
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended
March 31, 2016 and 2015
(Unaudited)
TIMMINS GOLD CORP. |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF LOSS AND TOTAL COMPREHENSIVE LOSS |
For the three months ended March 31, 2016 and 2015 |
(In thousands of United States dollars, except share numbers and per share amounts) - Unaudited |
| | Note | | | 2016 | | | 2015 | |
| | | | | | | | | |
| | | | | | | | | |
Metal revenues | | 15 | | $ | 28,609 | | $ | 29,492 | |
| | | | | | | | | |
Cost of sales (including depreciation and depletion) | | 4a) | | | 22,274 | | | 26,798 | |
| | | | | | | | | |
Earnings from mine operations | | | | | 6,335 | | | 2,694 | |
| | | | | | | | | |
Corporate and administrative expenses | | 4b) | | | 2,141 | | | 2,916 | |
Impairment of exploration and evaluation asset | | 3 | | | 12,779 | | | - | |
| | | | | | | | | |
Loss from operations | | | | | (8,585 | ) | | (222 | ) |
| | | | | | | | | |
Other (expense) income, net | | | | | (11 | ) | | 142 | |
Finance expense | | 4c) | | | (1,353 | ) | | (369 | ) |
Loss on derivative contracts | | | | | (389 | ) | | - | |
Foreign exchange (loss) gain | | | | | (269 | ) | | 342 | |
| | | | | | | | | |
Loss before income taxes | | | | | (10,607 | ) | | (107 | ) |
| | | | | | | | | |
Income taxes | | | | | | | | | |
Current tax expense (recovery) | | | | | 183 | | | (37 | ) |
Deferred tax (recovery) expense | | | | | (70 | ) | | 640 | |
| | | | | 113 | | | 603 | |
| | | | | | | | | |
Loss and total comprehensive loss for the period | | | | $ | (10,720 | ) | $ | (710 | ) |
| | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | | |
Basic | | 13 | | | 315,440,663 | | | 179,877,377 | |
Diluted | | 13 | | | 315,440,663 | | | 179,877,377 | |
| | | | | | | | | |
Loss per share: | | | | | | | | | |
Basic | | 13 | | $ | (0.03 | ) | $ | (0.00 | ) |
Diluted | | 13 | | $ | (0.03 | ) | $ | (0.00 | ) |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
TIMMINS GOLD CORP. |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS |
For the three months ended March 31, 2016 and 2015 |
(In thousands of United States dollars) - Unaudited |
| | Note | | | 2016 | | | 2015 | |
| | | | | | | | | |
OPERATING ACTIVITIES | | | | | | | | | |
Loss before income taxes | | | | $ | (10,607 | ) | $ | (107 | ) |
Items not affecting cash: | | | | | | | | | |
Impairment of exploration and evaluation asset | | 3 | | | 12,779 | | | - | |
Depletion and depreciation | | 4a) | | | 3,281 | | | 4,199 | |
Finance expense | | 4c) | | | 1,353 | | | 369 | |
Loss on derivative contracts | | | | | 389 | | | - | |
Share-based payments | | 12b) | | | 223 | | | 280 | |
Termination benefits | | | | | 11 | | | - | |
Unrealized foreign exchange gain (loss) | | | | | 575 | | | (417 | ) |
| | | | | 8,004 | | | 4,324 | |
Changes in non-cash working capital items: | | | | | | | | | |
Trade and other receivables | | | | | 2,004 | | | (1,649 | ) |
Inventories | | | | | (1,909 | ) | | 1,427 | |
Advances and prepaid expenses | | | | | 56 | | | (852 | ) |
Trade payables and accrued liabilities | | | | | (5,782 | ) | | 722 | |
Deferred revenue | | | | | - | | | 3,528 | |
Cash provided by operating activities | | | | | 2,373 | | | 7,500 | |
| | | | | | | | | |
INVESTING ACTIVITIES | | | | | | | | | |
Expenditures on mineral properties, plant and equipment, exploration and evaluation | | | | | (3,006 | ) | | (8,656 | ) |
Deposit on asset held for sale | | 3 | | | 250 | | | - | |
Restricted cash | | 7 | | | 1,289 | | | - | |
Cash used in investing activities | | | | | (1,467 | ) | | (8,656 | ) |
| | | | | | | | | |
FINANCING ACTIVITIES | | | | | | | | | |
Interest paid | | 7, 9 | | | (300 | ) | | (266 | ) |
Loan facility extension fees | | 9 | | | (240 | ) | | - | |
Cash used in financing activities | | | | | (540 | ) | | (266 | ) |
| | | | | | | | | |
Effects of exchange rate changes on the balance of cash held in foreign currencies | | | | | 92 | | | (536 | ) |
| | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | | | 458 | | | (1,958 | ) |
Cash and cash equivalents, beginning of period | | | | | 9,183 | | | 26,952 | |
Cash and cash equivalents, end of period | | | | $ | 9,641 | | $ | 24,994 | |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
TIMMINS GOLD CORP. |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
(In thousands of United States dollars) - Unaudited |
| | Note | | | March 31, 2016 | | | December 31, 2015 | |
| | | | | | | | | |
ASSETS | | | | | | | | | |
Current | | | | | | | | | |
Cash and cash equivalents | | | | $ | 9,641 | | $ | 9,183 | |
Restricted cash | | 7 | | | 1,027 | | | 2,316 | |
Trade and other receivables | | 5 | | | 8,769 | | | 10,876 | |
Inventories | | 6 | | | 11,845 | | | 8,904 | |
Advances and prepaid expenses | | | | | 777 | | | 856 | |
Current assets (excluding asset classified as held for sale) | | | | | 32,059 | | | 32,135 | |
Asset classified as held for sale | | 3 | | | 17,073 | | | - | |
Total current assets | | | | | 49,132 | | | 32,135 | |
| | | | | | | | | |
Mineral properties, plant and equipment, exploration and evaluation | | 7 | | | 89,609 | | | 120,702 | |
Total assets | | | | $ | 138,741 | | $ | 152,837 | |
| | | | | | | | | |
LIABILITIES | | | | | | | | | |
Current | | | | | | | | | |
Trade payables and accrued liabilities | | 8 | | $ | 27,184 | | $ | 32,451 | |
Loan facility | | 9 | | | 10,335 | | | 10,019 | |
Debenture | | 10 | | | 1,572 | | | 1,480 | |
Other provisions | | | | | 1,115 | | | 1,113 | |
Current portion of equipment financing | | 7 | | | 1,134 | | | 851 | |
Derivative liability | | 14 | | | 389 | | | - | |
Deposit on asset held for sale | | 3 | | | 250 | | | - | |
Current liabilities (excluding liability classified as held for sale) | | | | | 41,979 | | | 45,914 | |
Liability classified as held for sale | | 3 | | | 4,573 | | | - | |
Total current liabilities | | | | | 46,552 | | | 45,914 | |
| | | | | | | | | |
Deferred tax liabilities | | | | | 1,235 | | | 1,305 | |
Long-term equipment financing | | 7 | | | 95 | | | 378 | |
Provision for site reclamation and closure | | | | | 3,994 | | | 3,981 | |
Provision for contingent payment | | | | | - | | | 4,515 | |
Warrant liability | | 11 | | | 862 | | | 282 | |
Total liabilities | | | | | 52,738 | | | 56,375 | |
| | | | | | | | | |
EQUITY | | | | | | | | | |
Issued capital | | 12 | | | 198,687 | | | 198,649 | |
Share-based payment reserve | | | | | 17,703 | | | 17,480 | |
Deficit | | | | | (130,387 | ) | | (119,667 | ) |
Total equity | | | | | 86,003 | | | 96,462 | |
Total liabilities and equity | | | | $ | 138,741 | | $ | 152,837 | |
Events after the reporting period (note 16)
Approved by the Directors
“Mark Backens” | Director | “Paula Rogers” | Director |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
TIMMINS GOLD CORP. |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
(In thousands of United States dollars, except share numbers) - Unaudited |
| | | | | | | | | | | Share- | | | | | | | |
| | | | | Number of | | | | | | based | | | (Deficit) | | | | |
| | | | | common | | | Issued | | | payment | | | Retained | | | Total | |
| | | | | shares | | | capital | | | reserve | | | earnings | | | equity | |
Balance at January 1, 2016 | | Note | | | 315,332,190 | | $ | 198,649 | | $ | 17,480 | | $ | (119,667 | ) | $ | 96,462 | |
Loss and total comprehensive loss for the period | | | | | - | | | - | | | - | | | (10,720 | ) | | (10,720 | ) |
Share-based payments | | 12 | | | - | | | - | | | 223 | | | - | | | 223 | |
Shares issued for debenture interest | | 10, 12 | | | 130,020 | | | 27 | | | - | | | - | | | 27 | |
Shares issued in lieu of termination benefits | | 12 | | | 100,000 | | | 11 | | | - | | | - | | | 11 | |
Balance at March 31, 2016 | | | | | 315,562,210 | | $ | 198,687 | | $ | 17,703 | | $ | (130,387 | ) | $ | 86,003 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Balance at January 1, 2015 | | | | | 179,877,379 | | $ | 128,735 | | $ | 14,398 | | $ | 70,644 | | $ | 213,777 | |
Loss and total comprehensive loss for the period | | | | | - | | | - | | | - | | | (710 | ) | | (710 | ) |
Share-based payments | | 12 | | | - | | | - | | | 280 | | | - | | | 280 | |
Balance at March 31, 2015 | | | | | 179,877,379 | | $ | 128,735 | | $ | 14,678 | | $ | 69,934 | | $ | 213,347 | |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
Timmins Gold Corp. (“the Company”) was incorporated on March 17, 2005 under the laws of the Province of British Columbia, Canada. The Company is in the business of acquiring, exploring, developing and operating mineral resource properties in Mexico, through its wholly-owned subsidiaries, Timmins Goldcorp Mexico, S.A. de C.V. and Molimentales del Noroeste, S.A. de C.V. (“MdN”) (collectively “the subsidiaries”). MdN owns the San Francisco Mine in Sonora, Mexico. MdN also owns the Caballo Blanco Property, an exploration and evaluation asset in Veracruz, Mexico, acquired on December 23, 2014. On May 26, 2015, Timmins acquired all the outstanding common shares of Newstrike Capital Inc. (“Newstrike”). Through this acquisition, Timmins acquired Newstrike’s wholly owned subsidiary Minera Aurea, S.A de C.V. which holds a 100% interest in the Ana Paula Property, an exploration and evaluation asset in Guerrero, Mexico. The Company is listed for trading on the Toronto Stock Exchange under the symbol TMM and the New York Stock Exchange MKT under the symbol TGD. The registered office of the Company is located at Suite 1900 - 570 Granville Street, Vancouver, British Columbia, Canada, V6C 3P1.
For properties other than the producing San Francisco Mine, the Company is in the process of mineral exploration and has yet to determine whether these properties contain reserves that are economically recoverable. The recoverability of the amount shown for these exploration properties is dependent upon the existence of economically recoverable reserves, the ability of the Company to obtain necessary permits and financing to complete development, and upon future profitable production or proceeds from the disposition of the mineral properties.
The Company’s operations generated a loss of $10,720 for the three months ended March 31, 2016 (three months ended March 31, 2015 - $710), and $2,373 cash provided by operating activities for the same period (three months ended March 31, 2015 - $7,500). At March 31, 2016, the Company had a working capital deficiency of $9,920 (December 31, 2015 - $13,779) and an accumulated deficit of $130,387 (December 31, 2015 - $119,667). The Company’s current liabilities include a $1,572 debenture and a $10,335 loan facility which are repayable on May 31, 2016 and June 30, 2016, respectively. The Company has entered into a definitive agreement to sell the Caballo Blanco Property to settle secured debt and will continue to review opportunities to restructure the Company’s capital structure (note 3).
These condensed interim consolidated financial statements are prepared on the basis that the Company will be successful in these efforts and continue as a going concern. The Company’s ability to continue as a going concern and recover investment in property, plant, and equipment and mineral properties is dependent on its ability to generate positive cash flows and obtain additional financing in order to meet its planned business objectives. However, there can be no assurance that the Company will obtain additional financial resources, maintain profitability or continue to generate positive cash flows. If the Company is unable to generate positive cash flows or obtain adequate financing, the Company will need to further curtail operations and exploration activities. These conditions and matters indicate the existence of material uncertainties that cast significant doubt about the Company’s ability to continue as a going concern. Failure to continue as a going concern would require that the Company’s assets and liabilities be restated on a liquidation basis which would differ significantly from the going concern basis.
2. | BASIS OF PREPARATION |
| |
a) | Statement of compliance |
These condensed interim consolidated financial statements (“interim financial statements”) have been prepared in accordance with International Accounting Standard 34 -Interim Financial Reportingusing accounting policies consistent with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS”). As such, these interim financial statements do not contain all the disclosures required by IFRS for annual financial statements and should be read in conjunction with the Company’s audited annual consolidated financial statements for the years ended December 31, 2015 and 2014 (“annual consolidated financial statements”).
6
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
2. | BASIS OF PREPARATION (Continued) |
These interim financial statements have been prepared using the same accounting policies and methods of computation as the annual consolidated financial statements with the exception of the adoption of the amendments to IFRSs included in the Annual Improvements 2012-2014 cycle and a number of narrow scope amendments to certain IFRSs and IASs which are effective for annual periods beginning on or after January 1, 2016. The amendments did not have an impact on the Company's unaudited condensed interim consolidated financial statements.
These interim financial statements were approved by the Board of Directors and authorized for issue on May 12, 2016.
b) | Critical judgements and estimates |
The Company’s management makes judgements in the process of applying the Company’s accounting policies in the preparation of its interim financial statements. In addition, the preparation of the financial data requires that the Company’s management make assumptions and estimates of effects of uncertain future events on the carrying amounts of the Company’s assets and liabilities at the end of the reporting period and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates as the estimation process is inherently uncertain. Estimates are reviewed on an ongoing basis based on historical experience and other factors that are considered to be relevant under the circumstances. Revisions to estimates and the resulting effects on the carrying amounts of the Company’s assets and liabilities are accounted for prospectively. The Company’s interim results are not necessarily indicative of its results for a full year. The critical judgements and estimates applied in the preparation of these interim financial statements are consistent with those applied and disclosed in notes 2d) and 2e) to the annual consolidated financial statements.
These interim financial statements include the accounts of the Company and its subsidiaries. All amounts are presented in United States dollars, which is the functional currency of the Company and each of the Company’s subsidiaries, except as otherwise noted. References to C$ are to Canadian dollars. All inter-company balances, transactions, revenues and expenses have been eliminated.
On May 11, 2016, the Company entered into a definitive agreement with Candelaria Mining Corp. to sell the Caballo Blanco Property. Total consideration to be paid is $12,500 in cash and the assumption of the $5,000 (present value - $4,573) contingent liability payable to Goldgroup Mining Inc. This equates to a fair value at March 31, 2016 of $17,073. The transaction is expected to close on June 24, 2016 (“closing date”). The cash payments are to be paid in the following installments:
| • | $250 non-refundable payment was received on March 18, 2016; |
| • | $1,000 up-front execution payment received on signing, which is non-refundable if the counterparty fails to close; |
| • | $2,250 up-front execution payment to be received 15 days post signing, which is non-refundable if the counterparty fails to close; |
| • | $6,500 on or before the closing date; and, |
| • | $2,500 at the earlier occurrence of Candelaria Mining Corp. receiving permits or one year following the closing date. |
The assets and liabilities which comprise the Caballo Blanco Property, and have been presented as held for sale, are as follows:
Caballo Blanco exploration and evaluation property | $ | 17,073 | |
Provision for contingent payment | | (4,573 | ) |
Net assets held for sale | $ | 12,500 | |
7
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
3. | ASSET HELD FOR SALE (Continued) |
As the total consideration for the Caballo Blanco Property is $17,073, an impairment charge of $12,779 was required to reduce the carrying amount of $29,852 to its fair value as at March 31, 2016.
4. | EXPENSES |
| |
a) | Cost of sales: |
| | Three months ended March 31, | |
| | 2016 | | | 2015 | |
Costs of contract mining | $ | 11,449 | | $ | 10,986 | |
Crushing and gold recovery costs | | 7,415 | | | 9,029 | |
Mine site administration costs | | 911 | | | 1,104 | |
Transport and refining | | 88 | | | 87 | |
Royalties | | 142 | | | 148 | |
Demobilization costs | | 1,281 | | | - | |
Change in inventories | | (2,293 | ) | | 1,245 | |
Production costs | | 18,993 | | | 22,599 | |
Depreciation and depletion | | 3,281 | | | 4,199 | |
Cost of sales (including depreciation and depletion) | $ | 22,274 | | $ | 26,798 | |
b) | Corporate and administrative expenses: |
| | | | | Three months ended March 31, | |
| | Note | | | 2016 | | | 2015 | |
Salaries | | | | $ | 641 | | $ | 1,196 | |
Consulting and professional fees | | | | | 615 | | | 693 | |
Share-based payments | | 12 | | | 223 | | | 280 | |
Rent and office costs | | | | | 76 | | | 179 | |
Administrative and other | | | | | 586 | | | 568 | |
Corporate and administrative expenses | | | | $ | 2,141 | | $ | 2,916 | |
| | Three months ended March 31, | |
| | 2016 | | | 2015 | |
Interest on loan facility and equipment financing | $ | 300 | | $ | 266 | |
Interest on debenture | | 19 | | | - | |
Accretion on Caballo Blanco contingent payment | | 57 | | | 57 | |
Accretion of loan facility | | 384 | | | 33 | |
Accretion of provision for site reclamation and closure and other provisions | | 13 | | | 13 | |
Loss on revaluation of warrant liability | | 580 | | | - | |
Finance expense | $ | 1,353 | | $ | 369 | |
8
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
5. | TRADE AND OTHER RECEIVABLES |
| | March 31, | | | December 31, | |
| | 2016 | | | 2015 | |
Trade receivable | $ | 676 | | $ | 313 | |
VAT receivable(1) | | 7,585 | | | 9,069 | |
Other receivables | | 508 | | | 1,494 | |
| $ | 8,769 | | $ | 10,876 | |
| (1) | VAT receivable is value added tax payments made by the Company, which in Mexico and Canada are refundable. The Company elects to use VAT amounts owed to it to settle income tax instalments payable to the Mexican government. As a result, the Company currently pays no income tax cash instalments and receives reduced amounts of VAT cash refunds. During the three months ended March 31, 2016, the Company collected $5,803 (three months ended March 31, 2015 - $4,786). Subsequent to March 31, 2016, $3,236 of VAT was received by the Company. |
| | March 31, | | | December 31, | |
| | 2016 | | | 2015 | |
Ore in process | $ | 6,880 | | $ | 3,899 | |
Finished metal inventory | | 512 | | | 181 | |
Supplies | | 4,453 | | | 4,824 | |
| $ | 11,845 | | $ | 8,904 | |
The costs of inventories recognized as an expense for the three months ended March 31, 2016 were $22,274 (three months ended March 31, 2015 - $26,798) and are included in cost of sales.
9
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
7. | MINERAL PROPERTIES, PLANT AND EQUIPMENT, EXPLORATION AND EVALUATION |
| | | | | | | | | | | Exploration | | | | |
| | | | | Mineral | | | Plant and | | | and | | | | |
| | Note | | | properties | | | equipment(1,2) | | | evaluation | | | Total | |
Cost | | | | | | | | | | | | | | | |
At January 1, 2016 | | | | $ | 176,089 | | $ | 104,361 | | $ | 108,253 | | $ | 388,703 | |
Expenditures | | | | | 48 | | | 1,966 | | | 1,058 | | | 3,072 | |
At March 31, 2016 | | | | | 176,137 | | | 106,327 | | | 109,311 | | | 391,775 | |
Accumulated depreciation, depletion and impairment | | | | | | | | | | | | | | | |
At January 1, 2016 | | | | | 166,166 | | | 93,157 | | | 8,678 | | | 268,001 | |
Depreciation and depletion | | | | | 3,019 | | | 1,294 | | | - | | | 4,313 | |
Impairment of explorationand evaluation | | 3 | | | - | | | - | | | 12,779 | | | 12,779 | |
Reclassification to asset heldfor sale | | 3 | | | - | | | - | | | 17,073 | | | 17,073 | |
At March 31, 2016 | | | | | 169,185 | | | 94,451 | | | 38,530 | | | 302,166 | |
Carrying amount at March 31, 2016 | | | | $ | 6,952 | | $ | 11,876 | | $ | 70,781 | | $ | 89,609 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Exploration | | | | |
| | | | | Mineral | | | Plant and | | | and | | | | |
| | | | | properties | | | equipment(1,2) | | | evaluation | | | Total | |
Cost | | | | | | | | | | | | | | | |
At January 1, 2015 | | | | $ | 154,636 | | $ | 90,332 | | $ | 37,645 | | $ | 282,613 | |
Expenditures | | | | | 19,381 | | | 13,984 | | | 3,520 | | | 36,885 | |
Acquisition | | | | | - | | | 45 | | | 67,088 | | | 67,133 | |
Change in reclamation obligation | | | | | 2,072 | | | - | | | - | | | 2,072 | |
At December 31, 2015 | | | | | 176,089 | | | 104,361 | | | 108,253 | | | 388,703 | |
Accumulated depreciation, depletion and impairment | | | | | | | | | | | | | | | |
At January 1, 2015 | | | | | 35,712 | | | 29,120 | | | 1,808 | | | 66,640 | |
Depreciation and depletion | | | | | 8,543 | | | 8,877 | | | - | | | 17,420 | |
Impairment of mineral properties, plant and equipment, exploration and evaluation | | | | | 121,911 | | | 55,160 | | | 6,870 | | | 183,941 | |
At December 31, 2015 | | | | | 166,166 | | | 93,157 | | | 8,678 | | | 268,001 | |
Carrying amount at December 31, 2015 | | | | $ | 9,923 | | $ | 11,204 | | $ | 99,575 | | $ | 120,702 | |
10
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
7. | MINERAL PROPERTIES, PLANT AND EQUIPMENT, EXPLORATION AND EVALUATION (Continued) |
| (1) | The Company entered into an agreement with an equipment supplier to finance the remaining portion of an equipment purchase totalling $4,862 of which the Company had previously paid $1,459. The financing agreement carries an annual interest rate of 7.2%. On November 15, 2015, the Company renegotiated the terms of repayment. As a result, the remaining balance of $1,229 is payable in 19 monthly instalments with the final instalment being paid on April 25, 2017. The first six instalments will be for the interest portion only with the remaining instalments to include equal principal repayments of $95. At March 31, 2016, the current and long-term portions of the equipment financing total $1,134 and $95, respectively (December 31, 2015 - $851 and $378, respectively). |
| (2) | On November 2, 2015, the Company acquired the El Sauzal processing plant and infrastructure (“El Sauzal Plant”) from Goldcorp Inc. (“Goldcorp”) for a total consideration of C$8,000 ($6,055). The consideration was payable as C$1,000 ($764) in cash and C$3,000 ($2,291) in common shares on closing, along with C$4,000 ($3,000) due one year from closing. In connection with this acquisition the Company completed a private placement with Goldcorp for cash proceeds of C$6,000 ($4,616). This cash is restricted for the acquisition, disassembly and transportation of the El Sauzal Plant and accordingly the remaining amount at March 31, 2016 is presented as restricted cash of $1,027 (December 31, 2015 - $2,316) on the consolidated statement of financial position. The El Sauzal Plant is considered to be an asset under construction and has a carrying value of $8,595 (December 31, 2015 - $7,392). |
8. | TRADE PAYABLES AND ACCRUED LIABILITIES |
| | March 31, | | | December 31, | |
| | 2016 | | | 2015 | |
Trade payables(1) | $ | 21,294 | | $ | 26,794 | |
Income taxes payable | | 1,616 | | | 1,779 | |
Accrued liabilities(2) | | 2,520 | | | 2,118 | |
Vendor loan | | 1,725 | | | 1,725 | |
Other | | 29 | | | 35 | |
| $ | 27,184 | | $ | 32,451 | |
| (1) | Trade payables at March 31, 2016 include amounts due to Goldcorp of C$4,000 ($3,084) due on November 2, 2016 in relation to the El Sauzal Plant acquisition (note 7) (December 31, 2015 - C$4,000 ($2,890)). |
| (2) | Accrued liabilities at March 31, 2016 include amounts due in termination benefits of C$1,500 ($1,156) (December 31, 2015 - C$1,500 ($1,083)). Subsequent to March 31, 2016, this amount was settled (note 16). |
The Company is a party to a secured loan facility with Sprott Resource Lending Partnership (“Sprott”) for a principal amount of $10,223, which bears an annual interest rate of 9.0% paid monthly and was due on December 31, 2015. Under the terms of the loan facility, the Company has pledged all of its assets (including the assets of its subsidiaries) in favour of Sprott as security over the loan facility. In addition, the subsidiaries have each provided guarantees to Sprott for the repayment of any amounts advanced to the Company under the terms of the loan facility. On December 31, 2015, the loan facility was extended to January 31, 2016 and the Company incurred transaction costs of $204.
On January 26, 2016, the Company finalized an agreement to re-finance the secured loan facility with Sprott and Goldcorp (collectively, the “Lenders”). The re-financed loan facility was effective as of January 26, 2016 and has a maturity date of June 30, 2016. Interest is payable monthly at the rate of 12.0% per annum, and the principal amount outstanding is payable on the maturity date. There were no changes in security pledges to Sprott. The new loan facility includes financial covenants related to minimum cash and cash equivalents and working capital levels. As at March 31, 2016 and May 12, 2016, the Company is in compliance with these covenants.
11
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
9. | LOAN FACILITY (Continued) |
In consideration of the re-financing, the Company will pay a bonus of $409 to the Lenders on the earlier of the repayment of the loan facility and June 30, 2016. The bonus is payable at the option of Sprott and Goldcorp, each in relation to its proportion of the credit facility, in cash or in common shares of the Company. Any shares issued in connection with the bonus payment shall be issued at a deemed price equal to the volume weighted average price per share on the TSX for the ten days immediately preceding issuance, less 10.0%. The effective interest rate of the re-financed loan facility is 23.0%.
At March 31, 2016 and December 31, 2015, no accrued interest on the loan facility was included in trade payables and accrued liabilities.
The Company is party to a debenture of C$2,000 ($1,542) which matures on May 31, 2016. The debenture accrues common share interest at a rate of 2,167 common shares of the Company per month for every C$100 ($75) principal value outstanding. Cash interest accrues only on amounts remaining unpaid after the maturity date or on default at a rate of 5.0%, payable semi-annually.
The common share interest component of the debenture constitutes an embedded derivative and is measured at fair value (a Level 1 fair value measurement). At March 31, 2016, the value of the embedded derivative, included in the carrying value of the debenture, was $20 (December 31, 2015 - $29). At March 31, 2016, the Company has accrued common share interest of 43,340 common shares ($10) included in the carrying value of the debenture (December 31, 2015 - 43,340 common shares ($6)).
Subsequent to March 31, 2016, the Company issued nil common shares to settle the accrued common share interest.
On October 19, 2015, in connection with a C$6,000 ($4,616) non-brokered private placement with Goldcorp, the Company issued 10,000,000 share purchase warrants. Each share purchase warrant is exercisable for one common share of the Company at a price of C$0.35 ($0.27) per share for a term of 24 months. Following the eleven month anniversary date, at the election of the Company, the share purchase warrants would be subject to an accelerated cancellation period of 10 days if the Company’s closing share price meets or exceeds C$0.60 ($0.53) per share for a period of 20 consecutive days. Should the Company elect to cancel the warrants, payment to the warrant holder would be required in the amount of the difference between the exercise price and the five day volume weighted average share price for each warrant cancelled. As at March 31, 2016 and December 31, 2015 there were 10,000,000 share purchase warrants outstanding.
The share purchase warrants are classified as a warrant liability under the principles ofIAS 39 - Financial Instruments Recognition and Measurement, as the share purchase warrants are considered a derivative financial instrument given that their exercise price is in Canadian dollars (C$) while the functional currency of the Company is the US dollar. Accordingly, the outstanding warrants are remeasured to fair value at each reporting date with change in the fair value charged to finance expense (note 4(c)).
On March 31, 2016, the share purchase warrants were revalued to a fair value of $862 (December 31, 2015 - $282) using the following weighted average assumptions for the Black-Scholes option pricing (a Level 2 fair value measurement):
Risk-free interest rate | | 0.49% | |
Expected life of options | | 1.6 years | |
Annualized volatility | | 88.8% | |
Dividend rate | | 0.0% | |
12
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
12. | EQUITY |
| |
a) | Authorized share capital |
| • | Unlimited number of common shares without par value. These shares have voting rights and their holders are entitled to receive dividend payments; and |
| • | Unlimited number of convertible preference shares without par value, with the same rights as the common shares on dissolution and similar events. These shares have no voting rights and are not entitled to dividend payments. |
The Company had the following common share transactions during the three months ended March 31, 2016:
| • | On January 4, 2016, the Company issued 43,340 common shares valued at $6 to settle debenture common share interest (note 10). |
| • | On February 25, 2016, the Company issued 100,000 common shares valued at $11 in connection to termination benefits. |
| • | On March 1, 2016, the Company issued 86,680 common shares valued at $21 to settle debenture common share interest (note 10). |
There were no common share transactions during the three months ended March 31, 2015.
At March 31, 2016, there were 315,562,210 issued and outstanding common shares (December 31, 2015 - 315,332,190). The Company does not currently pay dividends and entitlement will only arise upon declaration.
The Company has an incentive share option plan (“the plan”) in place under which it is authorized to grant share options to executive officers, directors, employees and consultants. The plan allows the Company to grant share options up to a maximum of 10.0% of the number of issued shares of the Company.
Share options granted under the plan will have a term not to exceed five years, have an exercise price not less than the Discounted Market Price as defined by the TSX Corporate Finance Manual and vest over periods up to two years.
Share option transactions and the number of share options outstanding during the three months ended March 31, 2016 and year ended December 31, 2015 are summarized as follows:
| | Number of share | | | Weighted average | |
| | options | | | exercise price (C$) | |
Outstanding at January 1, 2015 | | 12,900,000 | | | 1.85 | |
Granted | | 11,637,500 | | | 0.89 | |
Expired | | (2,997,000 | ) | | 0.85 | |
Forfeited | | (75,000 | ) | | 0.75 | |
Outstanding at December 31, 2015 | | 21,465,500 | | | 1.47 | |
Expired | | (325,000 | ) | | 1.79 | |
Forfeited | | (125,000 | ) | | 0.86 | |
Outstanding at March 31, 2016 | | 21,015,500 | | | 1.47 | |
Exercisable at March 31, 2016 | | 15,309,250 | | | 1.72 | |
13
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
Share options outstanding and exercisable at March 31, 2016 are as follows:
| | | | | | | | Weighted | | | | | | | | | Weighted | |
| | | | | Weighted | | | average | | | | | | Weighted | | | average | |
Exercise | | Number of | | | average | | | remaining life | | | Number of | | | average | | | remaining life | |
price range | | options | | | exercise price | | | of options | | | options | | | exercise price | | | of options | |
(C$) | | outstanding | | | (C$) | | | (years) | | | exercisable | | | (C$) | | | (years) | |
0.25 - 1.00 | | 8,638,500 | | | 0.65 | | | 4.35 | | | 4,532,250 | | | 0.71 | | | 4.39 | |
1.01 - 2.00 | | 5,765,000 | | | 1.38 | | | 3.32 | | | 4,165,000 | | | 1.35 | | | 3.22 | |
2.01 - 3.14 | | 6,612,000 | | | 2.64 | | | 1.28 | | | 6,612,000 | | | 2.64 | | | 1.28 | |
| | 21,015,500 | | | 1.47 | | | 3.10 | | | 15,309,250 | | | 1.72 | | | 2.73 | |
The fair value of share options recognized as an expense during the three months ended March 31, 2016 was $223 (three months ended March 31, 2015 - $280).
| | Three months ended March 31, 2016 | | | Three months ended March 31, 2015 | |
| | | | | Weighted | | | | | | | | | Weighted | | | | |
| | | | | average | | | | | | | | | average | | | | |
| | Loss for | | | shares | | | Loss per | | | Loss for | | | shares | | | Loss per | |
| | theperiod | | | outstanding | | | share | | | the period | | | outstanding | | | share | |
Basic EPS | $ | (10,720 | ) | | 315,440,663 | | $ | (0.03 | ) | $ | (710 | ) | | 179,877,377 | | $ | (0.00 | ) |
Diluted EPS | $ | (10,720 | ) | | 315,440,663 | | $ | (0.03 | ) | $ | (710 | ) | | 179,877,377 | | $ | (0.00 | ) |
At March 31, 2016, 21,015,500 (March 31, 2015 - 11,500,000) share options were outstanding, all of which were anti-dilutive (March 31, 2015 - 11,500,000) because the Company was in a loss position for the three months ended March 31, 2015 and 2016. Additionally, at March 31, 2016, 10,000,000 share purchase warrants were anti-dilutive because the underlying exercise price exceeded the average market price for the three months ended March 31, 2016.
14. | FINANCIAL INSTRUMENTS AND RISK MANAGEMENT |
The Company has established a fair value hierarchy that reflects the significance of inputs of valuation techniques used in making fair value measurements as follows:
Level 1 - quoted prices in active markets for identical assets or liabilities;
Level 2 - inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. from derived prices); and
Level 3 - inputs for the asset or liability that are not based upon observable market data.
At March 31, 2016 and December 31, 2015, none of the Company’s financial assets and liabilities are measured and recognized in the consolidated statement of financial position at fair value with the exception of the embedded derivative included in the debenture (note 10), the share purchase warrants (note 11) and the derivative liability.
The carrying values of cash and cash equivalents, trade and other receivables, trade payables, vendor loan, equipment financing and loan facility approximate their fair value due to their short-term nature.
14
TIMMINS GOLD CORP. |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
March 31, 2016 |
(In thousands of United States dollars, except where noted) - Unaudited |
14. | FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (Continued) |
The carrying value of the derivative liability is based on the valuation of the outstanding gold option contracts using Level I market prices. At March 31, 2016, the Company had 3,200 gold ounces under these contracts with expiry dates through to June 30, 2016. The contracts have a floor sales price of $1,075 per gold ounce and a weighted average maximum sales price of $1,120 per gold ounce.
The Company has determined that it has one reportable operating segment, being the acquisition, exploration, and development of mineral properties located in Mexico. At March 31, 2016, all of the Company’s operating and capital assets are located in Mexico except for $2,360 (December 31, 2015 - $3,928) of cash and cash equivalents and other current assets which are held in Canada.
Reporting is prepared on a geographic and consolidated basis as determined by the requirements of the Chief Executive Officer as the chief operating decision maker for the Company. The Company does not treat the production of gold and silver, the primary two minerals, as separate operating segments as they are the output of the same production process and only become separately identifiable as finished goods and are not reported separately from a management perspective.
During the periods ending March 31, 2016 and 2015, the Company had sales agreements with three major customers. The percentage breakdown of metal revenues by major customer is as follows:
| | Three months ended March 31, | |
| | 2016 | | | 2015 | |
Customer A | | 95% | | | 95% | |
Customer B | | - | | | 4% | |
Customer C | | 5% | | | 1% | |
Total | | 100% | | | 100% | |
Due to the nature of the gold market, the Company is not dependent on any customers to sell the finished goods.
The Company’s metal revenues from operations, 100% of which are derived in Mexico, for the three months ended March 31, 2016 and 2015 are as follows:
| | Three months ended March 31, | |
| | 2016 | | | 2015 | |
Gold | $ | 28,387 | | $ | 29,235 | |
Silver by-product | | 222 | | | 257 | |
| $ | 28,609 | | $ | 29,492 | |
16. | EVENTS AFTER THE REPORTING PERIOD |
| a) | Subsequent to March 31, 2016, 2,944,476 common shares were issued to settle C$1,500 ($1,185) in termination benefits. |
| | |
| b) | Subsequent to March 31, 2016, the Company entered into a definitive agreement with Candelaria Mining Corp. to sell the Caballo Blanco Property (note 3). |
15