XML 41 R31.htm IDEA: XBRL DOCUMENT v3.23.3
INVESTMENT IN MINERA SANTA CRUZ S.A. ("MSC") - SAN JOSE MINE (Tables)
9 Months Ended
Sep. 30, 2023
INVESTMENT IN MINERA SANTA CRUZ S.A. ("MSC") - SAN JOSE MINE  
Summary of MSC's financial information from operations

Three months ended September 30,

Nine months ended September 30,

    

2023

2022

2023

2022

Minera Santa Cruz S.A. (100%)

Revenue from gold and silver sales

$

64,495

$

65,278

$

177,947

$

176,808

Production costs applicable to sales

(43,380)

(48,930)

(131,434)

(130,231)

Depreciation and depletion

(15,190)

(9,376)

(37,783)

(21,629)

Gross profit

5,925

6,972

8,730

24,948

Exploration

(2,538)

(1,960)

(7,336)

(6,788)

Other expenses(1)

(2,652)

(5,648)

(13,797)

(16,000)

Net income (loss) before tax

$

735

$

(636)

$

(12,403)

$

2,160

Current and deferred tax recovery (expense)

(3,953)

4,318

4,190

7,247

Net income (loss)

$

(3,218)

$

3,682

$

(8,213)

$

9,407

Portion attributable to McEwen Mining Inc. (49%)

Net income

$

(1,577)

$

1,804

$

(4,025)

$

4,610

Amortization of fair value increments

 

(1,217)

 

(1,228)

 

(3,370)

 

(2,929)

Income tax recovery

122

182

348

468

Income (loss) from investment in MSC, net of amortization

$

(2,672)

$

758

$

(7,047)

$

2,149

(1) Other expenses include foreign exchange gains and losses, accretion of asset retirement obligations and other finance-related expenses.

Schedule of change in the entity's investment in MSC

September 30, 2023

    

December 31, 2022

Investment in MSC, beginning of period

$

93,451

$

90,961

Attributable net income from MSC

(4,025)

6,303

Amortization of fair value increments

 

(3,370)

 

(4,155)

Income tax recovery

348

628

Dividend distribution received

 

(295)

 

(286)

Investment in MSC, end of period

$

86,109

$

93,451

Summary of key assets and liabilities, before and after adjustments to fair value

As at September 30, 2023

Balance excluding FV increments

Adjustments

Balance including FV increments

Current assets

$

86,887

$

636

$

87,523

Total assets

$

189,181

$

74,460

$

263,641

Current liabilities

$

(53,460)

$

$

(53,460)

Total liabilities

$

(87,400)

$

(585)

$

(87,985)