. Silvercorp operates several silver-lead-zinc mines at the Ying Mining District in Henan Province, China and the GC silver-lead-zinc mine in Guangdong Province, China. The Company’s common shares are traded on the Toronto Stock Exchange and NYSE American under the symbol “SVM”.

 

2.Third Quarter of Fiscal Year 2023 Highlights

 

Mined 296,050 tonnes of ore, milled 303,442 tonnes of ore, and produced approximately 1.9 million ounces of silver, 1,100 ounces of gold, 20.1 million pounds of lead, and 7.0 million pounds of zinc;

 

Sold approximately 1.9 million ounces of silver, 1,100 ounces of gold, 19.3 million pounds of lead, and 7.1 million pounds of zinc, for revenue of $58.7 million;

 

Realized adjusted earnings attributable to equity holders1 of $11.8 million, or $0.07 per share. The adjustments were made to remove impacts from impairment charges, share-based compensation, foreign exchange, mark-to-market equity investments, and the share of associates’ operating results;

 

Reported net income attributable to equity holders of $11.9 million, or $0.07 per share;

 

Generated cash flow from operating activities of $25.7 million;

 

Cash costs per ounce of silver, net of by-product credits1, of negative $1.15;

 

  

 

1Non-IFRS measures, please refer to section 12 for reconciliation.

 

 Management’s Discussion and AnalysisPage 2

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

All-in sustaining costs per ounce of silver, net of by-product credits1, of $9.28;

 

Spent and capitalized $1.4 million on exploration drilling, $9.0 million on underground development and $2.8 million on construction of the new mill and tailings storage facility; and

 

Strong balance sheet with $210.3 million in cash and cash equivalents and short-term investments. The Company holds further equity investment portfolio in associates and other companies with a total market value of $121.8 million as at December 31, 2022.

  

3.Operating Performance

 

(a)Consolidated operating performance

 

The following table summarizes consolidated operational information for the three and nine months ended December 31, 2022 and 2021:

 

   Three months ended December 31,   Nine months ended December 31, 
Consolidated  2022   2021   Changes   2022   2021   Changes 
Production Data                        
Ore Mined (tonne)   296,050    292,072    1%   887,135    815,775    9%
Ore Milled (tonne)   303,442    304,772    0%   893,261    819,665    9%
                               
Average Head Grades                              
Silver (grams/tonne)   207    205    1%   209    208    0%
Lead (%)   3.3    3.1    5%   3.2    3.2    -2%
Zinc (%)   1.3    1.5    -14%   1.3    1.6    -19%
                               
Average Recovery Rates                              
Silver (%)   94.4    93.8    1%   94.4    93.7    1%
Lead (%)   94.7    94.4    0%   94.3    94.5    0%
Zinc (%)   81.3    80.1    1%   79.2    80.0    -1%
                               
Metal Production                              
Silver (in thousands of ounces)   1,853    1,834    1%   5,511    5,003    10%
Gold (in thousands of ounces)   1.1    1.1    0%   3.4    2.9    17%
Lead (in thousands of pounds)   20,059    18,978    6%   57,130    52,469    9%
Zinc (in thousands of pounds)   6,974    8,030    -13%   19,886    22,711    -12%
                               
Cost Data*                              
Mining costs ($/tonne)   62.69    69.76    -10%   67.07    67.87    -1%
Shipping costs ($/tonne)   2.48    2.59    -4%   2.69    2.46    9%
Milling costs ($/tonne)   12.56    13.38    -6%   12.49    12.76    -2%
Production costs ($/tonne)   77.73    85.73    -9%   82.25    83.09    -1%
All-in sustaining production costs ($/tonne)   136.90    137.04    0%   137.33    134.91    2%
                               
Cash cost per ounce of Silver, net of by-product credits ($)   (1.15)   (1.33)   14%   (0.68)   (1.47)   54%
All-in sustaining cost per ounce of silver, net of by-product credits ($)   9.28    8.82    5%   8.94    7.88    13%
*Alternative performance (non-IFRS) measure. Please refer to section 12 for reconciliation.

 

(i) Mine and Mill Production

 

For the three months ended December 31, 2022 (“Q3 Fiscal 2023”), the Company mined 296,050 tonnes of ore, up 1% compared to 292,072 tonnes in the three months ended December 31, 2021 (“Q3 Fiscal 2022”). Ore milled in Q3 Fiscal 2023 was 303,442 tonnes, effectively the same compared to 304,772 tonnes in Q3 Fiscal 2022.

 

For the nine months ended December 31, 2022, on a consolidated basis, the Company mined 887,135 tonnes of ore, up 9% compared to 815,775 tonnes in the same prior year period. Ore milled was 893,261 tonnes, up 9% compared to 819,665 tonnes in the same prior year period.

 

(ii) Metal Production

 

In Q3 Fiscal 2023, the Company produced approximately 1.9 million ounces of silver, 1,100 ounces of gold, 20.1 million pounds of lead, and 7.0 million pounds of zinc, representing increases of 1%, 0% and 6%, respectively, in silver, gold and lead production, and a decrease of 13% in zinc production over Q3 Fiscal 2022.

 

 
1Non-IFRS measures, please refer to section 12 for reconciliation.

 

 Management’s Discussion and Analysis Page 3

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

For the nine months ended December 31, 2022, the Company produced approximately 5.5 million ounces of silver, 3,400 ounces of gold, 57.1 million pounds of lead, 19.9 million of pounds of zinc, representing increases of 10%, 17% and 9%, respectively, in silver, gold and lead production, and a decrease of 12% in zinc production over the same prior year period.

 

(iii) Per Tonne Costs1

 

In Q3 Fiscal 2023, the consolidated mining costs were $62.69 per tonne, down 10% compared to $69.76 per tonne in Q3 Fiscal 2022. The consolidated milling costs were $12.56 per tonne, down 6% compared to $13.38 per tonne in Q3 Fiscal 2022.

 

Correspondingly, the consolidated production costs were $77.73 per tonne, down 9% compared to $85.73 per tonne in Q3 Fiscal 2022. The all-in sustaining production costs per tonne of ore processed in Q3 Fiscal 2023 were $136.90, essentially the same compared to $137.04 in Q3 Fiscal 2022.

 

For the nine months ended December 31, 2022, the consolidated mining costs were $67.07 per tonne, down 1% compared to $67.87 in the same prior year period. The consolidated milling costs were $12.49 per tonne, down 2% compared to $12.76 in the same prior year period.

 

Correspondingly, the consolidated production costs were $82.25 per tonne, down 1% compared to $83.09 in the same prior period, while the all-in sustaining production costs per tonne of ore processed were $137.33, up 2%, respectively, compared to $134.91 in the same prior year period.

 

(iv) Costs per Ounce of Silver, Net of By-Product Credits1

 

In Q3 Fiscal 2023, the consolidated cash costs per ounce of silver, net of by-product credits, were negative $1.15, compared to negative $1.33 in the prior year quarter. The increase was mainly due to a decrease of $0.6 million in by-product credits offset by a decrease of $0.5 million in expensed production costs.

 

The consolidated all-in sustaining costs per ounce of silver, net of by-product credits, were $9.28 compared to $8.82 in Q3 Fiscal 2022. The increase was mainly due to an increase of $3.1 million in sustaining capital expenditures offset by a decrease of $1.1 million in administrative expenses and mineral resources tax.

 

For the nine months ended December 31, 2022, the consolidated cash costs per ounce of silver, net of by-product credits, were negative $0.68, compared to negative $1.47 in the same prior year period. The consolidated all-in sustaining costs per once of silver, net of by-product credits, were $8.94, compared to $7.88 in the same prior year period.

 

 

1Non-IFRS measures, please refer to section 12 for reconciliation.

 

 Management’s Discussion and Analysis Page 4

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

(v) Exploration and Development

 

The following table summarizes the development work and capital expenditures in Q3 Fiscal 2023.

 
   Capitalized Development and Expenditures   Expensed 
   Ramp
Development
   Exploration
and
Development
Tunnels
   Capitalized
Exploration
Drilling
   Equipment &
Mill and
TSF
   Total   Mining
Preparation
   Drilling 
   (Metres)   ($ Thousand)   (Metres)     ($ Thousand)   (Metres)   ($ Thousand)   ($ Thousand)   ($ Thousand)   (Metres)   (Metres) 
Q3 Fiscal 2023                                          
Ying Mining District   1,776   $1,294    15,527     $6,549    27,066   $895    3,250   $11,988    7,933    25,270 
GC Mine   -    -    3,642      1,133    4,444    204    1,951    3,288    1,786    12,470 
Corporate and other   -    -    -      -    978    268    95    363    -    - 
Consolidated   1,776   $1,294    19,169     $7,682    32,488   $1,367   $5,296   $15,639    9,719    37,740 
                                                     
Q3 Fiscal 2022                                                    
Ying Mining District   2,793   $1,755    16,266     $6,908    34,659   $3,099    3,429   $15,191    6,750    69,232 
GC Mine   304    379    3,595      845    3,985    146    106    1,476    1,955    14,198 
Corporate and other   -    -    -      -    5,458    1,780    261    2,041    -    - 
Consolidated   3,097   $2,134    19,861     $7,753    44,102   $5,025   $3,796   $18,708    8,705    83,430 
                                                     
Variances (%)                                                    
Ying Mining District   64%   74%   95%     95%   78%   29%   95%   79%   118%   37%
GC Mine   -    -    101%     134%   112%   140%   1841%   223%   91%   88%
Corporate and other   -    -    -      -    18%   15%   36%   18%   -    - 
Consolidated   57%   61%   97%     99%   74%   27%   140%   84%   112%   45%

 

In Q3 Fiscal 2023, on a consolidated basis, a total of 70,228 metres or $2.5 million worth of diamond drilling were completed (Q3 Fiscal 2022 – 127,532 metres or $7.3 million), of which approximately 37,740 metres or $1.1 million worth of diamond drilling were expensed as part of mining costs (Q3 Fiscal 2022 – 83,430 metres or $2.3 million) and approximately 32,448 metres or $1.4 million worth of diamond drilling were capitalized (Q3 Fiscal 2022 – 44,102 metres or $5.0 million). In addition, approximately 9,719 metres or $3.8 million worth of preparation tunnelling were completed and expensed as part of mining costs (Q3 Fiscal 2022 – 8,705 metres or $3.3 million), and approximately 20,945 metres or $9.0 million worth of tunnels, raises, ramps and declines were completed and capitalized (Q3 Fiscal 2022 – 22,958 metres or $9.9 million).

For the nine months ended December 31, 2022, the development work and capital expenditures are summarized as follows:

 

   Capitalized Development and Expenditures   Expensed 
   Ramp
Development
   Exploration
and
Development
Tunnels
   Capitalized 
Exploration
Drilling
   Equipment &
Mill and
TSF
   Total   Mining
Preparation
   Drilling 
   (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   ($ Thousand)   ($ Thousand)   (Metres)   ($ Thousand) 
Nine months ended December 31, 2022    
Ying Mining District   5,469   $4,127    51,118   $20,636    108,023   $4,933   $10,278   $39,974    26,162    110,449 
GC Mine   -    -    10,503    3,275    15,052    555    2,719    6,549    5,579    39,655 
Corporate and other   -    -    -    -    8,485    1,744    99    1,843    -    - 
Consolidated   5,469   $4,127    61,621   $23,911    131,560   $7,232   $13,096   $48,366    31,741    150,104 
                                                   
Nine months ended December 31, 2021                                       
Ying Mining District   6,113   $3,941    42,595   $17,439    121,967   $9,159   $6,339   $36,878    20,779    174,018 
GC Mine   972    1,052    11,042    2,503    3,985    146    158    3,859    4,834    52,048 
Corporate and other   -    -    -    -    7,971    2,856    438    3,294           
Consolidated   7,085   $4,993    53,637   $19,942    133,923   $12,161   $6,935   $44,031    25,613    226,066 
                                                   
Variances (%)                                                  
Ying Mining District   89%   105%   120%   118%   89%   54%   162%   108%   126%   63%
GC Mine   -    -    95%   131%   378%   380%   1721%   170%   115%   76%
Corporate and other   -    -    -    -    106%   61%   23%   56%   -    - 
Consolidated   77%   83%   115%   120%   98%   59%   189%   110%   124%   66%

 

For the nine months ended December 31, 2022, on a consolidated basis, a total of 281,664 metres or $11.5 million worth of diamond drilling were completed (same prior year period – 359,989 metres or $18.2 million), of which approximately 150,104 metres or $4.2 million worth of underground drilling were expensed as part of mining costs (same prior year period – 226,066 metres or $6.0 million) and approximately 131,560 metres or $7.2 million worth of drilling were capitalized (same prior year period – 133,923 metres or $12.2 million). In addition, approximately 31,741 metres or $11.9 million worth of preparation tunnelling were completed and expensed as part of mining costs (same period year period – 25,613 metres or $9.5 million), and approximately 67,090 metres or $28.0 million worth of tunnels, raises, ramps and declines were completed and capitalized (same period year period – 60,722 metres or $24.9 million).

 

 Management’s Discussion and Analysis Page 5

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

(b) Individual Mine Performance

 

(i)Ying Mining District

 

The following table summarizes the operational information at the Ying Mining District for the three and nine months ended December 31, 2022 and 2021. The Ying Mining District is the Company’s primary source of production, and consists of four mining licenses, including the SGX, HPG, TLP-LME-LMW, and DCG mines.

 

   Three months ended December 31,   Nine months ended December 31, 
Ying Mining District  2022   2021   Changes   2022   2021   Changes 
Production Data                             
Ore Mined (tonne)   206,854    200,946    3%   636,819    550,786    16%
Ore Milled (tonne)   213,830    214,982    -1%   642,147    552,562    16%
                               
Average Head Grades                              
Silver (grams/tonne)   262    258    2%   262    272    -4%
Lead (%)   4.0    3.7    8%   3.9    3.9    -1%
Zinc (%)   0.7    0.8    -15%   0.7    0.8    -13%
                               
Average Recovery Rates                              
Silver (%)   95.7    95.1    1%   95.7    95.1    1%
Lead (%)   95.4    95.2    0%   95.0    95.5    -1%
Zinc (%)   66.4    64.0    4%   62.3    60.3    3%
                               
Metal Production                              
Silver (in thousands of ounces)   1,674    1,647    2%   5,027    4,447    13%
Lead (in thousands of pounds)   17,647    16,392    8%   50,566    44,341    14%
Zinc (in thousands of pounds)   2,082    2,347    -11%   5,986    5,450    10%
                               
Cost Data*                              
Mining costs ($/tonne)   73.80    83.56    -12%   77.57    81.45    -5%
Milling costs ($/tonne)   11.35    11.97    -5%   11.05    11.55    -4%
Production costs ($/tonne)   88.66    99.24    -11%   92.35    96.63    -4%
All-in sustaining production costs ($/tonne)   141.21    143.72    -2%   141.66    141.53    0%
                               
Cash cost per ounce of Silver, net of by-product credits ($)   0.24    1.19    -80%   0.78    0.90    -13%
All-in sustaining cost per ounce of silver, net of by-product credits ($)   7.66    8.36    -8%   7.71    7.27    6%
*Alternative performance (non-IFRS) measure. Please refer to section 12 for reconciliation.

 

In Q3 Fiscal 2023, a total of 206,854 tonnes of ore were mined at the Ying Mining District, up 3% compared to 200,946 tonnes mined in Q3 Fiscal 2022, while 213,830 tonnes of ore were milled, down 1% compared to 214,982 tonnes milled in Q3 Fiscal 2022.

 

Average head grades of ore processed were 262 g/t for silver, 4.0% for lead, and 0.7% for zinc compared to 258 g/t for silver, 3.7% for lead, and 0.8% for zinc in Q3 Fiscal 2022.

 

Metals produced at the Ying Mining District were approximately 1.7 million ounces of silver, 1,100 ounces of gold, 17.6 million pounds of lead, and 2.1 million pounds of zinc, up 2%, 0%, and 8%, respectively, compared to 1.6 million ounces of silver, 1,100 ounces of gold, 16.4 million pounds of lead in Q3 Fiscal 2022, and a decrease of 11% compared to 2.3 million pounds of zinc in Q3 Fiscal 2022.

 

In Q3 Fiscal 2023, the mining costs at the Ying Mining District were $73.80 per tonne, down 12% compared to $83.56 in Q3 Fiscal 2022, while the milling costs were $11.35 per tonne, down 5% compared to $11.97 in Q3 Fiscal 2022.

 

The production costs per tonne of ore processed were $88.66, down 11% compared to $99.24 in Q3 Fiscal 2022. The all-in sustaining costs per tonne of ore processed were $141.21, down 2% compared to $143.72 in Q3 Fiscal 2022.

 

In Q3 Fiscal 2023, the cash costs per ounce of silver, net of by-product credits, at the Ying Mining District were $0.24, down 80% compared to $1.19 in Q3 Fiscal 2022. The decrease was primarily due to a decrease of $0.6 million in expensed production costs and an increase of $0.9 million in by-product credits. The all-in sustaining costs per ounce of silver, net of by-product credits were $7.66, down 8% compared to $8.36 in Q3 Fiscal 2022.

 

 Management’s Discussion and AnalysisPage 6

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The decrease was mainly due to i) the decrease in cash costs per ounce of silver, ii) a decrease of $0.9 million in administrative expenses, mineral resources taxes and other taxes; offset by iii) an increase of $2.1 million in sustaining capital expenditures. The increase of silver sold also resulted in lower costs per ounce of silver.

 

In Q3 Fiscal 2023, a total of 52,336 metres or $1.6 million worth of diamond drilling were completed (Q3 Fiscal 2022 – 103,891 metres or $4.9 million), of which approximately 25,270 metres or $0.8 million worth of underground drilling were expensed as part of mining costs (Q3 Fiscal 2022 – 69,232 metres or $1.8 million) and approximately 27,066 metres or $0.8 million worth of drilling were capitalized (Q3 Fiscal 2022 – 34,659 metres or $3.1 million). In addition, approximately 7,933 metres or $3.2 million worth of preparation tunnelling were completed and expensed as part of mining costs (Q3 Fiscal 2022 – 6,750 metres or $2.7 million), and approximately 17,303 metres or $7.8 million worth of horizontal tunnels, raises, ramps, and declines were completed and capitalized (Q3 Fiscal 2022 – 19,059 metres or $8.7 million).

 

For the nine months ended December 31, 2022, a total of 636,819 tonnes of ore were mined and 642,147 tonnes of ore were milled at the Ying Mining District, up 16% and 16%, compared to 550,786 tonnes mined and 552,562 tonnes milled in the same prior year period.

 

Average head grades of ore processed were 262 g/t for silver, 3.9% for lead, and 0.7% for zinc compared to 272 g/t for silver, 3.9% for lead, and 0.8% for zinc in the same prior year period.

 

Metals produced at the Ying Mining District were approximately 5.0 million ounces of silver, 3,400 ounces of gold, 50.6 million pounds of lead, and 6.0 million pounds of zinc, up 13%, 17%, 14%, and 10%, respectively, compared to 4.4 million ounces of silver, 2,900 ounces of gold, 44.3 million pounds of lead, and 5.5 million pounds of zinc in the same prior year period.

 

For the nine months ended December 31,2022, the mining costs at the Ying Mining District were $77.57 per tonne, down 5% compared to $81.45 in the same prior year period while the milling costs were $11.05 per tonne, down 4% compared to $11.55 in the same prior year period.

 

The production costs per tonne of ore processed were $92.35, down 4% compared to $96.63 in the same prior year period. The all-in sustaining costs per tonne of ore processed was $141.66, effectively the same compared to $141.53 in the same prior year period.

 

For the nine months ended December 31,2022, the cash costs per ounce of silver, net of by-product credits, at the Ying Mining District were $0.78, down 13% compared to $0.90 in the same prior year period. The all-in sustaining costs per ounce of silver, net of by-product credits were $7.71, up 6% compared to $7.27 in the same prior year period. The increase was mainly due to an increase of $7.1 million in sustaining capital expenditures.

 

For the nine months ended December 31,2022, a total of 218,472 metres or $8.0 million worth of diamond drilling were completed (same prior year period – 295,985 metres or $13.3 million), of which approximately 110,449 metres or $3.0 million worth of underground drilling were expensed as part of mining costs (same prior year period – 174,018 metres or $4.1 million) and approximately 108,023 metres or $4.9 million worth of drilling were capitalized (same prior year period – 121,967 metres or $9.2 million). In addition, approximately 26,162 metres or $10.2 million worth of preparation tunnelling were completed and expensed as part of mining costs (same prior year period – 20,779 metres or $8.1 million), and approximately 56,587 metres or $24.8 million worth of horizontal tunnels, raises, ramps, and declines were completed and capitalized (same prior year period – 48,708 metres or $21.4 million).

 

 Management’s Discussion and Analysis Page 7

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

(ii)GC Mine

 

The following table summarizes the operational information at the GC Mine for the three and nine months ended December 31, 2022 and 2021:

 

   Three months ended December 31,   Nine months ended December 31, 
   2022   2021   Changes   2022   2021   Changes 
Production Data                        
Ore Mined (tonne)   89,196    91,126    -2%   250,316    264,989    -6%
Ore Milled (tonne)   89,612    89,790    0%   251,114    267,103    -6%
                               
Average Head Grades                              
Silver (grams/tonne)   75    78    -4%   73    77    -6%
Lead (%)   1.4    1.5    -8%   1.3    1.5    -12%
Zinc (%)   2.8    3.2    -14%   2.8    3.3    -16%
                               
Average Recovery Rates                              
Silver (%) **   83.0    83.5    -1%   82.5    84.0    -2%
Lead (%)   90.3    89.0    1%   89.6    89.3    0%
Zinc (%)   90.1    89.8    0%   90.1    89.6    1%
                               
Metal Production                              
Silver (in thousands of ounces)   179    187    -4%   484    556    -13%
Lead (in thousands of pounds)   2,412    2,586    -7%   6,564    8,128    -19%
Zinc (in thousands of pounds)   4,892    5,683    -14%   13,900    17,261    -19%
                               
Cost Data*                              
Mining costs ($/tonne)   36.91    39.34    -6%   40.35    39.65    2%
Milling costs ($/tonne)   15.44    16.76    -8%   16.16    15.27    6%
Production costs ($/tonne)   52.35    56.10    -7%   56.51    54.92    3%
All-in sustaining production costs ($/tonne)   88.26    81.50    8%   83.02    75.65    10%
                               
Cash cost per ounce of Silver, net of by-product credits ($)   (13.72)   (25.84)   47%   (16.08)   (21.84)   26%
All-in sustaining cost per ounce of silver, net of by-product credits ($)   5.02    (9.81)   151%   (0.71)   (9.73)   93%
*Alternative performance (non-IFRS) measure. Please refer to section 12 for reconciliation.
**Silver recovery includes silver recovered in lead concentrate and silver recovered in zinc concentrate.

 

In Q3 Fiscal 2023, a total of 89,196 tonnes of ore were mined and 89,612 tonnes were milled at the GC Mine, down 2% and 0%, respectively, compared to 91,126 tonnes mined and 89,790 tonnes milled in Q3 Fiscal 2022.

 

Average head grades of ore milled were 75 g/t for silver, 1.4% for lead, and 2.8% for zinc compared to 78 g/t for silver, 1.5% for lead, and 3.2% for zinc in Q3 Fiscal 2022.

 

Metals produced at the GC Mine were approximately 179 thousand ounces of silver, 2.4 million pounds of lead, and 4.9 million pounds of zinc, down 4%, 7%, and 14%, respectively, compared to 187 thousand ounces of silver, 2.6 million pounds of lead, and 5.7 million pounds of zinc in Q3 Fiscal 2022. The decrease was mainly due to less ore production and lower head grades achieved.

 

The mining costs at the GC Mine were $36.91 per tonne, down 6% compared to $39.34 in Q3 Fiscal 2022, and the milling costs were $15.44 per tonne, down 8% compared to $16.76 in Q3 Fiscal 2022. The production costs per tonne or ore processed were $52.35, down 7% compared to $56.10 in Q3 Fiscal 2022. The all-in sustaining production costs per tonne of ore processed were $88.26, up 8%, compared to $81.5 in Q3 Fiscal 2022.

 

The cash costs per ounce of silver, net of by-product credits, at the GC Mine, in Q3 Fiscal 2023, were negative $13.72, up 47% compared to negative $25.84 in Q3 Fiscal 2022. The increase was mainly due to a decrease of $1.5 million in by-product credits. The all-in sustaining costs per ounce of silver, net of by-product credits, were negative $5.02, compared to negative $9.81 in Q3 Fiscal 2022. The increase was mainly due to the increase in the cash costs per ounce of silver and an increase of $1.0 million in sustaining capital expenditures. 

 

In Q3 Fiscal 2023, approximately 16,914 metres or $0.5 million worth of diamond drilling were completed (Q3 Fiscal 2022 – 18,183 metres or $0.6 million), of which approximately 12,470 metres or $0.3 million worth of underground drilling were expensed as part of mining costs (Q3 Fiscal 2022 – 14,198 metres or $0.5 million) and approximately 4,444 metres or $0.2 million of drilling were capitalized (Q3 Fiscal 2022 – 3,985 metres or $0.1 million). In addition, approximately 1,786 metres or $0.6 million of tunnelling were completed and expensed as part of mining costs (Q3 Fiscal 2022 – 1,955 metres or $0.5 million), and approximately 3,642 metres or $1.1 million of horizontal tunnels, raises, and declines were completed and capitalized (Q3 Fiscal 2022 – 3,899 metres or $1.2 million).

 

 Management’s Discussion and Analysis Page 8

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

For the nine months ended December 31, 2022, a total of 250,316 tonnes of ore were mined and 251,114 tonnes were milled at the GC Mine, down 6% and 6%, respectively, compared to 264,989 tonnes mined and 267,103 tonnes milled in the same prior year period.

 

Average head grades of ore milled were 73 g/t for silver, 1.3% for lead, and 2.8% for zinc compared to 77 g/t for silver, 1.5% for lead, and 3.3% for zinc in the same prior year period.

 

Metals produced at the GC Mine were approximately 484 thousand ounces of silver, 6.6 million pounds of lead, and 13.9 million pounds of zinc, down 13%, 19%, and 19%, respectively, compared to 556 thousand ounces of silver, 8.1 million pounds of lead, and 17.3 million pounds of zinc in the same prior year period. The decrease was mainly due to less ore production and lower head grades achieved.

 

The mining costs at the GC Mine were $40.35 per tonne, up 2% compared to $39.65 in the same prior year period, and the milling costs were $16.16 per tonne, up 6% compared to $15.27 in the same prior year period. The production costs per tonne of ore processed were $56.51, up 3% compared to $54.92 in the same prior year period. The all-in sustaining production costs per tonne of ore processed were $83.02, up 10% compared to $75.65 in the same prior year period. The increase was primarily due to the lower ore production resulting in a higher unit cost and an increase of $1.1 million in sustaining capital expenditures.

 

For the nine months ended December 31, 2022, the cash costs per ounce of silver, net of by-product credits, at the GC Mine, were negative $16.08, up 26% compared to negative $21.84 in the same prior year period. The all-in sustaining costs per ounce of silver, net of by-product credits, were negative $0.71, up 93% compared to negative $9.73 in the same prior year period. The increase was mainly due to a decrease of $4.0 million in by-product credits and an increase of $1.1 million in sustaining capital expenditures.

 

For the nine months ended December 31, 2022, approximately 54,707 metres or $1.8 million worth of diamond drilling were completed (same prior year period – 56,033 metres or $2.0 million), of which approximately 39,655 metres or $1.2 million worth of underground drilling were expensed as part of mining costs (same prior year period – 52,048 metres or $1.9 million) and approximately 15,052 metres or $0.6 million of drilling were capitalized (same prior year period – 3,985 metres or $0.1 million). In addition, approximately 5,579 metres or $1.6 million of tunnelling were completed and expensed as part of mining costs (same prior year period – 4,834 metres or $1.3 million), and approximately 10,503 metres or $3.3 million of horizontal tunnels, raises, and declines were completed and capitalized (same prior year period – 12,014 metres or $3.6 million).

 

(iii)Kuanping Project

 

In Q3 Fiscal 2023, a total of 978 metres or $0.3 million worth of drilling were completed and capitalized at the Kuanping Project. For the nine months ended December 31, 2022, a total of 8,485 metres or $0.9 million worth of drilling were completed and capitalized at the Kuanping Project.

 

In December 2022, the Company’s Kuanping Silver-Lead-Zinc-Gold Project (“Kuanping Project”) has received a mining license (the “Kuanping Mining License”) from the Department of Natural Resources, Henan Province, China. The Kuanping Mining License covers 6.97 square kilometres and is good until March 13, 2029.

 

(iv)BYP Mine

 

The BYP Mine was placed on care and maintenance in August 2014 due to required capital upgrades to sustain its ongoing production and the market environment. The Company is conducting activities to apply for a new mining license, but the process has taken longer than expected. No guarantee can be given that the new mining license for the BYP Mine will be issued, or if it is issued, that it will be issued under reasonable operational and/or financial terms, or in a timely manner, or that the Company will be in a position to comply with all conditions that are imposed thereon.

 

 Management’s Discussion and Analysis Page 9

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

(v)La Yesca Project

 

For the nine months ended December 31, 2022, the Company completed the review and evaluation on the results of the drilling program completed in Fiscal 2022. The Company does not plan to undertake further significant work at the La Yesca Project in the near future. As a result, the decision was taken to impair fully the value of the La Yesca Project and recognized an impairment charge of $20.2 million in the condensed consolidated interim statements of income for the three months ended September 30, 2022.

 

(c)Annual Operating Outlook

 

Unless otherwise stated, all references to Fiscal 2023 Guidance in this MD&A refer to the “Fiscal 2023 Operating Outlook” section in the Company’s Fiscal 2022 Annual MD&A dated May 25, 2022 (“Fiscal 2023 Guidance”) filed under the Company’s SEDAR profile at www.sedar.com.

 

(i)Production and Production Costs

 

The following table summarizes the production and production costs achieved for the nine months ended December 31, 2022 compared to the respective Fiscal 2023 Guidance:

 

       Head grades   Metal production   Production costs 
   Ore processed   Silver   Lead   Zinc   Silver   Lead   Zinc*   Cash cost   AISC 
   (tonnes)   (g/t)   (%)   (%)   (Koz)   (Klbs)   (Klbs)   ($/t)   ($/t) 
Nine months ended December 31, 2022 Actual                        
Ying Mining District   642,147    262    3.9    0.7    5,027    50,566    5,986    92.35    141.66 
GC Mine   251,114    73    1.3    2.8    484    6,564    13,900    56.51    83.02 
Consolidated   893,261    209    3.2    1.3    5,511    57,130    19,886    82.25    137.33 
    .                                         
Fiscal 2023 Guidance                                         
Ying Mining District   740,000-774,000    276    3.8    0.9    6,300 - 6,500    58,900 - 60,900     8,200 - 8,500    92.3 - 93.7    143.5 - 145.7 
GC Mine   300,000 - 330,000    93    1.6    3.7    700 - 800    9,500 - 10,400     21,800 - 24,000    54.9 - 57.5    86.1 - 92.0 
Consolidated   1,040,000 - 1,140,000    224    3.2    1.7    7,000 - 7,300    68,400 - 71,300    32,000 - 34,500    83.3 - 85.9    141.6 - 143.5 
                                              
% of Fiscal 2023 Guidance**                                         
Ying Mining District   85%   95%   102%   78%   79%   84%   72%   99%   98%
GC Mine   80%   78%   83%   75%   65%   66%   61%   101%   93%
Consolidated   83%   93%   98%   76%   77%   82%   60%   97%   96%
*The consolidated zinc production has been revised to reflect the sun of zinc production form the Ying Mining District and the GC Mine.
**Percentage caculated based on mid-point of the related Fiscal 2023 Guidance

 

The Company expects to process approximately 175,000 tonnes of ore to produce approximately 1.1 million ounces of silver, 1,000 ounces of gold, 11.2 million pounds of lead, and 4.3 million pounds of zinc as production in the fourth quarter is normally lower than the other three quarters due to the Chinese New Year holiday.

 

 Management’s Discussion and Analysis Page 10

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

(ii)Development and Capital Expenditures

 

The following table summarizes the development work and capitalized expenditures for the nine months ended December 31, 2022 compared to the respective Fiscal 2023 Guidance.

 

                       Expensed   Expensed 
   Capitalized Development and Expenditures   Tunneling   Drilling 
   Ramp Development   Exploration and
Development Tunnels
   Capitalized Exploration
Drilling
   Equipment &
Mill and TSF
   Total   Mining
Preparation
   Exploration
Drilling
 
   (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   ($ Thousand)   ($ Thousand)   (Metres)   (Metres) 
YTD Fiscal 2023 Actual Results    
Ying Mining District   5,469   $4,127    51,118   $20,636    108,023   $4,933    10,278   $39,974    26,162    110,449 
GC Mine   -    -    10,503    3,275    15,052    555    2,719    6,549    5,579    39,655 
Corporate and other   -    -    -    -    8,485    1,744    99    1,843    -    - 
Consolidated   5,469   $4,127    61,621   $23,911    131,560   $7,232   $13,096   $48,366    31,741    150,104 
                                                   
Fiscal 2023 Guidance                                 $            
Ying Mining District   4,600   $3,200    61,300   $26,300    110,700   $6,800   $44,600    80,900    29,000    135,300 
GC Mine   -    -    13,200    4,200    14,800    400    1,900    6,500    7,600    46,600 
Corporate and other   -    -    -    -    10,500    700    500    1,200    -    - 
Consolidated   4,600   $3,200    74,500   $30,500    136,000   $7,900   $47,000   $88,600    36,600    181,900 
                                                   
Percentage of Fiscal 2023 Guidance                                       
Ying Mining District   119%   129%   83%   78%   98%   73%   23%   49%   90%   82%
GC Mine   -    -    80%   78%   102%   139%   143%   101%   73%   85%
Corporate and other   -    -    -    -    81%   249%   20%   154%   -    - 
Consolidated   119%   129%   83%   78%   97%   92%   28%   55%   87%   83%
*Capitalized drilling includes surface diamond drilling and some underground drilling which was believed to be for the purpose of defining additional mineral reserves.

 

As of December 31, 2022, a total of $4.0 million in expenditures have been incurred on the construction of the new 3,000 tonnes per day flotation mill (the “New Mill”) and the new tailings storage facility (the “TSF”). A total of 2,147 metres of drainage tunnels were completed, and the site preparation for the New Mill was also substantially completed. The first batch of $4.1 million (RMB¥29.3 million) of milling equipment was ordered. The environmental assessment study report was revised and is pending government approval.

 

The Company spent approximately $1.8 million to upgrade most roads to concrete and upgrade certain environmental protection facilities at the Ying Mining District as part of our continued commitment to build green mines. The Company also spent approximately $1.0 million to construct an X-Ray Transmission Ore Sorting System (“XRT Ore Sorting System”) to optimize mine plan and improve processing head grades at the GC Mine. The XRT Ore Sorting System is expected to be completed in the fourth quarter of Fiscal 2023.

 

The Company expects to complete and capitalize i) 1,500 metres of ramp at an estimated cost of $1.2 million, ii) 13,400 metres of exploration and development tunnels at $6.0 million, iii) 27,800 metres of diamond drilling at $0.8 million, and iv) $5.2 million on equipment and facilities in the fourth quarter of Fiscal 2023. In addition, the Company also expects to complete and expense 7,000 metres of mining preparation tunnels and 20,600 metres of diamond drilling in the fourth quarter.

 

 Management’s Discussion and Analysis Page 11

 

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

4.Fiscal 2024 Production, Cash Costs, and Capital Expenditures Guidance

 

In Fiscal 2024, the Company expects to mine and process 1,100,000 to 1,170,000 tonnes of ore, yielding approximately 4,400 to 5,500 ounces of gold, 6.8 to 7.2 million ounces of silver, 70.5 to 73.8 million pounds of lead, and 27.7 to 29.7 million pounds of zinc. Fiscal 2024 production guidance represents production increases of approximately 3% to 8% in ores, 1% to 26% in gold, 3% to 8% in silver, 3% to 8% in lead, and 14% to 23% in zinc compared to the expected production results in Fiscal 2023.

 

      Head grades   Metal production  Production costs 
   Ore processed  Gold   Silver   Lead   Zinc   Gold  Silver  Lead  Zinc  Cash cost   AISC 
   (tonnes)  (g/t)   (g/t)   (%)   (%)   (koz)  (Koz)  (Klbs)  (Klbs)  ($/t)   ($/t) 
Fiscal 2024 Guidance                                   
Gold ore  30,000-40,000   3.6    43    0.8    0.5   3.2-4.2  40-50  450-600  90-120   -    - 
Silver ore  740,000-770,000   0.1    279    4.1    0.9   1.2-1.3  6,140-6,450  62,500-65,030  9,030-9,400   -    - 
Ying Mining District  770,000-810,000   0.2    267    3.9    0.8   4.4-5.5  6,180-6,500  62,950-65,630  9,120-9,520   90.4-92.6    143.8-148.8 
GC Mine  330,000-360,000   -    75    1.2    2.9   0-0  620-670  7,530-8,180  18,530-20,140   50.3-52.3    79.6-84.2 
Consolidated  1,100,000-1,170,000   0.1    208    3.1    1.4   4.4-5.5  6,800-7,170  70,480-73,810  27,650-29,660   78.2-80.5    136.4-142.4 

 

The table below summarizes the work plan and estimated capital expenditures in Fiscal 2024.

 

   Capitalized Development Work and Expenditures   Expensed 
                           Equipment,       Mining     
           Exploration and           Mill and       Preparation   Diamond 
   Ramp Development   Development Tunnels   Diamond Drilling   TSF   Total   Tunnnels   Drilling 
   (Metres)   ($ Million)   (Metres)   ($ Million)   (Metres)   ($ Million)   ($ Million) ($ Million)   (Metres)   (Metres) 
Fiscal 2024 Capitalized Work Plan and Capita Expenditure Estimates    
Ying Mining District   8,800    6.3    57,200    23.9    146,400    4.2    21.8    56.2    25,800    71,400 
GC Mine   -    -    14,700    6.4    30,200    0.8    0.7    7.9    5,300    24,800 
Corporate and others   -    -    -    -    -    -    0.6    0.6    -    - 
Consolidated   8,800    6.3    71,900    30.3    176,600    5.0    23.1    64.7    31,100    96,200 

 

In Fiscal 2024, the Company plans to: i) complete 8,800 metres of tunnels as major access and transportation ramps at estimated capitalized expenditures of $6.3 million, representing a 26% increase in meterage and a 19% increase in cost compared to the expected results in Fiscal 2023; ii) complete 71,900 metres of exploration and mining development tunnels at estimated capitalized expenditures of $30.3 million, representing a decrease of 4% in meterage and an increase of 1% in cost compared to the expected results in Fiscal 2023; iii) complete and capitalize 176,600 metres of diamond drilling to upgrade and explore mineral resources for future production at an estimated cost of $5.0 million, representing an increase of 11% in meterage and a decrease of 38% in cost compared to the expected results in Fiscal 2023; and iv) spend $23.1 million on equipment, the XRT Ore Sorting System, a paste backfill plant, the mill and TSF (tailing storage facility).

 

In addition to the capitalized tunneling and drilling work, the Company also plans to complete and expense 31,100 metres of mining preparation tunnels and 96,200 metres of diamond drilling.

 

(a) Ying Mining District

 

In Fiscal 2024, the Company plans to mine and process 770,000 to 810,000 tonnes of ore at the Ying Mining District, including 30,000 – 40,000 tonnes of gold ore with an expected head grade of 3.6 g/t gold, to produce approximately 4,400 to 5,500 ounces of gold, 6.2 to 6.5 million ounces of silver, 62.9 to 65.6 million pounds of lead, and 9.1 to 9.5 million pounds of zinc. Fiscal 2024 production guidance at the Ying Mining District represents production increases of approximately 0% to 5% in ore, 1% to 26% in gold, 3% to 8% in silver, 4% to 8% in lead, and 21% to 26% in zinc compared to the expected production results in Fiscal 2023.

 

The cash production cost is expected to be $90.4 to $92.6 per tonne of ore, and the all-in sustaining production cost is estimated at $143.8 to $148.8 per tonne of ore processed, representing a 2% to 3% decrease in cash production cost and a 1% to 2% increase in all-in sustaining production cost compared to the expected results in Fiscal 2023.

 

In Fiscal 2024, the Ying Mining District plans to: i) complete 8,800 metres of metre tunnels as major access and transportation ramps at estimated capitalized expenditures of $6.3 million, representing an increase of 26% in meterage and an increase of 19% in cost compared to the expected results in Fiscal 2023; ii) complete 57,200 metres of exploration and mining development tunnels at estimated capitalized expenditures of $23.9 million, representing a decrease of 8% in meterage and a decrease of 6% in cost compared to the expected results in Fiscal 2023; iii) complete and capitalize 146,400 metres of diamond drilling to upgrade and explore mineral resources for future production at an estimated cost of $4.2 million, representing an increase of 13% in meterage and a decrease of 24% in cost compared to the expected results in Fiscal 2023; and iv) spend $21.8 million on equipment and facilities, including $12.9 million on the construction of the TSF, $3.0 million to build a paste backfill plant and a XRT Ore Sorting system to optimize the mine plan and improve ore processing head grades, and $1.2 million to improve certain power facilities and to replace some electrical cables. The Company still plans to complete the TSF in 2024 and is currently delaying the construction of the new 3,000 TPD mill by one year.

 

 Management’s Discussion and Analysis Page 12

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

In addition to the capitalized tunneling and drilling work, the Company also plans to complete and expense 25,800 metres of mining preparation tunnels and 71,400 metres of diamond drilling at the Ying Mining District, representing decreases of 18% and 44%, respectively, compared to the expected results in Fiscal 2023.

 

(b) GC Mine

 

In Fiscal 2024, the Company plans to mine and process 330,000 to 360,000 tonnes of ore at the GC Mine to produce 620 to 670 thousand ounces of silver, 7.5 to 8.2 million pounds of lead, and 18.5 to 20.1 million pounds of zinc. Fiscal 2024 production guidance at the GC Mine represents production increases of approximately 11% to 21% in ore, 4% to 14% in silver, -2% to 6% in lead, and 12% to 21% in zinc production compared to the expected results in Fiscal 2023.

 

The cash production cost is expected to be $50.3 to $52.3 per tonne of ore, and the all-in sustaining production cost is estimated at $79.6 to $84.2 per tonne of ore processed, representing a 10% to 11% decrease in cash production cost and a 4% to 5% decrease in all-in sustaining production cost compared to the expected results in Fiscal 2023.

 

In Fiscal 2024, the GC Mine plans to: i) complete and capitalize 14,700 metres of exploration and development tunnels at estimated capital expenditures of $6.4 million, an increase of 12% in meterage and an increase of 42% in cost mainly due to increased tunnel dimension to allow small scale mechanized equipment access, compared to the expected results in Fiscal 2023; ii) complete and capitalize 30,200 metres of diamond drilling at an estimated cost of $0.8 million, representing a 100% increase in meterage and cost to prepare for future production, compared to the expected results in Fiscal 2023; and iii) spend $0.7 million on equipment and facilities. The total capital expenditures at the GC Mine are budgeted at $7.9 million in Fiscal 2024, down $0.5 million compared to the expected results in Fiscal 2023.

 

In addition to the capitalized tunneling and drilling work, the Company also plans to complete and expense 5,300 metres of tunnels and 24,800 metres of underground drilling at the GC Mine, representing decreases of 28% and 43%, respectively, compared to the expected results in Fiscal 2023.

 

(c) Kuanping Project

 

The Company plans to carry out studies to complete the environmental assessment report, water and soil protection assessment report, and preliminary safety facilities and mine design report as required for the Kuanping Project in Fiscal 2024. Further updates on the mine construction plan and cost estimates will be provided upon completion of these reports.

 

 Management’s Discussion and Analysis Page 13

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

5.Investment in Associates

 

(a)New Pacific Metals Corp. (“NUAG”)

 

New Pacific Metals Corp. (“NUAG”) is a Canadian public company listed on the Toronto Stock Exchange (symbol: NUAG) and NYSE American (symbol: NEWP). NUAG is a related party of the Company by way of one common directors and one common officer, and the Company accounts for its investment in NUAG using the equity method as it is able to exercise significant influence over the financial and operating policies of NUAG.

 

During the nine months ended December 31, 2022, the Company acquired 260,200 common shares of NUAG from the public market (nine months ended December 31, 2021– 125,000) for a total cost of $0.8 million (nine months ended December 31, 2021, $0.4 million).

 

As at December 31, 2022, the Company owned 44,302,416 common shares of NUAG (March 31, 2022 – 44,042,216), representing an ownership interest of 28.2% (March 31, 2022 – 28.2%).

 

The summary of the investment in NUAG common shares and its market value as at the respective reporting dates are as follows:

 

           Value of
NUAG’s
 
          common
share per
 
   Number of
shares
   Amount   quoted 
market price
 
Balance, April 1, 2021   43,917,216   $50,399   $181,257 
Purchase from open market   125,000    352      
Share of net loss        (1,715)     
Share of other comprehensive income        95      
Foreign exchange impact        306      
Balance, March 31, 2022   44,042,216   $49,437   $140,275 
Purchase from open market   260,200    757      
Share of net loss        (1,777)     
Share of other comprehensive loss        (905)     
Foreign exchange impact        (3,783)     
Balance, December 31, 2022   44,302,416   $43,729   $98,130 

 

(b) Investment in Whitehorse Gold Corp. (“WHG”)

 

Whitehorse Gold Corp. (“WHG”) is a Canadian public company listed on the TSX Venture Exchange (symbol: WHG). WHG is a related party of the Company by way of one common director, and the Company accounts for its investment in WHG using the equity method as it is able to exercise significant influence over the financial and operating policies of WHG.

 

On May 14, 2021, the Company participated in a brokered private placement of WHG and purchased 4,000,000 units at a cost of $5.0 million. Each unit was comprised of one WHG common share and one common share purchase warrant at exercise price of CAD$2 per share. The common share purchase warrant expires on May 14, 2026.

 

On December 15, 2022, the Company participated in a non-brokered private placement of WHG and purchased 4,000,000 units at a cost of $1.2 million. Each unit was comprised of one WHG common share and one-half common share purchase warrant at exercise price of CAD$0.65 per share. The common share purchase warrant expires on December 15, 2024.

 

As at December 31, 2022, the Company owned 19,514,285 common shares of WHG (March 31, 2022 – 15,514,285), representing an ownership interest of 31.6% (March 31, 2022 – 29.3%). In January 2023, WHG completed another tranche of non-brokered private placement, and the Company’s ownership interest in WHG decreased to 29.3%.

 

 Management’s Discussion and Analysis Page 14

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The summary of the investment in WHG common shares and its market value as at the respective reporting dates are as follows:

 

           Value of
 WHG’s
 
          common
 shares per
 
   Number of
shares
   Amount  

quoted

 market price

 
Balance, April 1, 2021   11,514,285   $3,058   $       15,108 
Participation in private placement   4,000,000    4,960      
Share of net loss        (473)     
Foreign exchange impact        (141)     
Balance, March 31, 2022   15,514,285   $7,404   $6,208 
Participation in private placement   4,000,000    1,181      
Share of net loss        (399)     
Share of other comprehensive income        8      
Foreign exchange impact        (561)     
Balance, December 31, 2022   19,514,285   $7,633   $6,484 

 

6.Overview of Financial Results

 

(a)Selected Annual and Quarterly Information

 

The following tables set out selected quarterly results for the past ten quarters as well as selected annual results for the past two years. The dominant factors affecting results presented below are the volatility of the realized selling metal prices and the timing of sales. The results for the quarters ended March 31 are normally affected by the extended Chinese New Year holiday.

 

Fiscal 2023  Quarter Ended   Nine Months Ended 
(In thousands of USD, other than per share amounts)  Jun 30, 2022   Sep 30, 2022   Dec 31, 2022   Dec 31, 2022 
Revenue  $63,592   $51,739   $58,651   $173,982 
Cost of mine operations   38,690    37,378    36,907    112,975 
Income from mine operations   24,902    14,361    21,744    61,007 
Corporate general and administrative expenses   3,557    3,476    3,171    10,204 
Foreign exchange loss (gain)   (1,656)   (4,340)   850    (5,146)
Share of loss in associates   728    771    677    2,176 
Loss (gain) on equity investments   2,671    1,596    (3,010)   1,257 
Impairment charges against mineral rights and properties   -    20,211    -    20,211 
Other items   231    61    2,791    3,083 
Income from operations   19,371    (7,414)   17,265    29,222 
Finance items   (800)   (1,023)   69    (1,754)
Income tax expenses   6,087    3,811    2,259    12,157 
Net income   14,084    (10,202)   14,937    18,819 
                    
Net income (loss) attributable to equity holders of the Company   10,169    (1,712)   11,916    20,373 
Basic earnings (loss) per share   0.06    (0.01)   0.07    0.12 
Diluted earnings (loss) per share   0.06    (0.01)   0.07    0.11 
Cash dividend declared   2,216    -    2,209    4,425 
Cash dividend declared per share   0.0125    -    0.0125    0.0250 
Other financial information                    
Total assets                  680,895 
Total liabilities                  102,629 
Total attributable shareholders’ equity                  486,315 

 

 Management’s Discussion and Analysis Page 15

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

Fiscal 2022  Quarter Ended   Year Ended 
(In thousands of USD, other than per share amounts)  Jun 30, 2021   Sep 30, 2021   Dec 31, 2021   Mar 31, 2022   Mar 31, 2022 
Revenue  $58,819   $58,435   $59,079   $41,590   $217,923 
Cost of mine operations   33,315    34,823    37,603    27,881    133,622 
Income from mine operations   25,504    23,612    21,476    13,709    84,301 
Corporate general and administrative expenses   3,838    3,749    3,310    3,284    14,181 
Foreign exchange loss (gain)   450    (2,063)   (1,813)   3,159    (267)
Share of loss in associates   396    469    403    920    2,188 
Loss (gain) on equity investments   722    3,365    (1,101)   499    3,485 
Other items   314    460    1,481    (106)   2,149 
Income from operations   19,784    17,632    19,196    5,953    62,565 
Finance items   (1,265)   (481)   8,171    (932)   5,493 
Income tax expenses (recovery)   4,817    5,355    3,093    523    13,788 
Net income   16,232    12,758    7,932    6,362    43,284 
                         
Net income attributable to equity holders of the Company   12,212    9,393    5,063    3,966    30,634 
Basic earnings per share   0.07    0.05    0.03    0.02    0.17 
Diluted earnings per share   0.07    0.05    0.03    0.02    0.17 
Cash dividend declared   2,202    -    2,211         4,413 
Cash dividend declared per share   0.0125    -    0.0125         0.025 
Other financial information                         
Total assets                       723,538 
Total liabilities                       103,424 
Total attributable shareholders’ equity                       512,396 

 

Fiscal 2021  Quarter Ended   Year Ended 
(In thousands of USD, other than per share amounts)  Jun 30, 2020   Sep 30, 2020   Dec 31, 2020   Mar 31, 2021   Mar 31, 2021 
Revenue  $46,705   $56,372   $53,296   $35,732   $192,105 
Cost of mine operations  $27,420   $29,700   $28,495    22,328    107,943 
Income from mine operations   19,285    26,672    24,801    13,404    84,162 
Corporate general and administrative expenses   2,687    2,784    3,525    3,369    12,365 
Foreign exchange loss   2,670    1,349    2,954    773    7,746 
Share of loss in associates   161    319    550    816    1,846 
Loss (gain) on equity investments   (5,466)   (2,771)   (600)   1,105    (7,732)
Other items   (3,841)   214    (258)   2,098    (1,787)
Income from operations   23,074    24,777    18,630    5,243    71,724 
Finance items   (800)   (657)   295    (617)   (1,779)
Income tax expenses (recovery)   5,382    5,877    6,046    (4,311)   12,994 
Net income   18,492    19,557    12,289    10,171    60,509 
                         
Net income attributable to equity holders of the Company   15,491    15,472    8,392    7,021    46,376 
Basic earnings per share   0.09    0.09    0.05    0.04    0.27 
Diluted earnings per share   0.09    0.09    0.05    0.04    0.26 
Cash dividend declared   2,178    -    2,190    -    4,368 
Cash dividend declared per share   0.0125    -    0.0125    -    0.025 
Other financial information                         
Total assets                       652,642 
Total liabilities                       86,914 
Total attributable shareholders’ equity                       467,574 

 

(b) Overview of Q3 Fiscal 2023 Financial Results

 

Net income attributable to equity holders of the Company in Q3 Fiscal 2023 was $11.9 million or $0.07 per share, compared to net income of $5.1 million or $0.03 per share in Q3 Fiscal 2022.

 

In Q3 Fiscal 2023, the Company’s consolidated financial results were mainly impacted by i) increases of 8%, and 12%, respectively, in silver and lead sold, and a decrease of 6% in zinc sold; ii) decreases of 7%, 8%, and 13%, respectively, in the realized selling prices for silver, lead and zinc, and an increase of 13% in the realized selling price for gold; iii) a foreign exchange loss of $0.8 million arising from the depreciation of the US dollar against the Company’s functional currencies, mainly the Chinese yuan and Canadian dollar; and iv) a gain of $3.0 million on equity investments.

 

 Management’s Discussion and Analysis Page 16

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

Revenue in Q3 Fiscal 2023 was $58.7 million, down 1% compared to $59.1 million in Q3 Fiscal 2022. The decrease is mainly due to a decrease of $4.6 million arising from the decrease in the net realized selling prices for silver, lead and zinc, offset by an increase of $4.2 million arising from the increase in silver and lead sold. The following table summarizes the metals sold, net realized selling price and revenue achieved for each metal.

 

   Three months ended December 31, 2022   Three months ended December 31, 2021 
   Ying Mining
District
   GC   Consolidated   Ying Mining
District
   GC   Consolidated 
Metal Sales                        
Silver in thousands of ounces)   1,675    185    1,860    1,561    160    1,721 
Gold (in thousands of ounces)   1.1    -    1.1    1.1    -    1.1 
Lead (in thousands of pounds)   16,969    2,304    19,273    15,003    2,152    17,155 
Zinc (in thousands of pounds)   2,143    4,976    7,119    1,947    5,641    7,588 
Revenue                              
Silver (in thousands of $)   29,403    2,514    31,917    29,615    2,124    31,739 
Gold (in thousands of $)   1,695    -    1,695    1,504    -    1,504 
Lead (in thousands of $)   14,401    1,944    16345    13,840    1,974    15,814 
Zinc (in thousands of $)   2,182    4,639    6921    2,236    6,122    8,358 
Other (in thousands of $)   1,127    746    1,873    971    693    1,664 
    48,808    9,843    58,651    48,166    10,913    59,079 
Average Selling Price, Net of Value Added Tax and Smelter Charges                              
Silver ($ per ounce)   1755    13.59    17.16    18.97    13.28    18.44 
Gold ($ per ounce)   1,541    -    1,541    1,367    -    1,367 
Lead ($ per pound)   0.85    0.84    0.85    0.92    0.92    0.92 
Zinc ($ per pound)   1.02    0.93    0.96    1.15    1.09    1.10 

 

The net realized selling price is calculated using the Shanghai Metal Exchange (“SME”) price, less smelter charges, recovery, and value added tax (“VAT”). The metal prices quoted on SME, excluding gold, include VAT. The following table is a comparison among the Company’s net realized selling prices, prices quoted on SME, and prices quoted on London Metal Exchange (“LME”):

 

   Silver (in US$/ounce)   Gold (in US$/ounce)   Lead (in US$/pound)   Zinc (in US$/pound) 
   Q3 2023   Q3 2022   Q3 2023   Q3 2022   Q3 2023   Q3 2022   Q3 2023   Q3 2022 
Net realized selling prices  $17.16   $18.44   $1,541   $1,367   $0.85   $0.92   $0.96   $1.10 
SME  $21.28   $23.44   $1,753   $1,805   $0.98   $1.08   $1.57   $1.68 
LME  $21.08   $23.34   $1,726   $1,796   $0.95   $1.04   $1.36   $1.50 

 

Costs of mine operations in Q3 Fiscal 2023 were $36.9 million, down 2% compared to $37.6 million in Q3 Fiscal 2022. Items included in costs of mine operations are as follows:

 

   Q3 Fiscal 2023   Q3 Fiscal 2022   Change 
Production costs  $24,603   $25,055    -2%
Depreciation and amortization   7,599    6,822    11%
Mineral resource taxes   1,438    1,824    -21%
Government fees and other taxes   633    796    -20%
General and administrative   2,634    3,106    -15%
   $36,907    37,603    -2%

 

Production costs expensed in Q3 Fiscal 2023 were $24.6 million, down 2% compared to $25.1 million in Q3 Fiscal 2022. The decrease was mainly due to the decrease in per tonne production costs. The production costs expensed represent approximately 316,500 tonnes of ore processed and expensed at $77.73 per tonne, compared to approximately 292,250 tonnes of ore processed and expensed at $85.73 per tonne in Q3 Fiscal 2022.

 

The decrease in the mineral resource taxes and government fees and other taxes was mainly due to lower revenue achieved in Q3 Fiscal 2023. Government fees and other taxes are comprised of environmental protection fees, surtaxes on VAT, land usage levies, stamp duties and other miscellaneous levies, duties and taxes imposed by the state and local Chinese governments.

 

 Management’s Discussion and Analysis Page 17

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

Mine general and administrative expenses for the mine operations in Q3 Fiscal 2023 were $2.6 million, comparable to $3.1 million in Q3 Fiscal 2022. Items included in general and administrative expenses for the mine operations are as follows:

 

   Q3 Fiscal 2023   Q3 Fiscal 2022   Change 
Amortization and depreciation  $285   $336    -15%
Office and administrative expenses   652    1,028    -37%
Professional Fees   97    107    -9%
Salaries and benefits   1,600    1,635    -2%
   $2,634   $3,106    -15%

 

Income from mine operations in Q3 Fiscal 2023 was $21.7 million, up 1% compared to $21.5 million in Q3 Fiscal 2022. Income from mine operations at the Ying Mining District was $19.0 million, compared to $17.6 million in Q3 Fiscal 2022. Income from mine operations at the GC Mine was $2.9 million, compared to $4.0 million in Q3 Fiscal 2022.

 

Corporate general and administrative expenses in Q3 Fiscal 2023 were $3.2 million, down 4% compared to $3.3 million in Q3 Fiscal 2022. Items included in corporate general and administrative expenses are as follows:

 

   Q3 Fiscal 2023   Q3 Fiscal 2022   Change 
Amortization and depreciation  $139   $145    -4%
Office and administrative expenses   511    281    82%
Professional Fees   239    186    28%
Salaries and benefits   1,441    1,482    -3%
Share-based compensation   841    1,216    -31%
   $3,171   $3,310    -4%

 

Foreign exchange loss in Q3 Fiscal 2023 was $0.9 million compared to a gain of $1.8 million in Q3 Fiscal 2022. The foreign exchange gain or loss is mainly driven by the exchange rate between the US dollar and the Canadian dollar.

 

Gain on equity investments in Q3 Fiscal 2023 was $3.0 million, compared to $1.1 million in Q3 Fiscal 2022. The gain was mainly due to the changes in value of mark-to-market equity investments.

 

Share of loss in associates in Q3 Fiscal 2023 was $0.7 million, compared to $0.4 million in Q3 Fiscal 2022. Share of loss in associates represents the Company’s equity pickup in NUAG and WHG.

 

Finance income in Q3 Fiscal 2023 was $0.6 million compared to $1.5 million in Q3 Fiscal 2022. The Company invests in short-term investments which include term deposits, money market instruments, and bonds.

 

Finance costs in Q3 Fiscal 2023 was $0.7 million compared to $9.7 million in Q3 Fiscal 2022. The finance costs primarily comprised of the following:

 

   Q3 Fiscal 2023   Q3 Fiscal 2022   Changes 
Interest on lease obligation  $9   $17    -47%
Unwinding of discount of environmental rehabilitation provision   58    68    -15%
Impairment charges against debt investment   501    9,592    -95%
Loss on disposal of bonds   93    -    100%
   $661   $9,677    -93%

 

Income tax expenses in Q3 Fiscal 2023 were $2.3 million, down 27% compared to $3.1 million in Q3 Fiscal 2022. The income tax expense recorded in Q3 Fiscal 2023 included a current income tax expense of $1.2 million (Q3 Fiscal 2022 - $0.9 million) and a deferred income tax expense of $1.1 million (Q3 Fiscal 2022 - $2.2 million).

 

 Management’s Discussion and Analysis Page 18

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

(c)Overview of the Financial Results for the nine months ended December 31, 2022

 

Net income attributable to equity holders of the Company for the nine months ended December 31, 2022 was $20.4 million or $0.12 per share, compared to net income of $26.7 million or $0.15 per share in the same prior year period.

 

For the nine months ended December 31, 2022, the Company’s consolidated financial results were mainly impacted by i) increases of 9%, 17% and 9%, respectively, in silver, gold, and lead sold, and a decrease of 11% in zinc sold; ii) decreases of 13% and 2%, respectively, in the realized selling prices for silver and lead, and increases of 2% and 4%, respectively, in the realized selling prices for gold and zinc; iii) a foreign exchange gain of $5.1 million arising from the appreciation of the US dollar against the Company’s functional currencies, mainly the Chinese yuan and the Canadian dollar; iv) a loss of $1.3 million on equity investments; and v) an impairment charge of $20.2 million against the Las Yesca Project.

 

Revenue for the nine months ended December 31, 2022 was $174.0 million, down 1% compared to $176.3 million in the same prior year period. The decrease is mainly due to i) a decrease of $13.7 million arising from the decrease in the net realized selling prices for silver and lead; ii) a decrease of $2.7 million arising from less zinc sold, offset by iii) an increase of $12.5 million arising from the increase in silver and lead sold. The following table summarizes the metals sold, net realized selling price and revenue achieved for each metal.

 

   Nine months ended December 31, 2022   Nine months ended December 31, 2021 
   Ying Mining
District
   GC   Consolidated   Ying Mining
District
   GC   Consolidated 
Metal Sales                        
Silver in thousands of ounces)   5,083    481    5,564    4,561    531    5,092 
Gold (in thousands of ounces)   3.4    -    3.4    2.9    -    2.9 
Lead (in thousands of pounds)   49,316    6,350    55,666    43,614    7,670    51,284 
Zinc (in thousands of pounds)   6,060    13,927    19,987    5,085    17,384    22,469 
Revenue                              
Silver (in thousands of $)   87,793    6,288    94,081    90,845    7,693    98,538 
Gold (in thousands of $)   5,027    -    5,027    4,198    -    4,198 
Lead (in thousands of $)   42,730    5,430    48,160    38,886    6,738    45,624 
Zinc (in thousands of $)   6,849    14,892    21,741    5,581    17,966    23,547 
Other (in thousands of $)   3,330    1,643    4,973    3,176    1,250    4,426 
    145,729    28,253    173,982    142,686    33,647    176,333 
Average Selling Price, Net of Value Added Tax and Smelter Charges                              
Silver ($ per ounce)   17.27    13.07    16.91    19.92    14.49    19.35 
Gold ($ per ounce)   1,479    -    1,479    1,448    -    1,448 
Lead ($ per pound)   0.87    0.86    0.87    0.89    0.88    0.89 
Zinc ($ per pound)   1.13    1.07    1.09    1.10    1.03    1.05 

 

Costs of mine operations for the nine months ended December 31, 2022 were $113.0 million, up 7% compared to $105.7 million in the same prior year period. Items included in costs of mine operations are as follows:

 

   Nine months ended December 31, 
   2022   2021   Change 
Production costs  $76,145   $70,311    8%
Depreciation and amortization   22,511    19,914    13%
Mineral resource taxes   4,286    4,940    -13%
Government fees and other taxes   1,973    2,197    -10%
General and administrative   8,060    8,379    -4%
   $112,975    105,741    7%

 

Production costs expensed for the nine months ended December 31, 2022 were $76.1 million, up 8% compared to $70.3 million in the same prior year period. The increase was mainly due to more metals sold offset by a decrease of 1% in per tonne production costs. The production costs expensed represent approximately 925,800 tonnes of ore processed and expensed at $82.25 per tonne, compared to approximately 846,200 tonnes of ore processed and expensed at $83.09 per tonne in the same prior year period.

 

 Management’s Discussion and Analysis Page 19

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The decrease in the mineral resource taxes and government fees and other taxes were mainly due to lower revenue achieved for the nine months ended December 31, 2022.

 

Mine general and administrative expenses for the mine operations for the nine months ended December 31, 2022 were $8.1 million, down 4% compared to $8.4 million in the same prior year period. Items included in general and administrative expenses for the mine operations are as follows:

 

   Nine months ended December 31, 
   2022   2021   Change 
Amortization and depreciation  $903   $1,014    -11%
Office and administrative expenses   2,038    2,420    -16%
Professional Fees   330    326    1%
Salaries and benefits   4,789    4,619    4%
   $8,060   $8,379    -4%

 

Income from mine operations for the nine months ended December 31, 2022 was $61.0 million, down 14% compared to $70.6 million in the same prior year period. Income from mine operations at the Ying Mining District was $53.3 million, compared to $58.1 million in the same prior year period. Income from mine operations at the GC Mine was $8.0 million, compared to $12.9 million in the same prior year period.

 

Corporate general and administrative expenses for the nine months ended December 31, 2022 were $10.2 million, down 6% compared to $10.9 million in the same prior year period. Items included in corporate general and administrative expenses are as follows:

 

   Nine months ended December 31, 
   2022   2021   Change 
Amortization and depreciation  $430   $435    -1%
Office and administrative expenses   1,326    1,228    8%
Professional Fees   602    523    15%
Salaries and benefits   4,713    3,836    23%
Share-based compensation   3,133    4,875    -36%
   $10,204   $10,897    -6%

 

Foreign exchange gain for the nine months ended December 31, 2022 was $5.1 million compared to $3.4 million in the same prior year period. The foreign exchange gain is mainly driven by the exchange rate between the US dollar and the Canadian dollar.

 

Loss on equity investments for the nine months ended December 31, 2022 was $1.3 million, compared to $3.0 million in the same prior year period. The loss was mainly due to the changes in value of mark-to-market equity investments.

 

Share of loss in associates for the nine months ended December 31, 2022 was $2.2 million, compared to $1.3 million in the same prior year period. Share of loss in associates represents the Company’s equity pickup in NUAG and WHG.

 

Impairment of mineral rights of and properties for the nine months ended December 31, 2022 was $20.2 million compared to $nil in the same prior year period. After the review and evaluation on the results of the drilling program completed in the prior year, the Company decided not to plan further significant work at the La Yesca Project in the near future. As a result, the decision was taken to impair fully the value of the La Yesca Project and recognized an impairment charge of $20.2 million.

 

Finance income for the nine months ended December 31, 2022 was $3.0 million compared to $4.2 million in the same prior year period. The Company invests in short-term investments which include term deposits, money market instruments, and bonds.

 

 Management’s Discussion and AnalysisPage 20

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis 

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

Finance costs for the nine months ended December 31, 2022 was $1.3 million compared to $10.6 million in the same prior year period. The finance costs primarily comprised of the following:

 

   Nine months ended December 31, 
   2022   2021   Changes 
Interest on lease obligation  $35   $56    -38%
Unwinding of discount of environmental rehabilitation provision   182    203    -10%
Impairment charges against debt investment   946    10,369    -91%
Loss on disposal of bonds   93        100%
   $1,256   $10,628    -88%

 

Income tax expenses for the nine months ended December 31, 2022 were $12.2 million, down 8% compared to $13.3 million in the same prior year period. The income tax expense recorded for the nine months ended December 31, 2022 included a current income tax expense of $7.6 million (same prior year period - $8.1 million) and a deferred income tax expense of $4.5 million (same prior year period - $5.2 million). The current income tax expenses for the nine months ended December 31, 2022 included withholding tax expenses of $2.6 million (same prior year period- $1.4 million), which was paid at a rate of 10% on dividends distributed out of China.

 

7.Liquidity, Capital Resources, and Contractual Obligations

 

Liquidity

 

The following tables summarize the Company’s cash and cash equivalents, short-term investments, and working capital position as well as the cash flow activities during the period.

 

As at  December 31,
2022
   March 31,
2022
   Changes 
Cash and cash equivalents  $170,841   $113,302   $57,539 
Short-term investments  39,420   99,623   (60,203)
   $210,261   $212,925   $(2,664)
                
Working capital  $176,960   $186,270   $(9,310)

 

   Three months ended December 31,   Nine months ended December 31, 
   2022   2021   Changes   2022   2021   Changes 
Cash flow                              
Cash provided by operating activities  $25,661   $28,666   $(3,005)  $79,901   $95,972   $(16,071)
Cash provided by (used in) investing activities   (24,505)   (17,289)   (7,216)   1,802    (55,629)   57,431 
Cash provided by (used in) financing activities   (2,373)   (2,834)   461    (14,260)   (8,071)   (6,189)
Increase (decrease) in cash and cash equivalents   (1,217)   8,543    (9,760)   67,443    32,272    35,171 
Effect of exchange rate changes on cash and cash equivalents   5,688    1,555    4,133    (9,904)   1,020    (10,924)
Cash and cash equivalents, beginning of the period   166,370    141,929    24,441    113,302    118,735    (5,433)
Cash and cash equivalents, end of the period  $170,841   $152,027   $18,814   $170,841   $152,027   $18,814 

  

Cash, cash equivalents and short-term investments as at December 31, 2022 were $210.3 million, down 1% or $2.6 million compared to $212.9 million as at March 31, 2022. The decrease is mainly due to a negative translation impact of $9.9 million on cash and cash equivalents arising from the appreciation of the US dollar against the Canadian dollar and Chinese yuan.

 

Working capital as at December 31, 2022 was $177.0 million, down 5% compared to $186.3 million as at March 31, 2022.

 

Cash flow provided by operating activities in Q3 Fiscal 2023 was $25.7 million, down $3.0 million, compared to $28.7 million in Q3 Fiscal 2022. The decrease was due to:

 

$24.0 million cash flow from operating activities before changes in non-cash operating working capital, down $4.0 million, compared to $28.0 million in Q3 Fiscal 2022; and

 

$1.7 million cash used in the changes in non-cash working capital, compared to $0.7 million in Q3 Fiscal 2022.

 Management’s Discussion and Analysis Page 21

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis 

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

For the nine months ended December 31, 2022, cash flow provided by operating activities was $79.9 million, down $16.1 million compared to $96.0 million. Before changes in non-cash operating working capital, cash flow from operating activities was $76.1 million, down $10.9 million compared to $87.0 million for the same prior year period.

 

Cash flow used in investing activities in Q3 Fiscal 2023 was $24.5 million, compared to $17.3 million cash used in Q3 Fiscal 2022, and comprised mostly of:

 

$32.0 million spent on investment in short-term investments (Q3 Fiscal 2022 - $25.1 million);

 

$11.5 million spent on mineral exploration and development expenditures (Q3 Fiscal 2022 - $14.7 million);

 

$nil spent on the acquisition of mineral rights and properties (Q3 Fiscal 2022 - $10.0 million)

 

$4.2 million spent to acquire plant and equipment (Q3 Fiscal 2022 - $2.6 million);

 

$1.2 million spent on investment in associate (Q3 Fiscal 2022 - $0.4 million); and,

 

$1.9 million spent on the acquisition of other investments (Q3 Fiscal 2022 - $0.5 million); offset by

 

$26.5 million proceeds from the redemptions of short-term investments (Q3 Fiscal 2022 - $36.1 million).

 

For the nine months ended December 31, 2022, cash flow provided by investing activities was $1.8 million, compared to $55.6 million used in the same prior year period, and comprised mostly of:

 

$164.5 million proceeds from the redemptions of short-term investments (same prior year period - $111.3 million);

 

$0.5 million proceeds from the disposal of other investment (same prior year period - $1.0 million); offset by

 

$112.3 million spent on investment in short-term investments (same prior year period - $99.3 million);

 

$34.2 million spent on mineral exploration and development expenditures (same prior year period - $35.5 million);

 

$nil spent on the acquisition of mineral rights and properties (same prior year period - $13.1 million)

 

$10.9 million spent to acquire plant and equipment (Q3 Fiscal 2022 - $7.2 million);

 

$1.9 million spent on investment in associate (Q3 Fiscal 2022 - $5.3 million); and,

 

$3.7 million spent on the acquisition of other investments (Q3 Fiscal 2022 - $7.5 million).

 

Cash flow used in financing activities in Q3 Fiscal 2023 was $2.4 million, compared to $2.8 million cash from financing activities in Q3 Fiscal 2022, and comprised mostly of:

 

$0.2 million lease payment (Q3 Fiscal 2022 - $0.2 million);

 

$2.2 million cash dividends distribution to equity shareholders (Q3 Fiscal 2022 - $2.2 million);

 

$nil million in distributions to non-controlling shareholders (Q3 Fiscal 2022 - $1.2 million); offset by

 

$nil cash received arising from exercise of stock options (Q3 Fiscal 2022 - $0.7 million).

 

Cash flow used in financing activities for the nine months ended December 31, 2022 was $14.3 million, compared to $8.0 million in the same prior year period, and comprised mostly of:

 

$0.5 million lease payment (same prior year period - $0.5 million);

 

$7.3 million in distributions to non-controlling shareholders (same prior year period - $5.1 million);

 

$4.4 million cash dividends paid to equity holders of the Company (same prior year period - $4.4 million);

 

$2.1 million spent to buy back 838,237 common shares of the Company under Normal Course Issuer Bid (same prior year period - $nil); offset by

 

 Management’s Discussion and Analysis Page 22

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis 

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

$nil cash received arising from exercise of stock options (same prior year period - $1.9 million).

 

Capital Resources

 

The Company’s objective when managing capital is to maintain financial flexibility to continue as a going concern while optimizing growth and maximizing returns of investments for shareholders.

 

The Company monitors its capital structure based on changes in operations and economic conditions, may adjust the structure by repurchasing shares, issuing new shares, or issuing debt. If additional funds are raised through the issuance of equity securities, the percentage ownership of current shareholders will be reduced, and such equity securities may have rights, preferences or privileges senior to those of the holders of the Company’s common shares. No assurance can be given that additional financing will be available or that, if available, can be obtained on terms favourable to the Company and its shareholders. If adequate funds are not available, the Company may be required to delay, limit or eliminate some or all of its proposed operations. The Company is not subject to any externally imposed capital requirements.

 

Contractual Obligation and Commitments

 

In the normal course of business, the Company enters into contracts that give rise to commitments for future minimum payments. The following table summarizes the remaining contractual maturities of the Company’s financial and non-financial liabilities, shown in contractual undiscounted cash flow as at December 31, 2022.

 

   Within a year   2-5 years   Total 
Accounts payable and accrued liabilities  $43,201   $   $43,201 
Deposit received   2,549        2,549 
Lease obligation   317    402    719 
Income tax payable   874        874 
   $46,941   $402   $47,343 

 

The Company’s customers are required to make full amount of payment as deposits prior to the shipment of its concentrate inventories, and the customers also have rights to demand repayment of any unused deposits paid.

 

As at December 31, 2022, the Company has working capital of $177.0 million (March 31, 2022 - $186.3 million). The Company believes it has sufficient capital to meet its cash needs for the next 12 months, including the cost of compliance with continuous reporting requirements.

 

8.Environmental Rehabilitation Provision

 

The estimated future environmental rehabilitation costs are based principally on the requirements of relevant authorities and the Company’s environmental policies. The provision is measured using management’s assumptions and estimates for future cash outflows. In view of uncertainties concerning environmental rehabilitation obligations, the ultimate costs could be materially different from the amounts estimated. The Company accrues these costs, which are determined by discounting costs using rates specific to the underlying obligation. Upon recognition of a liability for the environmental rehabilitation costs, the Company capitalizes these costs to the related mine and amortizes such amounts over the life of each mine on a unit-of-production basis. The accretion of the discount due to the passage of time is recognized as an increase in the liability and a finance expense.

 

As at December 31, 2022, the total inflated and undiscounted amount of estimated cash flows required to settle the Company’s environmental rehabilitation provision was $11.9 million (March 31, 2022 - $12.3 million) over the next twenty-five years, which has been discounted using an average discount rate of 3.01% (March 31, 2022– 3.01%).

 

 Management’s Discussion and Analysis Page 23

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The accretion of the discounted charge for the nine months ended December 31, 2022 was $0.2 million (same prior year period - $0.2 million), and reclamation expenditures incurred in Q3 Fiscal 2023 was $0.6 million (same prior year period - $0.4 million).

 

9.Risks and Uncertainties

 

The Company is exposed to a number of risks in conducting its business, including but not limited to: metal price risk as the Company derives its revenue from the sale of silver, lead, zinc, and gold; credit risk in the normal course of dealing with other companies and financial institutions; foreign exchange risk as the Company reports its financial statements in USD whereas the Company operates in jurisdictions that utilize other currencies; equity price risk and interest rate risk as the Company has investments in marketable securities that are traded in the open market or earn interest at market rates that are fixed to maturity or at variable interest rates; inherent risk of uncertainties in estimating mineral reserves and mineral resources; political risks; economic and social risks related to conducting business in foreign jurisdictions such as China and Mexico; environmental risks; risks related to its relations with employees and local communities where the Company operates, and emerging risks relating to the spread of COVID-19, which has to date resulted in profound health and economic impacts globally and which presents future risks and uncertainties that are largely unknown at this time.

 

Management and the Board continuously assess risks that the Company is exposed to and attempt to mitigate these risks where practical through a range of risk management strategies.

 

These and other risks are described in the Company’s Annual Information Form, NI 43-101 technical reports, Form 40-F, and Audited Consolidated Financial Statements, which are available on SEDAR at www.sedar.com and on EDGAR at www.sec.gov. Readers are encouraged to refer to these documents for a more detailed description of the risks and uncertainties inherent to Silvercorp’s business.

 

(a) Financial Instruments Risk Exposure

 

The Company is exposed to financial risks, including metal price risk, credit risk, interest rate risk, foreign currency exchange rate risk, and liquidity risk. The Company’s exposures and management of each of those risks is described in the condensed interim consolidated financial statements for the three and nine months ended December 31, 2022 under Note 19 “Financial Instruments”, along with the financial statement classification, the significant assumptions made in determining the fair value, and amounts of income, expenses, gains and losses associated with financial instruments. Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates. The following provides a description of the risks related to financial instruments and how management manages these risks:

 

Liquidity risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they arise. The Company manages liquidity risk by monitoring actual and projected cash flows and matching the maturity profile of financial assets and liabilities. Cash flow forecasting is performed regularly to ensure that there is sufficient capital in order to meet short-term business requirements, after considering cash flows from operations and our holdings of cash and cash equivalents, and short-term investments.

 

Foreign exchange risk

 

The Company reports its financial statements in US dollars. The functional currency of the head office, Canadian subsidiaries and all intermediate holding companies is CAD and the functional currency of all Chinese subsidiaries is RMB. The functional currency of New Infini and its subsidiaries is USD. The Company is exposed to foreign exchange risk when the Company undertakes transactions and holds assets and liabilities in currencies other than its functional currencies.

 

 Management’s Discussion and Analysis Page 24

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The Company currently does not engage in foreign exchange currency hedging. The Company’s exposure to currency risk affect net income is summarized as follows:

 

   December 31,
2022
   March 31,
2022
 
Financial assets denominated in U.S. Dollars  $60,987   $59,272 

 

As at December 31,2022, with other variables unchanged, a 10% strengthening (weakening) of the CAD against the USD would have decreased (increased) net income by approximately $6.1 million.

 

Interest rate risk

 

The Company is exposed to interest rate risk on its cash equivalents and short-term investments. As at December 31, 2022, all of its interest-bearing cash equivalents and short-term investments earn interest at market rates that are fixed to maturity or at variable interest rates with terms of less than one year. The Company monitors its exposure to changes in interest rates on cash equivalents and short-term investments. Due to the short-term nature of these financial instruments, fluctuations in interest rates would not have a significant impact on the Company’s net income.

 

Credit risk

 

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Company is exposed to credit risk primarily associated to accounts receivable, due from related parties, cash and cash equivalents, and short-term investments. The carrying amount of assets included on the balance sheet represents the maximum credit exposure.

 

The Company undertakes credit evaluations on counterparties as necessary, requests deposits from customers prior to delivery, and has monitoring processes intended to mitigate credit risks. There were no material amounts in trade or other receivables which were past due on December 31, 2022 (at March 31, 2022 - $nil).

 

Equity price risk

 

The Company holds certain marketable securities that will fluctuate in value as a result of trading on financial markets. As the Company’s marketable securities holdings are mainly in mining companies, the value will also fluctuate based on commodity prices. Based upon the Company’s portfolio as at December 31, 2022, a 10% increase (decrease) in the market price of the securities held, ignoring any foreign currency effects, would have resulted in an increase (decrease) to the net income (loss) and other comprehensive income (loss) of $1.3 million and $0.1 million, respectively.

 

(b) Metal Price Risk

 

The majority of our revenue is derived from the sale of silver, gold, lead, and zinc, and therefore fluctuations in the price of these metals significantly affect our operations and profitability. Our sales are directly dependent on metal prices, and metal prices have historically shown significant volatility and are beyond our control. The Company does not use derivative instruments to hedge its commodity price risk.

 

(c) COVID-19 and Other Pandemics

 

The Company’s business, operations and financial condition could be materially adversely affected by the outbreak of pandemics or other health crises, such as the outbreak of COVID-19 that was designated as a pandemic by the World Health Organization on March 11, 2020. The international response to the spread of COVID-19 has led to significant restrictions on travel, temporary business closures, quarantines, global stock market volatility, and a general reduction in consumer activity. Such public health crises can result in operating, supply chain and project development delays and disruptions, global stock market and financial market volatility, declining trade and market sentiment, reduced movement of people and labour shortages, and travel and shipping disruption and shutdowns, including as a result of government regulation and prevention measures, or a fear of any of the foregoing, all of which could affect commodity prices, interest rates, credit risk and inflation. In addition, the current COVID-19 pandemic, and any future emergence and spread of similar pathogens could have an adverse impact on global economic conditions which may adversely impact the Company’s operations, and the operations of suppliers, contractors and service providers. In December 2022, the Chinese government issued new guideline easing its zero-policies and travel restriction was lifted.

 

 Management’s Discussion and Analysis Page 25

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The Company may experience business interruptions, including suspended (whether government mandated or otherwise) or reduced operations relating to COVID-19 and other such events outside of the Company’s control, which could have a material adverse impact on its business, operations and operating results, financial condition and liquidity.

 

As at the date of this MD&A, the duration of the business disruptions internationally and related financial impact of COVID-19 cannot be reasonably estimated. It is unknown whether and how the Company may be affected if the pandemic persists for an extended period of time.

 

The Company’s exposure to such public health crises also includes risks to employee health and safety. Should an employee, contractor, community member or visitor become infected with a serious illness that has the potential to spread rapidly, this could place the Company’s workforce at risk.

 

(d) Permits, licenses and national security clearance

 

All mineral resources and mineral reserves of the Company’s subsidiaries are owned by their respective governments, and mineral exploration and mining activities may only be conducted by entities that have obtained or renewed exploration or mining permits and licenses in accordance with the relevant mining laws and regulations. No guarantee can be given that the necessary exploration and mining permits and licenses will be issued to the Company or, if they are issued, that they will be renewed, or if renewed under reasonable operational and/or financial terms, or in a timely manner, or that the Company will be in a position to comply with all conditions that are imposed. No guarantee can be given that the national security clearance for Zhonghe Silver Project will be issued, or if it is issued, that it will be issued under reasonable operational and/or financial terms, or in a timely manner, or that the Company will be in a position to comply with all conditions that are imposed.

 

Nearly all mining projects require government approval. There can be no certainty that approvals necessary to develop and operate mines on the Company’s properties will be granted or renewed in a timely and/or economical manner, or at all.

 

In addition, China has further strengthened its national security review of foreign investment. The Measures will continue to create an additional layer of uncertainty with respect to foreign investment. Investment plans, timetables, terms and conditions for closing for investment must consider the timing and contingency of obtaining approval from the national security review process.

 

(e) Title to properties

 

With respect to the Company’s Chinese properties, while the Company has investigated title to all of its mineral claims and to the best of its knowledge, title to all of its properties is in good standing, the properties may be subject to prior unregistered agreements or transfers and title may be affected by undetected defects. There may be valid challenges to the title of the Company’s properties which, if successful, could impair development and/or operations. The Company cannot give any assurance that title to its properties will not be challenged. Title insurance is generally not available for mineral properties and the Company’s ability to ensure that it has obtained secure claims to individual mineral properties or mining concessions may be severely constrained. The Company’s mineral properties in China have not been surveyed, and the precise location and extent thereof may be in doubt.

 

(f) Operations and political conditions

 

All the Company’s material operations are located in China. These operations are subject to the risks normally associated with conducting business in China, which has different regulatory and legal standards than North America. Some of these risks are more prevalent in countries which are less developed or have emerging economies, including uncertain political and economic environments, as well as risks of civil disturbances or other risks which may limit or disrupt a project, restrict the movement of funds or result in the deprivation of contractual rights or the taking of property by nationalization or expropriation without fair compensation, risk of adverse changes in laws or policies, increases in foreign taxation or royalty obligations, license fees, permit fees, delays in obtaining or the inability to obtain necessary governmental permits, limitations on ownership and repatriation of earnings, and foreign exchange controls and currency devaluations.

 

 Management’s Discussion and Analysis Page 26

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

In addition, the Company may face import and export regulations, including export restrictions, disadvantages of competing against companies from countries that are not subject to similar laws, restrictions on the ability to pay dividends offshore, and risk of loss due to disease and other potential endemic health issues. Although the Company is not currently experiencing any significant or extraordinary problems in China arising from such risks, there can be no assurance that such problems will not arise in the future. The Company currently does not carry political risk insurance coverage.

 

The Company’s interests in its mineral properties are held through joint venture companies established under and governed by the laws of China. The Company’s joint venture partners in China include state-sector entities and, like other state-sector entities, their actions and priorities may be dictated by government policies instead of purely commercial considerations. Additionally, companies with a foreign ownership component operating in China may be required to work within a framework which is different from that imposed on domestic Chinese companies. The Chinese government currently allows foreign investment in certain mining projects under central government guidelines. There can be no assurance that these guidelines will not change in the future.

 

(g) Regulatory environment in China

 

The Company’s principal operations are in China. The laws of China differ significantly from those of Canada and all such laws are subject to change.

 

China’s legislation is undergoing a relatively fast transformation with some old laws superseded by newly enacted laws. New laws and regulations, amendments to existing laws and regulations, administrative interpretation of existing laws and regulations, or more stringent enforcement of existing laws and regulations could create risks or uncertainty for investors in mineral projects or have a material adverse impact on future cash flow, results of operations and the financial condition of the Company.

 

New laws and regulations, amendments to existing laws and regulations, administrative interpretation of existing laws and regulations, or more stringent enforcement of existing laws and regulations could have a material adverse impact on future cash flow, results of operations and the financial condition of the Company. Failure to comply with applicable laws and regulations may result in enforcement actions and may also include corrective measures requiring capital expenditures, installation of additional equipment or remedial actions. Parties engaged in mining operations may be required to compensate those suffering loss or damage by reason of mining activities and may have civil or criminal fines or penalties imposed for violations of applicable laws and regulations.

 

(h) Environmental and safety risks

 

Mining is subject to potential risks and liabilities associated with pollution of the environment and disposal of waste products occurring as a result of mineral exploration and production. The Company’s activities are subject to extensive laws and regulations governing environmental protection and employee health and safety, including environmental and safety laws and regulations in China. These laws address emissions into the air, discharges into water, management of waste, management of hazardous substances, protection of natural resources, antiquities and endangered species, reclamation of lands disturbed by mining operations, standards of mine construction and equipment used. There are also laws and regulations prescribing reclamation activities on some mining properties.

 

Environmental and safety legislation in many countries, including China, is evolving and the trend has been toward stricter standards and enforcement, increased fines and penalties for non-compliance, more stringent environmental assessments of proposed projects and increasing responsibility for companies and their officers, directors and employees.

 

 Management’s Discussion and Analysis Page 27

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The enactment of new laws and regulations, amendments to existing laws and regulations, administrative interpretation of existing laws and regulations, or more stringent enforcement of existing laws and regulations could all lead to increased cost of compliance, including remediations of any discovered issues, and changes to the Company’s operations, which may be significant, and any failures to comply thereof could result in significant expenses, delays or fines, and could, pose a material adverse impact on future cash flow, results of operations and the financial condition of the Company.

 

There can be no assurance that the Company has been or will be at all times in complete compliance with current and future environmental and health and safety laws and regulations. It is possible that future changes in these laws or regulations could have a significant adverse impact on some portion of the Company’s business, causing the Company to re-evaluate those activities at that time. Compliance with environmental and safety laws and regulations may require significant capital outlays on behalf of the Company and may cause material changes or delays in the Company’s intended activities.

 

(i) Risks and hazards of mining operations

 

Mining is inherently dangerous and the Company’s operations are subject to a number of risks and hazards including, without limitation:

 

(i)environmental hazards;

 

(ii)discharge of pollutants or hazardous chemicals;

 

(iii)industrial accidents;

 

(iv)failure of processing and mining equipment;

 

(v)labour disputes;

 

(vi)supply problems and delays;

 

(vii)encountering unusual or unexpected geologic formations or other geological or grade problems;

 

(viii)encountering unanticipated ground or water conditions;

 

(ix)cave-ins, pit wall failures, flooding, rock bursts and fire;

 

(x)periodic interruptions due to inclement or hazardous weather conditions;

 

(xi)equipment breakdown;

 

(xii)other unanticipated difficulties or interruptions in development, construction or production;

 

(xiii)other acts of God or unfavourable operating conditions; and

 

(xiv)Health, safety, and operational risks associated with spread of COVID-19 pandemic, and any future emergence and spread of similar pathogens, including the potential for area lock-down affecting operations.

 

Such risks could result in damage to, or destruction of, mineral properties or processing facilities, personal injury or death, loss of key employees, environmental damage, delays in mining, monetary losses and possible legal liability. Satisfying such liabilities may be very costly and could have a material adverse effect on the Company’s future cash flow, results of operations and financial condition.

 

 Management’s Discussion and Analysis Page 28

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

(j) Cybersecurity Risks

 

The Company is subject to cybersecurity risks including unauthorized access to privileged information, or unauthorized access that could destroy data or disable, degrade, or sabotage our systems, including through the introduction of computer viruses. Although we take steps to secure our configurations and manage our information system, including our computer systems, internet sites, emails and other telecommunications, and financial/geological data, there can be no assurance that measures we take to ensure the integrity of our systems will provide protection, especially because cyberattack techniques used change frequently or are not recognized until successful. The Company has not experienced any material cybersecurity incident in the past, but there can be no assurance that the Company would not experience in the future. If our systems are compromised, do not operate properly or are disable, we could suffer financial loss, disruption of business, loss of geology data which could affect our ability to conduct effective mine planning and accurate mineral resources estimates, and loss of financial data which could affect our ability to provide accurate and timely financial reporting.

 

(k) Climate Change

 

There is significant evidence of the effects of climate change on our planet and an intensifying focus on addressing these issues. The Company recognizes that climate change is a global challenge that may have both favorable and adverse effects on our business in a range of possible ways. Mining and processing operations are energy intensive and result in a carbon footprint either directly or through the purchase of fossil-fuel based electricity. As such, the Company is impacted by current and emerging policy and regulation relating to greenhouse gas emission levels, energy efficiency, and reporting of climate-change related risks. While some of the costs associated with reducing emissions may be offset by increased energy efficiency, technological innovation, or the increased demand for our metals as part of technological innovations, the current regulatory trend may result in additional transition costs at some of our operations. Governments are introducing climate change legislation and treaties at the international, national, and local levels, and regulations relating to emission levels and energy efficiency are evolving and becoming more rigorous. Current laws and regulatory requirements are not consistent across the jurisdictions in which we operate, and regulatory uncertainty is likely to result in additional complexity and cost in our compliance efforts. Public perception of mining is, in some respects, negative and there is increasing pressure to curtail mining in many jurisdictions as a result, in part, of perceived adverse effects of mining on the environment.

 

Concerns around climate change may also affect the market price of our shares as institutional investors and others may divest interests in industries that are thought to have more environmental impacts. While we are committed to operating responsibly and reducing the negative effects of our operations on the environment, our ability to reduce emissions, energy and water usage by increasing efficiency and by adopting new innovation is constrained by technological advancement, operational factors and economics. Adoption of new technologies, the use of renewable energy, and infrastructure and operational changes necessary to reduce water usage may also increase our costs significantly. Concerns over climate change, and our ability to respond to regulatory requirements and societal pressures, may have significant impacts on our operations and on our reputation, and may even result in reduced demand for our products.

 

The physical risks of climate change could also adversely impact our operations. These risks include, among other things, extreme weather events, resource shortages, changes in rainfall and in storm patterns and intensities, water shortages, changing sea levels and extreme temperatures. Climate-related events such as mudslides, floods, droughts and fires can have significant impacts, directly and indirectly, on our operations and could result in damage to our facilities, disruptions in accessing our sites with labour and essential materials or in shipping products from our mines, risks to the safety and security of our personnel and to communities, shortages of required supplies such as fuel and chemicals, inability to source enough water to supply our operations, and the temporary or permanent cessation of one or more of our operations. There is no assurance that we will be able to anticipate, respond to, or manage the risks associated with physical climate change events and impacts, and this may result in material adverse consequences to our business and to our financial results.

 

 Management’s Discussion and Analysis Page 29

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

 

10.Off-Balance Sheet Arrangements

 

The Company does not have any off-balance sheet arrangements.

 

11.Transactions with Related Parties

 

Related party transactions are made on terms agreed upon with the related parties. The balances with related parties are unsecured. Related party transactions not disclosed elsewhere in this MD&A are as follows:

 

   December 31,
2022
   March 31,
2022
 
NUAG (a)  $91   $43 
WHG (b)   24    23 
   $115   $66 

 

(a)The Company recovers costs for services rendered to NUAG and expenses incurred on behalf of NUAG pursuant to a services and administrative costs reallocation agreement. During the three and nine months ended December 31, 2022, the Company recovered $0.2 million and $0.7 million, respectively, (three and nine months ended December 31, 2021 - $0.2 million and $0.5 million, respectively) from NUAG for services rendered and expenses incurred on behalf of NUAG. The costs recovered from NUAG were recorded as a direct reduction of general and administrative expenses on the condensed consolidated statements of income.

 

(b)The Company recovers costs for services rendered to WHG and expenses incurred on behalf of WHG pursuant to a services and administrative costs reallocation agreement. During the three and nine months ended December 31, 2022, the Company recovered $0.07 million and $0.1 million, respectively (three and nine months ended December 31, 2021 - $0.1 million and $0.2 million, respectively), from WHG for services rendered and expenses incurred on behalf of WHG. The costs recovered from WHG were recorded as a direct reduction of general and administrative expenses on the condensed consolidated statements of income.

 

12.Alternative Performance (Non-IFRS) Measures

 

The Company uses the following alternative performance measures to manage and evaluate operating performance of the Company’s mines and are widely reported in the silver mining industry as benchmarks for performance but are alternative performance (non-IFRS) measures that do not have standardized meaning prescribed by IFRS and therefore unlikely to be comparable to similar measures presented by other companies. Accordingly, it is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. To facilitate a better understanding of these measures, the tables in this section provide the reconciliation of these measures to the financial statements for the three and nine months ended December 31, 2022 and 2021:

 

(a) Adjusted Earnings and Adjusted Earnings per Share

 

Adjusted earnings and adjusted earnings per share are non-IFRS measures and supplemental information to the Company’s consolidated financial statements. The Company believes that, in addition to the conventional measures prepared in accordance with IFRS, the Company and certain investors and analysts use this information to evaluate the Company’s underlying core operating performance. The presentation of adjusted earnings and adjusted earnings per share is not meant to be a substitute of net income and net income per share presented in accordance with IFRS, but rather should be evaluated in conjunction with such IFRS measure.

 

The Company defines the adjusted earnings as net income adjusted to exclude certain non-cash and unusual items, and items that in the Company’s judgment are subject to volatility as a result of factors which are unrelated to the Company’s operation in the period, and/or relate to items that will settle in future period, including impairment adjustments and reversal, foreign exchange gain or loss, dilution gain or loss, share-based compensation, share of gain or loss of associates, gain or loss on investments, and other non-recurring items. Certain items that become applicable in a period may be adjusted for, with the Company retroactively presenting comparable periods with an adjustment for such items and, conversely, items no longer applicable may be removed from the calculation. The following table provides a detailed reconciliation of net income as reported in the Company’s consolidated financial statements to adjusted earnings and adjusted earning per share.

 

 Management’s Discussion and Analysis Page 30

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

   Three months ended
December 31,
   Three months ended
December 31,
 
   2022   2022   2021   2021 
Net income (loss) as reported for the period  $14,937   $7,932   $18,819   $36,922 
Adjustments, net of tax                    
Share-based compensation included in general and administrative   841    1,216    3,133   $4,875 
Foreign exchange loss (gain)   850    (1,813)   (5,146)   (3,426)
Share of loss in associates   677    403    2,176    1,268 
(Gain) loss on equity investments   (3,010)   (1,101)   1,257    2,986 
Impairment charges to mineral rights and properties           20,211     
Impairment loss on bonds investments included in finance costs   501    9,592    946    10,369 
Adjusted earnings for the period  $14,796   $16,229   $41,396   $52,994 
Non-controlling interest as reported   3,021    2,869    (1,554)   10,254 
Adjustments to non-controlling interest           10,894     
Adjusted non-controlling interest   3,021    2,869    9,340    10,254 
Adjusted earnings attributable to equity holders  $11,775   $13,360   $32,056   $42,740 
Adjusted earnings per share attributable to the equity shareholders of the Company                    
Basic adjusted earning per share  $0.07   $0.08   $0.18   $0.24 
Diluted adjusted earning per share  $0.07   $0.07   $0.18   $0.24 
Basic weighted average shares outstanding   176,723,433    176,799,362    176,892,860    176,347,530 
Diluted weighted average shares outstanding   178,938,856    178,537,718    179,024,844    178,224,810 

 

(b) Working Capital

 

Working capital is an alternative performance (non-IFRS) measure calculated as current asset less current liabilities. Working capital does not have any standardized meaning prescribed by IFRS and is therefore unlikely to be comparable to similar measures presented by other companies. The Company and certain investors use this information to evaluate whether the Company is able to meet its current obligations using its current assets.

 

(c) Costs per Ounce of Silver

 

Cash costs and all-in sustaining costs (“AISC”) per ounce of silver, net of by-product credits, are non-IFRS measures. The Company produces by-product metals incidentally to its silver mining activities. The Company has adopted the practice of calculating a performance measure with the net costs of producing an ounce of silver, its primary payable metal, after deducting revenues gained from incidental by-product production. This performance measure has been commonly used in the mining industry for many years and was developed as a relatively simple way of comparing the net production costs of the primary metal for a specific period against the prevailing market price of such metal.

 

Cash costs is calculated by deducting revenue from the sales of all metals other than silver and is calculated per ounce of silver sold.

 

AISC is an extension of the “cash costs” metric and provides a comprehensive measure of the Company’s operating performance and ability to generate cash flows. AISC has been calculated based on World Gold Council (“WGC”) guidance released in 2013 and updated in 2018. The WGC is not a regulatory organization and does not have the authority to develop accounting standards for disclosure requirements.

 

AISC is based on the Company’s cash costs, net of by-product sales, and further includes general and administrative expense, mineral resources tax, government fees and other taxes, reclamation cost accretion, lease liability payments, and sustaining capital expenditures. Sustaining capital expenditures are those costs incurred to sustain and maintain existing assets at current productive capacity and constant planned levels of production output. Excluded are non-sustaining capital expenditures, which result in a material increase in the life of assets, materially increase resources or reserves, productive capacity, or future earning potential, or significant improvement in recovery or grade, or which do not relate to the current production activities. The Company believes that this measure represents the total sustainable costs of producing silver from current operations and provides additional information about the Company’s operational performance and ability to generate cash flows.

 

 Management’s Discussion and Analysis Page 31

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The following table provides a reconciliation of cash costs and AISC per ounce of silver, net of by-product credits:

 
      Three months ended December 31, 2022   Three months ended December 31, 2021 
(Expressed in thousands of U.S. dollars, except ounce and per ounce amount)     Ying Mining District   GC   Other   Corporate   Consolidated   Ying Mining District   GC   Other   Corporate   Consolidated 
Production costs expensed as reported  A  $19,812   $4,791   $-   $-   $24,603   $20,401   $4,654   $-   $-   $25,055 
By-product sales                                                     
Gold      (1,695)   -    -    -    (1,695)   (1,504)   -    -    -    (1,504)
Lead      (14,401)   (1,944)   -    -    (16,345)   (13,840)   (1,974)   -    -    (15,814)
Zinc      (2,182)   (4,639)   -    -    (6,821)   (2,236)   (6,122)   -    -    (8,358)
Other      (1,127)   (746)   -    -    (1,873)   (971)   (693)   -    -    (1,664)
Total by-product sales  B   (19,405)   (7,329)   -    -    (26,734)   (18,551)   (8,789)   -    -    (27,340)
Total cash costs, net of by-product credits  C=A+B   407    (2,538)   -    -    (2,131)   1,850    (4,135)   -    -    (2,285)
Add: Mineral resources tax      1,190    248    -    -    1,438    1,540    284    -    -    1,824 
General and administrative      1,837    697    100    3,171    5,805    2,237    738    131    3,310    6,416 
Amortization included in general and administrative      (134)   (83)   (68)   (139)   (424)   (140)   (99)   (97)   (145)   (481)
Property evaluation and business development*      -    -    -    173    173    -    -    26    178    204 
Government fees and other taxes      373    256    4    -    633    490    302    4    -    796 
Redamation accretion      40    11    7    -    58    53    6    9    -    68 
Lease payment      -    -    -    164    164    -    -    -    159    159 
Sustaining capital expenditures      9,121    2,337    -    87    11,545    7,013    1,334    101    29    8,477 
All-in sustaining costs, net of by-product credits  F   12,834    928    43    3,456    17,261    13,043    (1,570)   174    3,531    15,178 
Add: Non-sustaining capital expenditures      3,025    488    639    -    4,152    6,718    382    1,686    -    8,786 
All-in costs, net of by-product credits  G   15,859    1,416    682    3,456    21,413    19,761    (1,188)   1,860    3,531    23,964 
Silver ounces sold (‘000s)  H   1,675    185    -    -    1,860    1,561    160    -    -    1,721 
All-in-costs per ounce of silver, net of by-product credits  (A+B)/H  $0.24   $(13.72)  $-   $-   $(1.15)  $1.19   $(25.84)  $-   $-   $(1.33)
All-in sustaining costs per ounce of silver, net of byproduct credits   F/H  $7.66   $5.02   $-   $-   9.28   $8.36   $(9.81)  $-   $-   $8.82 
All-in-costs per ounce of silver, net of by-product credits  G/H  9.47   $7.65   $-   $-   $11.51   $12.66   $(7.43)  $-   $-   $13.92 
By-product credits per ounce of silver                                                     
Gold      (1.01)   -    -    -    (0.91)   (0.96)   -    -    -    (0.87)
lead      (8.60)   (10.51)   -    -    (8.79)   (8.87)   (12.34)   -    -    (9.19)
Zinc      (1.30)   (25.08)   -    -    (3.67)   (1.43)   (38.26)   -    -    (4.86)
Other      (0.67)   (4.03)   -    -    (1.01)   (0.62)   (4.33)   -    -    (0.97)
Total by-product credits per ounce of silver     $(11.58)  $(39.62)  $-   $-   $(14.38)  $(11.88)  $(54.93)  $-   $-   $(15.89)

 

      Nine months ended December 31, 2022   Nine months ended December 31, 2021 
(Expressed in thousands of U.S. dollars, except ounce and per ounce amount)     Ying Mining District   GC   Other   Corporate   Consolidated   Ying Mining District   GC   Other   Corporate   Consolidated 
Production costs expensed as reported  A  $61,914   $14,231   $-   $-   $76,145   $55,955   $14,356   $-   $-   $70,311 
By-product sales                                                     
Gold      (5,027)   -    -    -    (5,027)   (4,198)   -    -    -    (4,198)
Lead      (42,730)   (5,430)   -    -    (48,160)   (38,886)   (6,738)   -    -    (45,624)
Zinc      (6,849)   (14,892)   -    -    (21,741)   (5,581)   (17,966)   -    -    (23,547)
Other      (3,330)   (1,643)   -    -    (4,973)   (3,176)   (1,250)   -    -    (4,426)
Total by-product sales  B   (57,936)   (21,965)   -    -    (79,901)   (51,841)   (25,954)   -    -    (77,795)
Total cash costs, net of by-product credits  C=A+B   3,978    (7,734)   -    -    (3,756)   4,114    (11,598)   -    -    (7,484)
Add: Mineral resources tax      3,549    737    -    -    4,286    4,045    895    -    -    4,940 
General and administrative      5,683    2,044    333    10,204    18,264    5,985    1,994    400    10,897    19,276 
Amortization included in general and administrative      (412)   (262)   (229)   (430)   (1,333)   (420)   (296)   (298)   (435)   (1,449)
Property evaluation and business development*      -    -    -    376    376    -    -    110    728    838 
Government fees and other taxes      1,501    468    4    -    1,973    1,616    573    8    -    2,197 
Reclamation accretion      126    34    22    -    182    158    19    26    -    203 
Lease payment      -    -    -    501    501    -    -    -    470    470 
Sustaining capital expenditures      24,768    4,372    -    99    29,239    17,682    3,246    101    123    21,152 
All-in sustaining costs, net of by-product credits  F   39,193    (341)   130    10,750    49,732    33,180    (5,167)   347    11,783    40,143 
Add: Non-sustaining capital expenditures      13,518    1,316    1,100    -    15,934    18,217    813    2,489    -    21,519 
All-in costs, net of by-product credits  G   52,711    975    1,230    10,750    65,666    51,397    (4,354)   2,836    11,783    61,662 
Silver ounces sold (’000s)  H   5,083    481    -    -    5,564    4,561    531    -    -    5,092 
Cash costs per ounce of silver, net of by-product credits  (A+B)/H  $0.78   $(16.08)  $-   $-   $(0.68)  $0.90   $(21.84)  $-   $-   $(1.47)
All-in sustaining costs per ounce of silver, net of by-product credits  F/H  $7.71   $(0.71)  $-   $-   $8.94   $7.27   $(9.73)  $-   $-   $7.88 
All-in costs per ounce of silver, net of by-product credits  G/H  $10.37   $2.03   $-   $-   $11.80   $11.27   $(8.20)  $-   $-   $12.11 
By-product credits per ounce of silver                                                     
Gold      (0.99)   -    -    -    (0.90)   (0.92)   -    -    -    (0.82)
Lead      (8.41)   (11.29)   -    -    (8.66)   (8.53)   (12.69)   -    -    (8.96)
Zinc      (1.35)   (30.96)   -    -    (3.91)   (1.22)   (33.83)   -    -    (4.62)
Other      (0.66)   (3.42)   -    -    (0.89)   (0.70)   (2.35)   -    -    (0.87)
Total by-product credits per ounce of silver     $(11.41)  $(45.67)  $-   $-   $(14.36)  $(11.37)  $(48.87)  $-   $-   $(15.27)

 

(d)Costs per Tonne of Ore Processed

 

The Company uses costs per tonne of ore processed to manage and evaluate operating performance at each of its mines. Costs per tonne of ore processed is calculated based on total production costs on a sales basis, adjusted for changes in inventory, to arrive at total production costs that relate to ore production during the period. These total production costs are then further divided into mining costs, shipping costs, and milling costs. Mining costs includes costs of material and supplies, labour costs, applicable mine overhead costs, and mining contractor costs for mining ore; shipping costs includes freight charges for shipping stockpile ore from mine sites and mill sites, and milling costs include costs of materials and supplies, labour costs, and applicable mill overhead costs related to ore processing. Mining costs per tonne is the mining costs divided by the tonnage of ore mined, shipping cost per tonne is the shipping costs divided by the tonnage of ore shipped from mine sites to mill sites; and milling costs per tonne is the milling costs divided by the tonnage of ore processed at the mill. Costs per tonne of ore processed are the total of per tonne mining costs, per tonne shipping costs, and per tonne milling costs.

 

 Management’s Discussion and AnalysisPage 32

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

All-in sustaining production costs per tonne is an extension of the production costs per tonne and provides a comprehensive measure of the Company’s operating performance and ability to generate cash flows. All-in sustaining production costs per tonne is based on the Company’s production costs, and further includes general and administrative expenses, government fees and other taxes, reclamation cost accretion, lease liability payments, and sustaining capital expenditures. The Company believes that this measure represents the total sustainable costs of processing ore from current operations and provides additional information about the Company’s operational performance and ability to generate cash flows.

 

The following table provides a reconciliation of production costs and all-in sustaining production costs per tonne of ore processed:

 

      Three months ended December 31, 2022   Three months ended December 31, 2021
(Expressed in thousands of U.S. dollars, except ounce and per ounce amount)     Ying 
Mining 
District
   GC   Other   Corporate   Consolidated   Ying
Mining
 District
   GC   Other   Corporate   Consolidated 
                                 
Production costs expensed as reported     $19,812   $4,791   $        -   $-   $24,603   $20,401   $4,654   $-   $-   $25,055 
Adjustment for aggregate plant operations      (615)   -    -    -    (615)   (554)   -    -    -    (554)
Changes in stockpile and concentrate inventory                                                     
Less: stockpile and concentrate inventory - Beginning      (3,093)   (169)   (31)   -    (3,293)   (4,128)   (200)   (34)   -    (4,362)
Add: stockpile and concentrate inventory - Ending      2,254    42    32    -    2,328    5,062    725    35    -    5,822 
Net change of depreciation and amortization charged to inventory      (221)   (21)   -    -    (242)   (600)   (88)   -    -    (688)
Adjustment for foreign exchange movement      306    33    (1)   -    338    (35)   (1)   (1)   -    (37)
       (754)   (115)   -    -    (869)   299    436    -    -    735 
Production cost     $18,443   $4,676   $-   $-   $23,119   $20,146   $5,090   $-   $-   $25,236 
Mining costs  A   15,266    3,292    -    -    18,558    16,791    3,585    -    -    20,376 
Shipping costs  B   751    -    -    -    751    781    -    -    -    781 
Milling Costs  C   2,426    1,384    -    -    3,810    2,574    1,505    -    -    4,079 
Total cash production cost     $18,443   $4,676   $-   $-   $23,119   $20,146   $5,090   $-   $-   $25,236 
General and administrative      1,837    697    100    3,171    5,805    2,237    738    131    3,310    6,416 
Amortization included in general and administrative      (134)   (83)   (68)   (139)   (424)   (140)   (99)   (97)   (145)   (481)
Property evaluation and business development      -    -    -    173    173    -    -    26    178    204 
Government fees and other taxes      373    256    4    -    633    490    302    4    -    796 
Reclamation accretion      40    11    7    -    58    53    6    9    -    68 
Lease payment      -    -    -    164    164    -    -    -    159    159 
Adjustment for aggregate plant operations      -    -    -    -    -    (90)   -    -    -    (90)
Sustaining capital expenditures      9,121    2,337    -    87    11,545    7,013    1,334    101    29    8,477 
All-in sustaining production cost  D  $29,680   $7,894   $43   $3,456   $41,073   $29,709   $7,371   $174   $3,531   $40,875 
Non-sustaining capital expenditures      3,025    488    639    -    4,152    6,718    382    1,686    -    8,786 
All in production cost  E  $32,705   $8,382   $682   $3,456   $45,225   $36,427   $7,753   $1,860   $3,531   $49,751 
Ore mined (’000s)  F   206.854    89.196    -    -    296.050    200.946    91.126    -    -    292.072 
Ore shipped (’000s)  G   213.830    89.196    -    -    303.026    210.566    91.126    -    -    301.692 
Ore milled (’000s)  H   213.830    89.612    -    -    303.442    214.982    89.790    -    -    304.772 
Per tonne Production cost                                                     
Cash mining cost ($/tonne)  I=A/F   73.80    36.91    -    -    62.69    83.56    39.34    -    -    69.76 
Shipping costs ($/tonne)  J=B/G   3.51    -    -    -    2.48    3.71    -    -    -    2.59 
Cash milling costs ($/tonne)  K=C/H   11.35    15.44    -    -    12.56    11.97    16.76    -    -    13.38 
Cash production costs ($/tonne)  L=I+J+K  $88.66   $52.35   $-   $-   $77.73   $99.24   $56.10   $-   $-   $85.73 
All-in sustaining production costs ($/tonne)  M=(D-A-B-C) /H+L  $141.21   $88.26   $-   $-   $136.90   $143.72   $81.50   $-   $-   $137.04 
All in costs ($/tonne)  N=M+(E-D)/H  $155.36   $93.71   $-   $-   $150.58   $174.97   $85.76   $-   $-   $166.17 

 

 Management’s Discussion and AnalysisPage 33

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

       Nine months ended December 31, 2022     Nine months ended December 31, 2021 
(Expressed in thousands of U.S. dollars, except ounce  and per ounce amount)    

 Ying

 Mining 
District

     GC     Other   Corporate     Consolidated   Ying
Mining
District
   GC   Other   Corporate   Consolidated 
                                            
Production costs expensed as reported          $61,914   $14,231   $-   $-   $76,145   $55,955   $14,356   $-   $-   $70,311 
Adjustment for aggregate plant operations*           (1,281)   -    -    -    (1,281)   (1,659)   -    -    -    (1,659)
Changes in stockpile and concentrate inventory                                    -    -    -    -      
Less: stockpile and concentrate inventory - Beginning           (4,740)   (139)   (35)   -    (4,914)   (5,996)   (442)   (34)   -    (6,472)
Add: stockpile and concentrate inventory - Ending           2,254    42    32    -    2,328    5,062    725    35    -    5,822 
Net change of depreciation and amortization charged to inventory          (494)   (17)   -    -    (511)   (4)   (48)   -    -    (52)
Adjustment for foreign exchange movement           1,240    42    3    -    1,285    (95)   (6)   (1)   -    (102)
       (1,740)   (72)   -    -    (1,812)   (1,033)   229    -    -    (804)
Production cost          $58,893   $14,159   $-   $-   $73,052   $53,263   $14,585   $-   $-   $67,848 
Mining costs        A   49,398    10,100    -    -    59,498    44,863    10,506    -    -    55,369 
Shipping costs        B   2,398    -    -    -    2,398    2,019    -    -    -    2,019 
Milling Costs        C   7,097    4,059    -    -    11,156    6,381    4,079    -    -    10,460 
Total cash production cost          $58,893   $14,159   $-   $-   $73,052   $53,263   $14,585   $-   $-   $67,848 
General and administrative           5,683    2,044    333    10,204    18,264    5,985    1,994    400    10,897    19,276 
Amortization included in general and administrative           (412)   (262)   (229)   (430)   (1,333)   (420)   (296)   (298)   (435)   (1,449)
Property evaluation and business development           -    -    -    376    376    -    -    110    728    838 
Government fees and other taxes           1,501    468    4    -    1,973    1,616    573    8    -    2,197 
Reclamation accretion           126    34    22    -    182    158    19    26    -    203 
Lease payment           -    -    -    501    501    -    -    -    470    470 
Adjustment for aggregate plant operations           -    -    -    -    -    (209)   -    -    -    (209)
Sustaining capital expenditures           24,768    4,372    -    99    29,239    17,682    3,246    101    123    21,152 
All-in sustaining production cost        D  $90,559   $20,815   $130   $10,750   $122,254   $78,075   $20,121   $347   $11,783   $110,326 
Non-sustaining capital expenditures           13,518    1,316    1,100    -    15,934    18,217    813    2,489    -   $21,519 
All in production cost        E  $104,077   $22,131   $1,230   $10,750   $138,188   $96,292   $20,934   $2,836   $11,783   $131,845 
Ore mined (’000s)        F   636.819    250.316    -    -    887.135    550.786    264.989    -    -    815.775 
Ore shipped (’000s)        G   642.147    250.316    -    -    892.463    555.703    264.989    -    -    820.692 
Ore milled (’000s)        H   642.147    251.114    -    -    893.261    552.562    267.103    -    -    819.665 
Per tonne Production cost                                                          
Cash mining cost ($/tonne)        I=A/F   77.57    40.35    -    -    67.07    81.45    39.65    -    -    67.87 
Shipping costs ($/tonne)        J=B/G   3.73    -    -    -    2.69    3.63    -    -    -    2.46 
Cash milling costs ($/tonne)        K=C/H   11.05    16.16    -    -    12.49    11.55    15.27    -    -    12.76 
Cash production costs ($/tonne)        L=I+J+K  $92.35   $56.51   $-   $-   $82.25   $96.63   $54.92   $-   $-   $83.09 
All-in sustaining production costs ($/tonne)        M=(D-A-B-C) /H+L  $141.66   $83.02   $-   $-   $137.33   $141.53   $75.65   $-   $-   $134.91 
All in costs ($/tonne)        N=M+(E-D)/H  $162.71   $88.26   $-   $-   $155.17   $174.50   $78.69   $-   $-   $161.17 
*The operation of the aggregate plant is considered an integrated part of the operations at the Ying Mining District, and its revenue is treated as credits to offset its production costs.

 

13.Critical Accounting Policies, Judgments, and Estimates

 

The preparation of financial statements in conformity with IFRS requires management to make estimates and assumptions that affect the amounts reported on the consolidated financial statements. These critical accounting estimates represent management estimates and judgements that are uncertain and any changes in these estimates could materially impact the Company’s consolidated financial statements. Management continuously reviews its estimates and assumptions using the most current information available. The Company’s critical accounting policies, judgements and estimates are described in Note 2 of the unaudited condensed consolidated interim financial statements for the three and nine months ended December 31, 2022, as well as the audited financial statements for the year ended March 31, 2022.


14.New Accounting Standards

 

Classification of Liabilities as Current or Non-Current (Amendments to IAS 1)

 

The amendments aim to promote consistency in applying the requirements by helping companies determine whether, in the statement of financial position, debt and other liabilities with an uncertain settlement date should be classified as current (due or potentially due to be settled within one year) or non-current.

 

The amendments are applied on or after the first annual reporting period beginning on or after January 1, 2023, with early application permitted. This amendment is not expected to have a material impact on the Company’s financial statements.

 

Amendments to IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2 Making Materiality Judgments - Disclosure of Accounting Policies

 

The amendments change the requirements in IAS 1 with regard to disclosure of accounting policies. The amendments replace all instances of the term “significant accounting policies” with “material accounting policy information”. Accounting policy information is material if, when considered together with other information included in an entity’s financial statements, it can reasonably be expected to influence decisions that the primary users of general-purpose financial statements make on the basis of those financial statements.

 

The supporting paragraphs in IAS 1 are also amended to clarify that accounting policy information that relates to immaterial transactions, other events or conditions is immaterial and need not be disclosed. Accounting policy information may be material because of the nature of the related transactions, other events or conditions, even if the amounts are immaterial. However, not all accounting policy information relating to material transactions, other events or conditions is itself material. The Board has also developed guidance and examples to explain and demonstrate the application of the ‘four-step materiality process’ described in IFRS Practice Statement 2.

  

 Management’s Discussion and AnalysisPage 34

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

The amendments to IAS 1 are effective for annual periods beginning on or after January 1, 2023, with earlier application permitted and are applied prospectively. The amendments to IFRS Practice Statement 2 do not contain an effective date or transition requirements. This amendment is not expected to have a material impact on the Company’s financial statements.

 

Amendments to IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors—Definition of Accounting Estimates

 

The amendments replace the definition of a change in accounting estimates with a definition of accounting estimates. Under the new definition, accounting estimates are “monetary amounts in financial statements that are subject to measurement uncertainty”.

 

The definition of a change in accounting estimates was deleted. However, the Board retained the concept of changes in accounting estimates in the Standard with the following clarifications:

 

A change in accounting estimate that results from new information or new developments is not the correction of an error.

 

The effects of a change in an input or a measurement technique used to develop an accounting estimate are changes in accounting estimates if they do not result from the correction of prior period errors.

 

The amendments are effective for annual periods beginning on or after January 1, 2023 to changes in accounting policies and changes in accounting estimates that occur on or after the beginning of that period, with earlier application permitted. This amendment is not expected to have a material impact on the Company’s financial statements.

 

Deferred Tax Related to Assets and Liabilities Arising from a Single Transaction (Amendments to IAS 12)

 

In May 2021, the International Accounting Standards Board issued targeted amendments to IAS 12, Income Taxes. The amendments are effective for annual periods beginning on or after January 1, 2023, although earlier application is permitted. With a view to reducing diversity in reporting, the amendments will clarify that companies are required to recognize deferred taxes on transactions where both assets and liabilities are recognized, such as with leases and decommissioning liabilities. This amendment is not expected to have a material impact on the Company’s financial statements.


15.Other MD&A Requirements

 

Additional information relating to the Company:

 

(a)may be found on SEDAR at www.sedar.com;

 

(b)may be found at the Company’s website www.silvercorp.ca;

 

(c)may be found in the Company’s Annual Information Form; and

 

(d)is also provided in the Company’s annual audited consolidated financial statements as of March 31, 2022.

 

16.Outstanding Share Data

 

As at the date of this MD&A, the following securities were outstanding:

 

(a)Share Capital

 

Authorized - unlimited number of common shares without par value

 

Issued and outstanding – 176,771,265 common shares with a recorded value of $255.7 million

 

 Management’s Discussion and AnalysisPage 35

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

 

Shares subject to escrow or pooling agreements - $nil.

 

(b)Options

 

As at the date of this MD&A, the outstanding options comprise the following:

 

Number of Options  Exercise Price (CAD$)   Expiry Date 
478,000  $3.93    2027-04-26 
502,002  $5.46    2025-05-26 
410,000  $9.45    2025-11-11 
1,390,002          

 

(c)Restricted Share Units (RSUs)

 

Outstanding – 1,953,672 RSUs with an average grant date closing price of CAD$5.41 per share.

 

17.Disclosure Controls and Procedures

 

Disclosure controls and procedures (a) under Canadian law, are designed to provide reasonable assurance that material information is gathered and reported to senior management, including the Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”), as appropriate to allow for timely decision about public disclosure, and (b) under U.S. law, are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the U.S. Securities Exchange Act of 1934, as amended (the “U.S. Exchange Act”) is recorded, processed, summarized and reported, within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the U.S. Exchange Act is accumulated and communicated to the Company’s management, including its CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

 

Management of the Company, including the CEO and CFO, is responsible for establishing and maintaining adequate disclosure controls and procedures. Under the supervision and with the participation of the CEO and CFO, management has evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures in accordance with requirements of National Instrument 52-109 of the Canadian Securities Commission (“NI 52-109”) and U.S. Exchange Act.

 

As of December 31, 2022, based on the evaluation, management concluded that the disclosure controls and procedures are effective in providing reasonable assurance that the information required to be disclosed in annual filings, interim filings, and other reports the Company filed or submitted under United States and Canadian securities legislation were recorded, processed, summarized and reported within the time periods specified in those rules.


18.Management’s Report on Internal Control over Financial Reporting

 

Management of the Company is responsible for establishing and maintaining an adequate system of internal control, including internal controls over financial reporting. Internal control over financial reporting is a process designed by and/or under the supervision of the CEO and CFO and effected by the Board, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS as issued by IASB. The Company’s internal control over financial reporting includes those policies and procedures that:

 

pertain to maintaining records, that in reasonable detail, accurately and fairly reflect our transactions and dispositions of the assets of the Company;

 

provide reasonable assurance that transactions are recorded as necessary for preparation of our consolidated financial statements in accordance with generally accepted accounting principles;

 

provide reasonable assurance that receipts and expenditures are made in accordance with authorizations of management and the directors of the Company; and

 

 Management’s Discussion and AnalysisPage 36

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

  

provide reasonable assurance that unauthorized acquisition, use or disposition of company assets that could have a material effect on the Company’s consolidated financial statements would be prevented or detected on a timely basis.

 

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, believes that due to its inherent limitations, internal control over financial reporting may not prevent or detect misstatements on a timely basis. In addition, projections of any evaluation of the effectiveness of internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

The Company’s management evaluates the effectiveness of the Company’s internal control over financial reporting based upon the criteria set forth in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organization of the Treadway Commission. Based on the evaluation, management concluded that the Company’s internal control over financial reporting as of December 31, 2022 was effective and provides a reasonable assurance of the reliability of the Company’s financial reporting and preparation of the financial statements.

 

19.Changes in Internal Control over Financial Reporting

 

There has been no change in the Company’s internal control over financial reporting during the period ended December 31, 2022 that has materially affected or is reasonably likely to materially affect, its internal control over financial reporting.

 

20.Directors and Officers

 

As at the date of this MD&A, the Company’s directors and officers are as follows:

 

Directors  Officers
Dr. Rui Feng, Director, Chairman  Rui Feng, Chief Executive Officer
Yikang Liu, Director  Derek Liu, Chief Financial Officer
Paul Simpson, Director  Lon Shaver, Vice President
David Kong, Director   
Marina A. Katusa, Director   
Ken Robertson, Director   

 

Technical Information

 

Scientific and technical information contained in this MD&A has been reviewed and approved by Mr. Guoliang Ma, P.Geo., Manager of Exploration and Resources of the Company and a Qualified Person as such term is defined in NI 43-101.

 

Forward Looking Statements

 

Certain of the statements and information in this MD&A constitute “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 and “forward-looking information” within the meaning of applicable Canadian provincial securities laws. Any statements or information that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “expects”, “is expected”, “anticipates”, “believes”, “plans”, “projects”, “estimates”, “assumes”, “intends”, “strategies”, “targets”, “goals”, “forecasts”, “objectives”, “budgets”, “schedules”, “potential” or variations thereof or stating that certain actions, events or results “may”, “could”, “would”, “might” or “will” be taken, occur or be achieved, or the negative of any of these terms and similar expressions) are not statements of historical fact and may be forward-looking statements or information. Forward-looking statements or information relate to, among other things:

 

the price of silver and other metals;

 

 Management’s Discussion and AnalysisPage 37

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

estimates of the Company’s revenues and capital expenditures;

 

estimated ore production and grades from the Company’s mines in the Ying Mining District and the GC Mine;

 

projected cash operating costs and all-in sustaining costs, and budgets, on a consolidated and mine-by-mine basis;

 

statements regarding anticipated exploration, drilling, development, construction, and other activities or achievements of the Company;

 

plans, projections and estimates included in the fourth quarter of Fiscal 2023;

 

plans, projections and estimates included in the Fiscal 2023 Guidance and the Fiscal 2024 Guidance

 

timing of receipt of permits, licenses, and regulatory approvals.

 

Forward-looking statements or information are subject to a variety of known and unknown risks, uncertainties and other factors that could cause actual events or results to differ from those reflected in the forward-looking statements or information, including, without limitation, risks relating to,

 

COVID–19;

 

fluctuating commodity prices;

 

fluctuating currency exchange rates;

 

increasing labour cost;

 

exploration and development programs;

 

feasibility and engineering reports;

 

permits and licenses;

 

operations and political conditions;

 

regulatory environment in China, Mexico and Canada;

 

environmental risks;

 

mining operations;

 

cybersecurity;

 

general economic conditions; and

 

matters referred to in this MD&A under the heading “Risks and Uncertainties” and other public filings of the Company.

 

This list is not exhaustive of the factors that may affect any of the Company’s forward-looking statements or information. Forward-looking statements or information are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those expressed or implied in the forward-looking statements or information. Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated, described or intended. Accordingly, readers should not place undue reliance on forward-looking statements or information.

 

The Company’s forward-looking statements and information are necessarily based on a number of estimates, assumptions, beliefs, expectations and opinions of management as of the date of this MD&A that, while considered reasonable by management of the Company, are inherently subject to significant business, economic and competitive uncertainties and contingencies. These estimates, assumptions, beliefs, expectations and options include, but are not limited to, those related to the Company’s ability to carry on current and future operations, including: the duration and effects of COVID-19 on our operations and workforce; development and exploration activities; the timing, extent, duration and economic viability of such operations; the accuracy and reliability of estimates, projections, forecasts, studies and assessments; the Company’s ability to meet or achieve estimates, projections and forecasts; the availability and cost of inputs; the price and market for outputs; foreign exchange rates; taxation levels; the timely receipt of necessary approvals, licenses or permits; the ability to meet current and future obligations; the ability to obtain timely financing on reasonable terms when required; the current and future social, economic and political conditions; and other assumptions and factors generally associated with the mining industry.

 

 Management’s Discussion and AnalysisPage 38

 

 

SILVERCORP METALS INC.

Management’s Discussion and Analysis

For the Three and Nine Months Ended December 31, 2022

(Tabular amounts are expressed in thousands of U.S. dollars, except per share data or unless otherwise stated)

 

Other than as required by applicable securities laws, the Company does not assume any obligation to update forward-looking statements and information if circumstances or management’s assumptions, beliefs, expectations or opinions should change, or changes in any other events affecting such statements or information. Assumptions may prove to be incorrect and actual results may differ materially from those anticipated. Consequently, guidance cannot be guaranteed. For the reasons set forth above, investors should not place undue reliance on forward-looking statements and information.

 

 Management’s Discussion and AnalysisPage 39

 

EX-99.3 4 exhibit99-3.htm FORM 52-109F2 CERTIFICATE OF INTERIM FILINGS - FULL CERTIFICATE - CEO Exhibit 99.3

Exhibit 99.3

 

Form 52-109F2
Certification of Interim Filings
Full Certificate

 

I, Rui Feng, Chief Executive Officer of Silvercorp Metals Inc. certify the following:

 

1. Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended December 31, 2022.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

4.Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

 

5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

 

(a)designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

 

(i)material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

 

(ii)information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

(b)designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

5.1Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

5.2ICFR – material weakness relating to design: The issuer has disclosed in its interim MD&A for each material weakness relating to design existing at the end of the interim period

 

 

 

 

(a)a description of the material weakness;

 

(b)the impact of the material weakness on the issuer’s financial reporting and its ICFR; and

 

(c)the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness.

 

5.3N/A

 

6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on October 1, 2022 and ended on December 31, 2022 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

 

Date: February 9, 2023

 

/s/ “Rui Feng”

Rui Feng

Chief Executive Officer

 

2


 

EX-99.4 5 exhibit99-4.htm FORM 52-109F2 CERTIFICATE OF INTERIM FILINGS - FULL CERTIFICATE - CFO Exhibit 99.4

Exhibit 99.4

 

Form 52-109F2
Certification of Interim Filings
Full Certificate

 

I, Derek Liu, Chief Financial Officer of Silvercorp Metals Inc. certify the following:

 

1.Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Silvercorp Metals Inc. (the “issuer”) for the interim period ended December 31, 2022.

 

2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

4.Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

 

5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

 

(a)designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

 

(i)material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

 

(ii)information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

(b)designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

5.1Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

5.2ICFR – material weakness relating to design: The issuer has disclosed in its interim MD&A for each material weakness relating to design existing at the end of the interim period

 

 

 

 

(a)a description of the material weakness;

 

(b)the impact of the material weakness on the issuer’s financial reporting and its ICFR; and

 

(c)the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness.

 

5.3N/A

 

6.Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on October 1, 2022 and ended on December 31, 2022 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

 

Date: February 9, 2023

 

/s/ “Derek Liu”

Derek Liu

Chief Financial Officer

 

2


 

GRAPHIC 6 exhibit99-1x1x1.jpg begin 644 exhibit99-1x1x1.jpg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