XML 68 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2017
Schedule of consolidated statements of comprehensive income

 

 

 

 

 

    

2017

Gold and silver sales

 

$

11,620

Net (loss) income

 

 

757

 

Lexam VG Gold  
Schedule of assets acquired and liabilities assumed

 

 

 

 

Total purchase price:

    

 

 

Common shares issued for acquisition

 

$

38,141

Transaction fees incurred

 

 

1,017

 

 

$

39,158

Fair value of assets acquired and liabilities assumed:

 

 

 

Mineral property interests

 

$

41,595

Cash and cash equivalents

 

 

177

Other current assets

 

 

86

Other assets

 

 

312

Accounts payable and accrued liabilities

 

 

(288)

Reclamation obligations

 

 

(570)

Deferred income tax liabilities

 

 

(2,154)

 

 

$

39,158

 

Black Fox  
Schedule of assets acquired and liabilities assumed

 

 

 

 

Total purchase price:

    

 

 

Purchase price

 

$

35,000

Adjustments to purchase price

 

 

(7,500)

 

 

$

27,500

Fair value of assets acquired and liabilities assumed:

 

 

 

Cash

 

$

249

Accounts Receivable

 

 

470

Prepaids

 

 

63

Inventory

 

 

4,704

Mineral Property Interests

 

 

8,954

Plant and Equipment

 

 

33,683

Accounts Payable

 

 

(5,247)

Accrued Liabilities

 

 

(3,213)

Short term capital lease liability

 

 

(557)

Asset retirement obligation

 

 

(11,233)

Long term capital lease liability

 

 

(172)

Deferred tax liability

 

 

(201)

Net assets acquired in acquisition

 

$

27,500

 

Schedule of pro forma results for the entity, had the acquisition been completed within the period

 

 

 

 

 

 

 

 

 

Twelve Months Ended, December 31

Unaudited Combined Pro Forma Results of Operations (in thousands)

    

2017 (Unaudited)

    

2016 (Unaudited)

Gold and silver sales

 

$

131,072

 

$

131,983

Net (loss) Income

 

 

(1,093)

 

 

17,462

 

 

 

 

 

 

 

Pro forma net (loss) income per share

 

 

 

 

 

 

Basic

 

$

(0.00)

 

$

0.06

Diluted

 

 

(0.00)

 

 

0.06