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: August 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: August 11, 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AMENDED AND SUPPLEMENTED, AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.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 June 30, 2023
99.2   Silvercorp Metals Inc. MD&A for the three ended June 30, 2023
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



 


Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SILVERCORP METALS INC.

 

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

For the three months ended June 30, 2023 and 2022

(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
June 30,
 
   Notes  2023   2022 
Revenue  3(a)(c)  $60,006   $63,592 
Cost of mine operations             
Production costs      24,298    26,144 
Depreciation and amortization      7,663    7,558 
Mineral resource taxes      1,366    1,540 
Government fees and other taxes  4   657    784 
General and administrative  5   2,721    2,664 
       36,705    38,690 
Income from mine operations      23,301    24,902 
Corporate general and administrative  5   3,650    3,557 
Property evaluation and business development      109    132 
Foreign exchange loss (gain)      2,227    (1,656)
(Gain) loss on investments  9   (1,086)   2,671 
Share of loss in associates  10   640    728 
(Gain) loss on disposal of plant and equipment  12   (5)   269 
Other income      (234)   (170)
Income from operations      18,000    19,371 
              
Finance income  6   1,494    1,322 
Finance costs  6   (60)   (522)
       19,434    20,171 
              
Income tax expense  7   6,221    6,087 
Net income     $13,213   $14,084 
              
Attributable to:             
Equity holders of the Company     $9,217   $10,169 
Non-controlling interests  18   3,996    3,915 
      $13,213   $14,084 
              
Earnings per share attributable to the equity holders of the Company Basic earnings per share     $0.05   $0.06 
Diluted earnings per share     $0.05   $0.06 
Weighted Average Number of Shares Outstanding - Basic      176,927,547    177,245,037 
Weighted Average Number of Shares Outstanding - Diluted      179,847,745    179,583,285 

 

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 loss

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

 

      Three Months Ended
June 30,
 
   Notes  2023   2022 
Net income     $13,213   $14,084 
Other comprehensive (loss) income, net of taxes:             
Items that may subsequently be reclassified to net income or loss:             
Currency translation adjustment, net of tax of $nil      (18,417)   (28,846)
Share of other comprehensive income (loss) in associate  10   55    (398)
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   (114)   (951)
Other comprehensive loss, net of taxes     $(18,476)  $(30,195)
Attributable to:             
Equity holders of the Company     $(14,500)  $(25,459)
Non-controlling interests  18   (3,976)   (4,736)
      $(18,476)  $(30,195)
Total comprehensive loss     $(5,263)  $(16,111)
Attributable to:             
Equity holders of the Company     $(5,283)  $(15,290)
Non-controlling interests      20    (821)
      $(5,263)  $(16,111)

 

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)

 

   Notes  As at
June 30,
2023
   As at
March 31,
2023
 
ASSETS           
Current Assets           
Cash and cash equivalents  21  $143,278   $145,692 
Short-term investments  8   57,322    57,631 
Trade and other receivables      1,606    1,806 
Inventories      6,819    8,343 
Due from related parties  19   64    88 
Income tax receivable      25    582 
Prepaids and deposits      5,390    4,906 
       214,504    219,048 
Non-current Assets             
Long-term prepaids and deposits      886    871 
Reclamation deposits      6,594    6,981 
Other investments  9   20,470    15,540 
Investment in associates  10   51,225    50,695 
Investment properties  11   470    - 
Plant and equipment  12   76,904    80,059 
Mineral rights and properties  13   293,766    303,426 
Deferred income tax assets      200    179 
TOTAL ASSETS     $665,019   $676,799 
LIABILITIES AND EQUITY             
Current Liabilities             
Accounts payable and accrued liabilities     $38,836   $36,737 
Current portion of lease obligation  14   277    269 
Deposits received      5,486    4,090 
Income tax payable      374    144 
       44,973    41,240 
Non-current Liabilities             
Long-term portion of lease obligation  14   254    314 
Deferred income tax liabilities      46,417    48,096 
Environmental rehabilitation  15   6,898    7,318 
Total Liabilities      98,542    96,968 
Equity             
Share capital      256,675    255,684 
Equity reserves      (10,636)   3,484 
Retained earnings      236,888    229,885 
Total equity attributable to the equity holders of the Company      482,927    489,053 
Non-controlling interests  18   83,550    90,778 
Total Equity      566,477    579,831 
TOTAL LIABILITIES AND EQUITY     $665,019   $676,799 

 

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
June 30,
 
   Notes  2023   2022 
Cash provided by           
Operating activities           
Net income     $13,213   $14,084 
Add (deduct) items not affecting cash:             
Finance costs  6   60    522 
Income tax expense  7   6,221    6,087 
Depreciation, amortization and depletion      8,088    8,025 
(Gain) loss on investments  9   (1,086)   2,671 
Share of loss in associates  10   640    728 
Loss on disposal of plant and equipment      (5)   269 
Share-based compensation  16(b)   1,371    1,172 
Reclamation expenditures      (47)   (8)
Income taxes paid      (4,533)   (2,297)
Interest paid  6   (7)   (14)
Changes in non-cash operating working capital  21   4,966    8,937 
Net cash provided by operating activities      28,881    40,176 
Investing activities             
Plant and equipment             
Additions      (3,214)   (2,167)
Proceeds on disposals  12   124    - 
Mineral rights and properties             
Capital expenditures      (11,885)   (15,918)
Reclamation deposits             
Paid      (15)   (16)
Other investments             
Acquisition  9   (3,594)   (1,770)
Proceeds on disposals  9   70    504 
Investment in associates  10   -    (570)
Short-term investment             
Purchase      (8,552)   (62,007)
Redemption      5,950    90,944 
Principal received on lease receivable  14   -    55 
Net cash used in investing activities      (21,116)   9,055 
Financing activities             
Principal payments on lease obligation  14   (64)   (168)
Cash dividends distributed  16(e)   (2,214)   (2,216)
Non-controlling interests             
Distribution 

18

   (7,248)   (3,627)
Common shares repurchased as part of normal course issuer bid      -    (881)
Net cash used in financing activities      (9,526)   (6,892)
Effect of exchange rate changes on cash and cash equivalents      (653)   (5,380)

Increase (decrease) in cash and cash equivalents

      (2,414)   36,959 
Cash and cash equivalents, beginning of the period      145,692    113,302 
Cash and cash equivalents, end of the period     $143,278   $150,261 
Supplementary cash flow information  21          

 

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, 2022      177,105,799   $255,444   $19,369   $25,834   $(1,953)  $213,702   $512,396   $107,718   $620,114 
Restricted share units vested      214,375    1,094    (1,094)   -    -    -    -    -    - 
Share-based compensation      -    -    1,172    -    -    -    1,172    -    1,172 
Dividends declared      -    -    -    -    -    (2,216)   (2,216)   -    (2,216)
Common shares repurchased as part of normal course issuer bid      (334,990)   (881)   -    -    -         (881)        (881)
Distribution to non-controlling interests      -    -    -    -    -    -    -    (3,627)   (3,627)
Comprehensive income      -    -    -    -    (25,459)   10,169    (15,290)   (821)   (16,111)
Balance, June 30, 2022      176,985,184   $255,657   $19,447   $25,834   $(27,412)  $221,655   $495,181   $103,270   $598,451 
Restricted share units vested      289,328    1,224    (1,224)   -    -    -    -    -    - 
Share-based compensation      -    -    2,670    -    -    -    2,670    -    2,670 
Dividends declared      -    -    -    -    -    (2,209)   (2,209)   -    (2,209)
Common shares repurchased as part of normal course issuer bid      (503,247)   (1,197)   -    -    -    -    (1,197)   -    (1,197)
Distribution to non-controlling interests      -    -    -        -    -    -   (7,253)   (7,253)
Comprehensive income      -    -    -    -    (15,831)   10,439    (5,392)   (5,239)   (10,631)
Balance, March 31, 2023      176,771,265   $255,684   $20,893   $25,834   $(43,243)  $229,885   $489,053   $90,778   $579,831 
Restricted share units vested      241,777    991    (991)   -    -    -    -    -    - 
Share-based compensation  16(b)   -    -    1,371    -    -    -    1,371    -    1,371 
Dividends declared  16(e)   -    -    -    -    -    (2,214)   (2,214)   -    (2,214)
Distribution to non-controlling interests  18   -    -    -    -    -    -    -    (7,248)   (7,248)
Comprehensive income (loss)      -    -    -    -    (14,500)   9,217    (5,283)   20    (5,263)
Balance, June 30, 2023      177,013,042   $256,675   $21,273   $25,834   $(57,743)  $236,888   $482,927   $83,550   $566,477 

 

 

See accompanying notes to the condensed consolidated interim financial statements

 

5

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

(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.

 

2.MATERIAL ACCOUNTING POLICIES

 

(a)Statement of Compliance

 

These unaudited 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”) and have been condensed with certain disclosures from the Company’s audited consolidated financial statements for the year ended March 31, 2023. Accordingly, these unaudited condensed consolidated interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended March 31, 2023. These unaudited condensed consolidated interim financial statements follow the same accounting policies set out in note 2 to the audited consolidated financial statements for the year ended March 31, 2023 with the exception of the mandatory adoption of certain amendments noted below.

 

Amendment to IAS 12 - Deferred Tax related to Assets and Liabilities arising from a Single Transaction

 

The amendments to IAS 12 clarify that the initial recognition exemption does not apply to transactions in which equal amounts of deductible and taxable temporary differences arise on initial recognition.

 

The adoption of this amendment did not have a material impact on the Company’s condensed interim consolidated financial statements.

 

Amendments to IAS 1 and IFRS Practice Statement 2 – Disclosure of Accounting policies

 

The amendments require that an entity discloses its material accounting policies, instead of its significant accounting policies. Further amendments explain how an entity can identify a material accounting policy. Examples of when an accounting policy is likely to be material are added. To support the amendment, the IASB has also developed guidance and examples to explain and demonstrate the application of the ‘four-step materiality process’ described in IFRS Practice Statement 2. This amendment did not have a material impact on the Company’s condensed interim consolidated financial statements.

 

These unaudited condensed consolidated interim financial statements were authorized for issue in accordance with a resolution of the Board of Directors dated August 9, 2023.

 

6

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

(b)New Accounting Standards

 

Certain new accounting standards and interpretations have been published that are not mandatory for the current period and have not been early adopted. Management is still evaluating and does not expect any such pronouncements to have a material impact on the Company’s consolidated financial statements upon adoption.

 

(c)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.

 

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.

 

7

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

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     June 30,
2023
    March  31,
2023
    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”)

 

(d)Critical 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, 2023.

 

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 Huawei   Ying Mining District
Guangdong   Guandong Found   GC
Other   Yunxiang, Xinbaoyuan, and Infini Resources S.A de C.V   BYP, Kuanping, Las Yesca
Adminstravtive        
Vancouver   Silvercorp Metals Inc. and holding companies    
Bejing   Silvercorp Metals (China) Inc.    

 

8

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

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

 

Three months ended June 30, 2023
   Mining     Administrative     
   Henan                       
Statement of income:   Luoning    Guangdong   Other   Beijing   Vancouver   Total 
Revenue  $50,576    $9,430   $         -   $-   $-   $60,006 
Costs of mine operations   (28,861)    (7,757)   (87   -    -    (36,705)
Income from mine operations   21,715     1,673    (87   -    -    23,301 
                                
Operating expenses   146     76    (105)   (499)   (4,919)   (5,301)
Impairment of mineral rights and properties   -     -    -    -    -    - 
Finance items, net   581     134    (7   40    686   1,434
Income tax expenses   (3,758)    32   -    -    (2,495)    (6,221)
Net income (loss)  $18,684    $1,915   $(199)  $(459)  $(6,728)  $13,213 
                                
Attributable to:                               
Equity holders of the Company   14,638     1,896    (130)   (459)   (6,728)   9,217 
Non-controlling interests   4,046     19    (69)   -    -   3,996 
Net income (loss)  $18,684    $1,915   $(199)  $(459)  $(6,728)  $13,213 

 

Three months ended June 30, 2022
   Mining   Administrative     
Statement of income:  Henan
Luoning
    Guangdong   Other   Beijing   Vancouver   Total 
Revenue  $52,962    $10,630   $-   $-   $            -   $63,592 
Costs of mine operations   (31,548)    (7,012)   (130)   -    -    (38,690)
Income from mine operations   21,414     3,618    (130)   -    -    24,902 
                                
Operating expenses   40    (160)   (99)   (421)   (4,891)   (5,531)
Finance items, net   947     131    (7)   85    (356)   800
Income tax expenses   (4,218)    (453)   (109)   -    (1,307)   (6,087)
Net income (loss)  $18,183    $3,136   $(345)  $(336)  $(6,554)  $14,084 
                                
Attributable to:                               
Equity holders of the Company   14,180     3,105    (233)   (336)   (6,547)   10,169 
Non-controlling interests   4,003     31    (112)   -    (7)   3,915 
Net income (loss)  $18,183    $3,136   $(345)  $(336)  $(6,554)  $14,084 

 

9

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

(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:

 

June 30, 2023
   Mining   Administrative     
Statement of financial position items:  Henan Luoning   Guangdong   Other   Beijing   Vancouver   Total 
Current assets  $92,470   $21,513   $1,090   $7,314   $92,117   $214,504 
Plant and equipment   58,243    14,124    3,089    580    868    76,904 
Mineral rights and properties   243,163    31,413    19,190    -    -    293,766 
Investment in associates   -    -    -    -    51,225    51,225 
Other investments   62    -    -    -    20,408    20,470 
Reclamation deposits   3,402    3,184    -    -    8    6,594 
Long-term prepaids and deposits   705    90    91    -    -    886 
Investment properties   470    -    -    -    -    470 
Deferred income tax assets   -    200    -    -    -    200 
Total assets  $398,515   $70,524   $23,460   $7,894   $164,626   $665,019 
                               
Current liabilities  $36,181   $6,157   $387   $217   $2,031   $44,973 
Long-term portion of lease obligation   -    -   $-   -    254    254 
Deferred income tax liabilities   45,440    -   $977   -    -    46,417 
Environmental rehabilitation   4,613    1,372   $913   -    -    6,898 
Total liabilities  $86,234   $7,529   $2,277   $217   $2,285   $98,542 

 

March 31, 2023
   Mining   Administrative     
Statement of financial position items:  Henan
Luoning
    Guangdong   Other   Beijing   Vancouver   Total 
Current assets  $112,936   $20,605   $1,149   $7,608   $76,750   $219,048 
Plant and equipment   59,854    15,289    3,314    644    958    80,059 
Mineral rights and properties   251,150    32,070    20,206    -    -    303,426 
Investment in associates   -    -    -    -    50,695    50,695 
Other investments   65    -    -    -    15,475    15,540 
Reclamation deposits   3,626    3,348    -    -    7    6,981 
Long-term prepaids and deposits   686    89    96    -    -    871 
Deferred income tax assets   -    179    -    -    -    179 
Total assets  $428,317   $71,580   $24,765   $8,252   $143,885   $676,799 
                               
Current liabilities  $33,102   $5,509   $433   $226   $1,970   $41,240 
Long-term portion of lease obligation   -    -    -    -    314    314 
Deferred income tax liabilities   47,065    -    1,031    -    -    48,096 
Environmental rehabilitation   4,883    1,477    958    -    -    7,318 
Total liabilities  $85,050   $6,986   $2,422   $226   $2,284   $96,968 

 

10

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

(c)Revenue by metal

 

Revenue generated for the three months ended June 30, 2023 and 2022 were all earned in China and were comprised of:

 

   Three months ended June 30, 2023 
   Henan
Luoning
   Guangdong   Total 
Silver (Ag)  $32,361   $2,791   $35,152 
Gold (Au)   2,515    -    2,515 
Lead (Pb)   12,646    1,949    14,595 
Zinc (Zn)   1,791    3,868    5,659 
Other   1,263    822    2,085 
   $50,576   $9,430   $60,006 

 

   Three months ended June 30, 2022 
   Henan
Luoning
   Guangdong   Total 
Silver (Ag)   32,326   $2,123   $34,449 
Gold (Au)   1,753    -    1,753 
Lead (Pb)   15,035    2,080    17,115 
Zinc (Zn)   2,539    5,963    8,502 
Other   1,309    464    1,773 
   $52,962   $10,630   $63,592 

 

(d)Major customers

 

Revenue from major customers is summarized as follows:

 

   Three months ended June 30, 2023 
Customers  Henan Luoning   Guangdong   Total   Percentage of total revenue 
Customer A   11,586    1,644    13,230    22%
Customer B   12,361    330    12,691    21%
Customer C   9,909    1,172    11,081    18%
Customer D   10,251    -    10,251    17%
Customer E   4,465    1,496    5,961    10%
    48,572    4,642    53,214    88%

 

   Three months ended June 30, 2022 
Customers  Henan Luoning   Guangdong   Total   Percentage of total revenue 
Customer A   5,681    -    5,681    9%
Customer B   6,921    -    6,921    11%
Customer C   15,249    19    15,268    24%
Customer D   12,431    -    12,431    20%
Customer E   8,220    494    8,714    14%
    48,502    513    49,015    78%

 

11

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

4.GOVERNMENT FEES AND OTHER TAXES

 

Government fees and other taxes consist of:

 

   Three months ended
June 30,
 
   2023   2022 
Government fees  $16   $11 
Other taxes   641    773 
   $657   $784 

 

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 June 30, 2023   Three months ended June 30, 2022 
   Corporate   Mines   Total   Corporate   Mines   Total 
Amortization and depreciation  $148   $277   $425   $149   $317   $466 
Office and administrative expenses   541    708    1,249    355    619    974 
Professional fees   175    103    278    308    122    430 
Salaries and benefits   1,415    1,633    3,048    1,573    1,606    3,179 
Share-based compensation   1,371    -    1,371    1,172    -    1,172 
   $3,650   $2,721   $6,371   $3,557   $2,664   $6,221 

 

6.FINANCE ITEMS

 

Finance items consist of:

 

   Three months ended
June 30,
 
Finance income  2023   2022 
Interest income  $1,494   $1,322 

 

   Three months ended
June 30,
 
Finance costs  2023   2022 
Interest on lease obligation  $7   $14 
Impairment charges for expected credit loss against bond investments (Note 8)       445 
Unwinding of discount of environmental rehabilitation provision (Note 15)   53    63 
   $60   $522 

 

12

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

7.INCOME TAX

 

The significant components of income tax expense are as follows:

 

   Three months ended
June 30,
 
Income tax expense  2023   2022 
Current  $4,883   $3,989 
Deferred   1,338    2,098 
   $6,221   $6,087 

 

8.SHORT-TERM INVESTMENTS

 

As at June 30, 2023, short-term investments consist of the following:

 

   Amount   Interest rates  Maturity
Bonds  $2,769   5.50% - 13.00%  June 9, 2024 - January 16, 2025
Money market instruments  54,553       
   $57,322       

 

As at June 30, 2023, the carrying value and face value of the bond investments that were impaired was $2.3 million and $15.2 million, respectively.

 

As at March 31, 2023, short-term investments consist of the following:

 

   Amount   Interest rates  Maturity
Bonds  $3,802   5.50% - 13.00%  January 25, 2023 - January 16, 2025
Money market instruments  53,829       
   $57,631       

 

As at March 31, 2023, the carrying value and face value of the bond investments that were impaired was $2.3 million and $15.2 million, respectively.

 

9.OTHER INVESTMENTS

 

   June 30,
2023
   March 31, 2023 
Equity investments designated as FVTOCI        
Public companies  $823   $918 
Private companies   62    65 
    885    983 
Equity investments designated as FVTPL          

Public companies

   16,354    11,396 
Private companies   3,231    3,161 
    19,585    14,557 
Total  $20,470   $15,540 

 

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.

 

13

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

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:

 

   Fair Value   Accumulated
fair
value change
included in
OCI
   Accumulated
fair
value change
included in
P&L
 
April 1, 2022  $17,768   $(24,336)  $3,703 
Loss on equity investments designated as FVTOCI   (1,312)   (1,312)    
Loss equity investments designated as FVTPL   (2,318)   -    (2,318)
Acquisition   3,702    -    - 
Disposal   (1,035)   -    - 
Impact of foreign currency translation   (1,265)   -    - 
March 31, 2023  $15,540   $(25,648)  $1,385 
Loss on equity investments designated as FVTOCI   (114)   (114)    
Gain on equity investments designated as FVTPL   1,086    -    1,086 
Acquisition   3,594    -    - 
Disposal   (70)   -    - 
Impact of foreign currency translation   434    -    - 
June 30, 2023  $20,470   $(25,762)  $2,471 

 

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 months ended June 30, 2023, the Company acquired nil common shares of NUAG from the public market (three month ended June 30, 2022– 181,900) for a total cost of $nil (three months ended June 30, 2022 – $0.6 million).

 

As at June 30, 2023, the Company owned 44,351,616 common shares of NUAG (March 31, 2023 – 44,351,616), representing an ownership interest of 28.1% (March 31, 2023 – 28.2%).

 

14

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

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, 2022   44,042,216   $49,437   $140,275 
Purchase from open market   309,400    874      
Share of net loss        (2,411)     
Share of other comprehensive loss        (894)     
Foreign exchange impact        (3,753)     
Balance, March 31, 2023   44,351,616   $43,253   $119,621 
Share of net loss        (524)     
Share of other comprehensive loss        71      
Foreign exchange impact        952      
Balance, June 30, 2023   44,351,616   $43,752   $96,140 

 

(b)Investment in Tincorp Metals Inc.

 

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

 

On December 15, 2022, the Company participated in a non-brokered private placement of TIN and purchased 4,000,000 units at a cost of $1.2 million. Each unit was comprised of one TIN 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.

 

On May 14, 2021, the Company participated in a brokered private placement of TIN and purchased 4,000,000 units at a cost of $5.0 million. Each unit was comprised of one TIN 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.

 

As at June 30, 2023, the Company owned 19,514,285 common shares of TIN (March 31, 2023 – 19,514,285), representing an ownership interest of 29.3% (March 31, 2023 – 29.3%).

 

15

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

The table below summarize the investment in TIN common shares and its market value as at the respective reporting dates. The market value deficiency is considered to be short term and is not identified as an impairment indicator.

 

   Number of shares   Amount   Value of TIN’s
common shares per quoted market price
 
Balance, April 1, 2022   15,514,285   $7,404   $6,208 
Participation in private placement   4,000,000    1,181      
Dilution loss        (107)     
Share of net loss        (490)     
Share of other comprehensive income        8      
Foreign exchange impact        (554)     
Balance, March 31, 2023   19,514,285   $7,442   $6,777 
Share of net loss        (116)     
Share of other comprehensive income        (16)     
Foreign exchange impact        163      
Balance, June 30, 2023   19,514,285   $7,473   $4,864 

 

11. INVESTMENT PROPERTIES

 
Investment properties consist of:

 

Cost  Total 
Balance as at March 31, 2023  $- 
Additions   270 
Transfer from property, plant, and equipment   855 
Impact of foreign currency translation   (36)
Ending balance as at June 30, 2023  $1,089 
      
Accumulated depreciation and amortization     
Balance as at March 31, 2023  $- 
Depreciation and amortization   (8)
Transfer from property, plant, and equipment   (632)
Impact of foreign currency translation   21 
Ending balance as at June 30, 2023  $(619)
      
Carrying amounts     
Balance as at March 31, 2023  $- 
Ending balance as at June 30, 2023  $470 

 

Investment properties include real estate properties that are rented out to earn rental income. The investment properties were initially recorded at cost, and subsequently measured at cost less accumulated depreciation. Depreciation is computed on a straight-line basis based on the nature and an estimated 20 years’ useful life of the asset. The Company did not engage an independent valuer to value the properties, and the fair value of the properties estimated based on the quoted market price for the similar real estate properties in the near neighborhoods was approximately $2.7 million as at June 30,2023.

 

16

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

During the three months ended June 30, 2023, the Company recorded rental income of $0.03 million, which was included in other income on the unaudited condensed consolidated interim statements of income.

 

12. PLANT AND EQUIPMENT

 

Plant and equipment consist of:

 

Cost  Land use rights
and building
   Office equipment   Machinery   Motor vehicles   Construction
in progress
   Total 
Balance as at April 1, 2022  $117,247   $11,009   $34,379   $8,313   $2,603   $173,551 
Additions   499    1,169    3,097    879    9,925    15,569 
Disposals   (985)   (511)   (1,085)   (494)   -    (3,075)
Reclassification of asset groups   4,400    33    655    -    (5,088)   - 
Impact of foreign currency translation   (9,040)   (821)   (2,672)   (636)   (212)   (13,381)
Balance as at March 31, 2023  $112,121   $10,879   $34,374   $8,062   $7,228   $172,664 
Additions   19    95    154    127    3,044    3,439 
Disposals   (920)   (46)   (121)   (105)   -    (1,192)
Reclassification of asset groups   663    18    313    -    (994)   - 
Impact of foreign currency translation   (5,796)   (506)   (1,847)   (425)   (450)   (9,024)
Ending balance as at June 30, 2023  $106,087   $10,440   $32,873   $7,659   $8,828   $165,887 
 
Impairment, accumulated depreciation and amortization                              
Balance as at April 1, 2022  $(57,584)  $(7,232)  $(23,665)  $(5,652)  $-   $(94,133)
Disposals   733    500    767    407    -    2,407 
Depreciation and amortization   (4,373)   (940)   (2,162)   (660)   -    (8,135)
Impact of foreign currency translation   4,443    530    1,847    436    -    7,256 
Balance as at March 31, 2023  $(56,781)  $(7,142)  $(23,213)  $(5,469)  $-   $(92,605)
Disposals   682    44    52    87    -    865 
Depreciation and amortization   (1,101)   (224)   (567)   (162)   -    (2,054)
Impact of foreign currency translation   2,933    323    1,263    292    -    4,811 
Ending balance as at June 30, 2023  $(54,267)  $(6,999)  $(22,465)  $(5,252)  $-   $(88,983)
                               
Carrying amounts                              
Balance as at March 31, 2023  $55,340   $3,737   $11,161   $2,593   $7,228   $80,059 
Ending balance as at June 30, 2023  $51,820   $3,441   $10,408   $2,407   $8,828   $76,904 

 

Carrying amounts as at June 30, 2023  Ying Mining District   BYP   GC   Other   Total 
Land use rights and building  $38,312   $2,312   $10,028   $1,168   $51,820 
Office equipment   2,750    33    407    251    3,441 
Machinery   6,964    89    3,299    56    10,408 
Motor vehicles   1,935    17    326    129    2,407 
Construction in progress   8,282    482    64    -    8,828 
Total  $58,243   $2,933   $14,124   $1,604   $76,904 

 

Carrying amounts as at March 31, 2023  Ying Mining District   BYP   GC   Other   Total 
Land use rights and building  $41,155   $2,491   $10,403   $1,291   $55,340 
Office equipment   2,991    37    440    269    3,737 
Machinery   7,433    104    3,568    56    11,161 
Motor vehicles   2,067    18    367    141    2,593 
Construction in progress   6,208    509    511    -    7,228 
Total  $59,854   $3,159   $15,289   $1,757   $80,059 

 

17

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

13. 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, 2022  $397,335   $65,092   $124,906   $-   $13,380   $19,335   $620,048 
Capitalized expenditures   35,632    -    4,839    -    907    876    42,254 
Environmental rehabilitation   (224)   (36)   12    -         -    (248)
Foreign currency translation impact   (30,731)   (1,192)   (9,639)   -    (1,034)   -    (42,596)
Balance as at March 31, 2023  $402,012   $63,864   $120,118   $-   $13,253   $20,211   $619,458 
Capitalized expenditures   10,614    -    1,812    -    51    -    12,477 
Foreign currency translation impact   (21,596)   (749)   (6,321)   -    (705)   -    (29,371)
Balance as at June 30, 2023  $391,030   $63,115   $115,609   $-   $12,599   $20,211   $602,564 
                                    
Impairment and accumulated depletion                                   
Balance as at April 1, 2022  $(143,264)  $(57,521)  $(92,815)  $-   $-   $-   $(293,600)
Impairment   -    -    -    -    -    (20,211)   (20,211)
Depletion   (18,689)   -    (2,398)   -    -    -    (21,087)
Foreign currency translation impact   11,091    610    7,165    -    -    -    18,866 
Balance as at March 31, 2023  $(150,862)  $(56,911)  $(88,048)  $-   $-   $(20,211)  $(316,032)
Depletion   (5,149)   -    (745)   -    -    -    (5,894)
Foreign currency translation impact   8,143    388    4,597    -    -    -    13,128 
Balance as at June 30, 2023  $(147,868)  $(56,523)  $(84,196)  $-   $-   $(20,211)  $(308,798)
                                    
Carrying amounts                                   
Balance as at March 31, 2023  $251,150   $6,953   $32,070   $-   $13,253   $-   $303,426 
Balance as at June 30, 2023  $243,162   $6,592   $31,413   $-   $12,599   $-   $293,766 

 

14. 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, 2022  $182   $1,263 
Interest accrual   4    43 
Interest received or paid   (4)   (43)
Principal repayment   (172)   (597)
Foreign exchange impact   (10)   (83)
Balance, April 1, 2023  $-   $583 
Interest accrual       7 
Interest received or paid      (7)
Principal repayment      (64)
Foreign exchange impact       12 
Balance, June 30, 2023  $-   $531 
Less: current portion   -   $(277)
Non-current portion  $-   $254 

 

18

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

The following table presents a reconciliation of the Company’s undiscounted cash flows to their present value for its lease obligation as at June 30, 2023:

 

   Lease Obligation 
Within 1 year  $290 
Between 2 to 5 years   266 
Total undiscounted amount   556 
Less future interest   (25)
Total discounted amount  $531 
Less: current portion   (277)
Non-current portion  $254 

 

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

 

15. 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, 2022  $8,739 
Reclamation expenditures   (740)
Unwinding of discount of environmental rehabilitation   239 
Revision of provision   (248)
Foreign exchange impact   (672)
Balance, March 31, 2023  $7,318 
Reclamation expenditures   (85)
Unwinding of discount of environmental rehabilitation   53 
Foreign exchange impact   (388)
Balance, June 30, 2023  $6,898 

 

16. SHARE CAPITAL

 

(a)Authorized

 

Unlimited number of common shares without par value. All shares issued as at June 30, 2023 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 months ended June 30, 2023, a total of $1.4 million (three months ended June 30, 2022 - $1.2 million) in share-based compensation expense was recognized and included in the corporate general and

 

19

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

administrative expenses and property evaluation and business development expenses on the condensed consolidated interim statements of income.

 

(c)Stock options

 

The following is a summary of option transactions:

 

   Number of shares   Weighted average
exercise price per
share CAD $
 
Balance, March 31, 2022   995,335   $7.28 
Option granted   595,000    3.95 
Options cancelled/forfeited   (158,667)   6.29 
Balance, March 31, 2023   1,431,668   $6.01 
Options cancelled/forfeited   (1,667)   9.45 
Balance, June 30, 2023   1,430,001    6.00 

 

The following table summarizes information about stock options outstanding as at June 30, 2023:

 

    Number of options    Weighted average
remaining
   Weighted average    Number of options    Weighted average  
Exercise price in
CAD $
   outstanding at
June 30, 2023
   contractual life
(Years)
   exercise price in
CAD $
   exercisable at
June 30, 2023
   exercise price in
CAD $
 
$3.93    478,000    3.82   $3.93    159,334   $3.93 
$4.08    60,000    4.65   $4.08    -   $- 
$5.46    493,668    1.91   $5.46    493,668   $5.46 
$9.45    398,333    2.37   $9.45    334,165   $9.45 
$3.93 to $9.45    1,430,001    2.79   $6.00    987,167   $6.56 

 

The options were granted to directors, officers, and employees with a life of five years 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.

 

Subsequent to June 30, 2023, a total of 8,333 options with exercise prices of CAD$9.45 were cancelled and/or forfeited.

 

20

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

(d)RSUs

 

The following is a summary of RSUs transactions:

 

       Weighted average 
         grant date closing 
    Number of shares    price per share $ CAD 
Balance, March 31, 2022   1,636,165   $6.47 
Granted   1,154,000    3.96 
Forfeited   (159,792)   5.44 
Distributed   (503,703)   6.04 
Balance, March 31, 2023   2,126,670   $5.29 
Granted   1,056,000    5.28 
Forfeited   (21,084)   5.15 
Distributed   (241,777)   5.53 
Balance, June 30, 2023   2,919,809   $5.26 

 

(e)Cash dividends declared

 

During the three months ended June 30, 2023, dividends of $2.2 million (three months ended June 30, 2022 - $2.2 million) were declared and paid.

 

(f)Normal course issuer bid

 

On August 25, 2021, the Company announced a normal course issuer bid (the “2021 NCIB”) which allowed the Company to repurchase and cancel up to 7,054,000 of its own common shares until August 26, 2022. 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 year ended March 31, 2023, the Company repurchased a total of 838,237 common shares at a cost of $2.1 million under the NICB Program.

 

During the three months ended June 30, 2023, the Company repurchased a total of nil (three months ended June 30, 2022 – 334,990) common shares at a cost of $nil (three months ended June 30, 2022 – $0.9 million), respectively, under the NCIB Programs.

 

Subsequent to June 30, 2023, the Company repurchased a total of 196,554 common shares at a cost of $0.6 million, under the NCIB Programs.

 

All shares bought were subsequently cancelled.

 

17. ACCUMULATED OTHER COMPREHENSIVE LOSS

 

   June 30,
2023
   March 31,
2023
 
Change in fair value on equity investments designated as FVTOCI  $24,469   $24,355 
Share of other comprehensive loss in associate   1,325    1,380 
Currency translation adjustment   31,949    17,508 
Balance, end of the period  $57,743   $43,243 

 

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.

 

21

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

18. 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, 2022   $89,669   $4,928   $2,915   $(181)  $10,387   $107,718 
Share of net income (loss)    11,584    (121)   (157)   78    (10,892)   492 
Share of other comprehensive loss    (6,037)   (351)   (118)   (46)   -    (6,552)
Distributions    (9,934)   (946)   -    -    -    (10,880)
Balance, March 31, 2023   $85,282   $3,510   $2,640   $(149)  $(505)  $90,778 
Share of net income (loss)    3,832    213    (63)   19    (5)   3,996 
Share of other comprehensive loss    (3,695)   (141)   (106)   (34)   -    (3,976)
Distributions    (6,615)   (633)   -    -    -    (7,248)
Balance, June 30, 2023   $78,804   $2,949   $2,471   $(164)  $(510)  $83,550 

 

As at June 30, 2023, 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, 2023 – 22.5%, 20%, 30%, 1%, and 53.9%, respectively).

 

19. 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 audited condensed consolidated interim financial statements are as follows:

 

   June 30,
2023
   March 31,
2023
 
NUAG (a)  $        45   $    51 
TIN (b)   19    37 
   $64   $88 

 

(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 months ended June 30, 2023, the Company recovered $0.3 million (three months ended June 30, 2022 - $0.2 million) 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 unaudited condensed consolidated statements of income.

 

(b)The Company recovers costs for services rendered to TIN and expenses incurred on behalf of TIN pursuant to a services and administrative costs reallocation agreement. During the three months ended June 30, 2023, the Company recovered $0.08 million (three months ended June 30, 2022 - $0.04 million), from TIN for services rendered and expenses incurred on behalf of TIN. The costs recovered from TIN were recorded as a direct reduction of general and administrative expenses on the unaudited condensed consolidated statements of income.

 

22

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

20. 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 June 30, 2023 and March 31, 2023 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 June 30, 2023 
Recurring measurements  Level 1   Level 2   Level 3   Total 
Financial assets                
Cash and cash equivalents  $143,278   $-   $-   $143,278 
Short-term investments - money market instruments   54,553    -    -    54,553 
Investments in public companies   17,177    -    -    17,177 
Investments in private companies   -    -    3,293    3,293 

 

   Fair value as at March 31, 2023 
Recurring measurements  Level 1   Level 2   Level 3   Total 
Financial assets                
Cash and cash equivalents  $145,692   $-   $-   $145,692 
Short-term investments - money market instruments   53,829    -    -    53,829 
Investments in public companies   12,314    -    -    12,314 
Investments in private companies   -    -    3,226    3,226 

 

23

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

(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 June 30, 2023 and March 31, 2023, due to the short-term nature of these instruments.

 

There were no transfers into or out of Level 3 during the three months ended June 30, 2023 and 2022.

 

(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.

 

   June 30, 2023 
   Within a year   2-5 years   Total 
Accounts payable and accrued liabilities  $38,836   $-   $38,836 
Lease obligation   290    266    556 
Deposits received   5,486    -    5,486 
Total Contractual Obligation  $44,612   $266   $44,878 

 

(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.

 

The Company currently does not engage in foreign exchange currency hedging. The sensitivity of the Company’s net income due to the exchange rates of the Canadian dollar against the U.S. dollar and the Australian dollar as at June 30, 2023 is summarized as follows:

 

   Cash and cash equivelents   Short-term investments   Other investments   Accounts payable
and accrued liabilities
   Net financial
assets explosure
   Effect of +/- 10%
change in currency
 
US dollar  $86,605   $2,769   $2,583   $(74)  $91,883   $9,188 
Australian dollar   247    -    8,816    -    9,063    906 
   $86,852   $2,769   $11,399   $(74)  $100,946   $10,094 

 

24

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

(d)Interest rate risk

 

The Company is exposed to interest rate risk on its cash equivalents and short-term investments. As at June 30, 2023, 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 June 30, 2023 (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 June 30, 2023, 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 $1.6 million and $0.1 million, respectively.

 

21.SUPPLEMENTARY CASH FLOW INFORMATION

 

The following tables summarize adjustments for changes in working capital items and significant non-cash items:

 

   Three Months Ended June 30, 
Changes in non-cash operating working capital:  2023   2022 
Trade and other receivables  $112   $202 
Inventories   1,020    (12)
Prepaids and deposits   (776)   (897)
Accounts payable and accrued liabilities   2,921    11,231 
Deposits received   1,663    (1,569)
Due from a related party   26    (18)
   $4,966   $8,937 

 

25

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

The following tables summarize other adjustments for non-cash items related to capital expenditures and acquisition transactions:

 

   Three Months Ended June 30,  
Non-cash capital transactions:  2023   2022  
Environmental rehablitation expenditure paid from reclamation deposit  $6   $24  
Additions of plant and equipment included in accounts payable and accrued liabilities   225    528  
Capital expenditures of mineral rights and properties included in accounts payable and accrued liabilities  $592   $(2,972 )

 

Cash and cash equivalents consist of:

 

   June 30,
2023
   March 31, 2023 
Cash on hand and at bank  $54,158   $50,871 
Bank term deposits and short-term money market investments   89,120    94,821 
Total cash and cash equivalents  $143,278   $145,692 

 

22. SUBSEQUENT EVENT

 

On August 6, 2023, the Company and OreCorp Limited(ASX: ORR) (“OreCorp”) announce the signing of a binding scheme implementation deed (the “Agreement”) whereby Silvercorp will acquire all fully-paid ordinary shares of OreCorp not held by Silvercorp or its associates (the “OreCorp Shares”), pursuant to an Australian scheme of arrangement under Part 5.1 of the Corporations Act 2001 (Cth) (the “Scheme”), subject to the satisfaction of various conditions.

 

Under the terms of the Agreement, Silvercorp or a wholly owned subsidiary will, subject to the satisfaction of various conditions, acquire the OreCorp Shares by means of a court-sanctioned scheme of arrangement under Part 5.1 of the Corporations Act 2001 (Cth), whereby each holder of OreCorp Shares will receive, for each OreCorp Share held, A$0.15 in cash and 0.0967 of a Silvercorp common share valued at A$0.45 for a total implied consideration of A$0.60 per OreCorp Share.1

 

The implied consideration of A$0.60 per OreCorp share represents a 41.7% premium to the 20-day VWAP of OreCorp’s shares on the ASX for the period ending August 4, 2023 and values OreCorp at approximately A$242 million on a fully-diluted-in-the-money basis. Existing OreCorp shareholders will own 17.8% of Silvercorp’s common shares outstanding on a fully-diluted in-the-money basis following implementation of the Scheme.

 

Concurrent with entering into the Agreement, Silvercorp and OreCorp have also entered into a placement agreement, whereby 70,411,334 new fully-paid ordinary shares of OreCorp will be issued to Silvercorp at a price of A$0.40 per OreCorp Share for aggregate proceeds of approximately A$28 million (the “Placement”). The Placement will occur in two tranches, with the first tranche (for aggregate proceeds of A$18 million) to complete on the third business day after execution of the Agreement and the second tranche (for aggregate proceeds of approximately A$10 million) to complete 10 business days thereafter. Upon completion of the

 

 

1 Based on the 20-day volume weighted average price of Silvercorp’s common shares on the NYSE American for the period ended August 3, 2023, converted to Australian dollars using a U.S. dollar to Australian dollar foreign exchange rate of 1.526.

 

26

 

 

SILVERCORP METALS INC.

Notes to Condensed Consolidated Interim Financial Statements as at June 30, 2023 and for the three months ended June 30, 2023 and 2022

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

 

Placement, Silvercorp will hold approximately 15% of the total outstanding ordinary shares of OreCorp. Proceeds from the Placement will be used to immediately commence resettlement activities as contemplated in the Relocation Action Plan, facilitating the prompt development of the Nyanzaga Gold Project, located in the Mwanza region, Tanzania. OreCorp holds an 84% interest in the Nyanzaga Gold Project, in partnership with the Government of Tanzania.

 

The OreCorp Board has unanimously approved the transaction and recommends that all OreCorp shareholders vote in favour of the Scheme at the meeting of the shareholders of OreCorp (the “Scheme Meeting”), in the absence of a Superior Proposal and subject to the independent expert to be appointed by OreCorp (the “Independent Expert”) concluding (and continuing to conclude) that the Scheme is in the best interests of OreCorp shareholders. Subject to those same qualifications, each director of OreCorp intends to vote, or cause to be voted, all OreCorp Shares held or controlled by them (representing 4.6% of OreCorp’s issued shares as at the date of this announcement) in favour of the Scheme at the Scheme Meeting.

 

The Scheme is subject to customary closing conditions for a transaction of this nature, including:

 

OreCorp shareholders approving the Scheme at the Scheme Meeting;
Approval of the Federal Court of Australia;
Completion of the Placement;
The Independent Expert issuing an Independent Expert’s Report which concludes (and continues to conclude) that the Scheme is in the best interests of OreCorp shareholders;

Tanzanian Fair Competition Commission and any other applicable approvals;
Foreign Investment Review Board approval in Australia, if required;
OreCorp performance rights and OreCorp options being dealt with such that none will remain in existence on completion of the Scheme;
No material adverse change and no prescribed occurrence in relation to either Silvercorp or OreCorp;
Approval for quotation on TSX and NYSE of the Silvercorp common shares to be issued to OreCorp shareholders as the scrip component of the consideration; and
Other customary conditions.

 

Under the Agreement, Silvercorp has agreed to use reasonable endeavours to apply for admission of Silvercorp to the official list of Australian Securities Exchange (the “ASX”). If ASX has provided Silvercorp with conditional approval for admission to the official list of ASX by the business day before the date of the second court hearing, OreCorp shareholders (other than ineligible shareholders) may elect to receive the scrip component of the consideration in the form of CHESS Depositary Interests (which may be traded on ASX) instead of in the form of Silvercorp common shares. If conditional approval is not provided by ASX by the business day before the date of the second court hearing, all OreCorp shareholders (other than ineligible shareholders) would receive the scrip component of the consideration in the form of Silvercorp shares, tradable on the TSX and NYSE.

 

The Agreement also contains customary deal protection mechanisms, including no talk and no due diligence provisions, (subject to a fiduciary out exception) and no shop, as well as notification and matching rights for Silvercorp in the event of a competing proposal. The transaction may incur a capital gains tax payable under Tanzanian legislation. A break fee of approximately A$2.8 million shall be payable by OreCorp to Silvercorp if the Agreement is terminated as a result of certain specified circumstances.

 

27


Exhibit 99.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SILVERCORP METALS INC.

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

For the Three Months Ended June 30, 2023

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table of Contents 

 

1. Core Business and Strategy 2
     
2. First Quarter of Fiscal Year 2024 Highlights 2
     
3. Operating Performance 3
     
4. Investment in Associates 10
     
5. Overview of Financial Results 12
     
6. Liquidity, Capital Resources, and Contractual Obligations 16
     
7. Environmental Rehabilitation Provision 18
     
8. Risks and Uncertainties 18
     
9. Off-Balance Sheet Arrangements 25
     
10. Transactions with Related Parties 25
     
11. Alternative Performance (Non-IFRS) Measures 26
     
12. Material Accounting Policies, Judgments, and Estimates 28
     
13. New Accounting Standards 29
     
14. Other MD&A Requirements 29
     
15. Outstanding Share Data 29
     
16. Disclosure Controls and Procedures 30
     
17. Management’s Report on Internal Control over Financial Reporting 30
     
18. Changes in Internal Control over Financial Reporting 31
     
19. Subsequent Event 31
     
20. Directors and Officers 32
     
Technical Information 33

 

 

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or 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 months ended June 30, 2023 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, 2023, the related MD&A, the Annual Information Form (available on SEDAR at www.sedarplus.ca), 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 months ended June 30, 2023, as well as Note 2 to the audited consolidated financial statements for the year ended March 31, 2023. 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 11, “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 August 9, 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 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. First Quarter of Fiscal Year 2024 Highlights

 

Mined 303,220 tonnes of ore, milled 295,095 tonnes of ore, and produced approximately 1.8 million ounces of silver, 1,552 ounces of gold, or approximately 1.9 million ounces of silver equivalent1, plus 17.8 million pounds of lead, and 6.8 million pounds of zinc;

 

Sold approximately 1.8 million ounces of silver, 1,495 ounces of gold, 17.3 million pounds of lead, and 6.9 million pounds of zinc, for revenue of $60.0 million;

 

Reported net income attributable to equity shareholders of $9.2 million, or $0.05 per share;

 

Realized adjusted earnings1 attributable to equity shareholders of $12.4 million, or $0.07 per share;

 

Generated cash flow from operating activities of $28.9 million;

 

Cash cost per ounce of silver1, net of by-product credits, of negative $0.31;

 

All-in sustaining cost per ounce of silver1, net of by-product credits, of $9.46;

 

Paid $2.2 million of dividends to the Company’s shareholders;

 

 

1Non-IFRS measures, please refer to section 11 for reconciliation.

 

 Management’s Discussion and AnalysisPage 2

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

Spent and capitalized $1.7 million on exploration drilling, $10.8 million on underground development, and $3.5 million on equipment and facilities, including $2.4 million on construction of the new tailings storage facility; and

 

Strong balance sheet with $200.6 million in cash and cash equivalents and short-term investments. The Company holds a further equity investment portfolio in associates and other companies with a total market value of $121.5 million as at June 30, 2023.

 

3. Operating Performance

 

(a) Consolidated operating performance

 

The following table summarizes consolidated operational information for the three months ended June 30, 2023 and 2022:

 

   Three months ended June 30, 
Consolidated  2023   2022   Changes 
Production Data            
Ore Mined (tonne)   303,220    300,104    1%
Ore Milled (tonne)   295,095    298,176    -1%
                
Average Head Grades               
Silver (grams/tonne)   203    210    -3%
Lead (%)   3.0    3.1    -5%
Zinc (%)   1.3    1.4    -8%
                
Average Recovery Rates               
Silver (%)   93.7    94.5    -1%
Lead (%)   94.8    94.7    0%
Zinc (%)   82.6    78.1    6%
                
Metal Production               
Gold (ounces)   1,552    1,100    41%
Silver (in thousands of ounces)   1,780    1,860    -4%
Lead (in thousands of pounds)   17,816    19,088    -7%
Zinc (in thousands of pounds)   6,821    6,926    -2%
                
Cost Data*               
Mining costs ($/tonne)   63.74    67.96    -6%
Milling costs ($/tonne)   12.56    12.32    2%
Production costs ($/tonne)   78.63    82.99    -5%
All-in sustaining production costs ($/tonne)   134.08    147.29    -9%
                
Cash cost per ounce of silver, net of by-product credits ($)   (0.31)   (1.57)   80%
All-in sustaining cost per ounce of silver, net of by-product credits ($)   9.46    9.25    2%

*Alternative performance (Non-IFRS) measure. Please refer to section 11 for reconciliation.

 

(i) Mine and Mill Production

 

For the three months ended June 30, 2023 (“Q1 Fiscal 2024”), the Company mined 303,220 tonnes of ore, up 1% compared to 300,104 tonnes in the three months ended June 30, 2022 (“Q1 Fiscal 2023”). Ore milled in Q1 Fiscal 2024 was 295,095 tonnes, down 1% compared to 298,176 tonnes in Q1 Fiscal 2023.

 

 Management’s Discussion and AnalysisPage 3

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

(ii) Metal Production

 

In Q1 Fiscal 2024, the Company produced approximately 1.8 million ounces of silver, 1,552 ounces of gold, 17.8 million pounds of lead, and 6.8 million pounds of zinc, representing an increase of 41% in gold production, and decreases of 4%, 7% and 2%, respectively, in silver, lead and zinc production over Q1 Fiscal 2023. The lower silver and lead production is primarily due to a decrease in head grades at the Ying Mining District in line with the mining sequence and Mineral Reserves.

 

(iii) Per Tonne Costs1

 

In Q1 Fiscal 2024, the consolidated mining costs were $63.74 per tonne, down 6% compared to $67.96 per tonne in Q1 Fiscal 2023. The consolidated milling costs were $12.56, up 2% compared to $12.32 per tonne in Q1 Fiscal 2023.

 

The consolidated production costs and all-in sustaining production costs per tonne of ore processed in Q1 Fiscal 2024 were $78.63 and $134.08, down 5% and 9%, respectively, compared to $82.99 and $147.29 in Q1 Fiscal 2023. The decrease in per tonne costs was mainly due to a translation impact arising from the depreciation of the Chinese yuan against the US dollar and a decrease of $2.7 million in sustaining capital expenditures.

 

Costs per Ounce of Silver, Net of By-Product Credits1

 

In Q1 Fiscal 2024, the consolidated cash cost per ounce of silver, net of by-product credits, was negative $0.31, compared to negative $1.57 in the prior year quarter. The increase was mainly due to a decrease of $4.3 million in by-product credits, offset by a decrease of $1.8 million in expensed production costs.

 

The consolidated all-in sustaining cost per ounce of silver, net of by-product credits, was $9.46 compared to $9.25 in Q1 Fiscal 2023. The increase was mainly due to the increase in cash cost per ounce of silver offset by a decrease of $2.7 million in sustaining capital expenditures.

 

(iv) Exploration and Development

 

The following table summarized the development work and capital expenditures in Q1 Fiscal 2024.

 

   Capitalized Development and Expenditures   Expensed 
   Ramp Development   Exploration
and Development
Tunnels
   Drilling   Plant & equipment   Total   Mining Preparation Tunnels   Drilling 
   (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   ($ Thousand)   (Metres)   ($ Thousand)   (Metres)   (Metres) 
Q1 Fiscal 2024                                            
Ying Mining District   3,053   $2,262    19,403   $7,201    32,839   $1,151   $3,430    22,456   $14,044    8,443    25,937 
GC Mine   -    -    3,813    1,294    7,926    518    -    3,813    1,812    3,055    17,897 
Corporate and other   -    -    -    -    -    51    9    -    60    -    - 
Consolidated   3,053   $2,262    23,216   $8,495    40,765   $1,720   $3,439    26,269   $15,916    11,498    43,834 
                                                        
Q1 Fiscal 2023                                                       
Ying Mining District   1,949   $1,394    19,469   $7,153    49,315   $2,664   $2,470    21,418   $13,681    9,317    51,733 
GC Mine   -    -    3,540    1,157    4,634    178    232    3,540    1,567    2,365    15,266 
Corporate and other   -    -    -    -    1,982    287    (7)   -    280    -    - 
Consolidated   1,949   $1,394    23,009   $8,310    55,931   $3,129   $2,695   $24,958   $15,528    11,682    66,999 
                                                        
Changes (%)                                                       
Ying Mining District   57%   62%   0%   1%   -33%   -57%   39%   5%   3%   -9%   -50%
GC Mine   0%   0%   8%   12%   71%   191%   -100%   8%   16%   29%   17%
Corporate and other   -    -    -    -    -100%   -82%   -229%   0%   -79%   -    - 
Consolidated   57%   62%   1%   2%   -27%   -45%   28%   5%   2%   -2%   -35%

 

Total capital expenditures in Q1 Fiscal 2024 were $15.9 million, up 2% compared to $15.5 million in Q1 Fiscal 2023. In Q1 Fiscal 2024, on a consolidated basis, a total of 84,599 metres or $2.7 million worth of diamond drilling were completed (Q1 Fiscal 2023 – 122,930 metres or $4.9 million), of which approximately 43,834 metres or $1.0 million worth of underground drilling were expensed as part of mining costs (Q1 Fiscal 2023 – 66,999 metres or $1.8 million) and approximately 40,765 metres or $1.7 million worth of drilling were capitalized (Q1 Fiscal 2023 – 55,931 metres or $3.1 million). In addition, approximately 11,498 metres or $4.0 million worth of preparation tunnelling were completed and expensed as part of mining costs (Q1 Fiscal 2023 – 11,682 metres or $4.1 million), and approximately 26,269 metres or $10.8 million worth of tunnels, raises, ramps and declines were completed

 

 

1Alternative Performance (Non-IFRS) measure. Please refer to section 11 for reconciliation.

 

 Management’s Discussion and AnalysisPage 4

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

and capitalized (Q1 Fiscal 2023 – 24,958 metres or $9.7 million).

 

(b) Individual Mine Performance

 

(i) Ying Mining District

 

The following table summarize the operational information at the Ying Mining District for the three months ended June 30, 2023 and 2022. 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 June 30, 
Ying Mining District  2023   2022   Changes 
Production Data            
Ore Mined (tonne)   213,748    214,038    0%
Ore Milled (tonne)   208,809    212,055    -2%
                
Average Head Grades               
Silver (grams/tonne)   254    267    -5%
Lead (%)   3.6    3.9    -7%
Zinc (%)   0.7    0.7    -7%
                
Average Recovery Rates               
Silver (%)   95.1    95.7    -1%
Lead (%)   95.5    95.4    0%
Zinc (%)   69.6    58.1    20%
                
Metal Production               
Gold (ounces)   1,552    1,100    41%
Silver (in thousands of ounces)   1,597    1,696    -6%
Lead (in thousands of pounds)   15,382    16,718    -8%
Zinc (in thousands of pounds)   2,113    1,928    10%
                
Cost Data*               
Mining costs ($/tonne)   71.17    78.32    -9%
Milling costs ($/tonne)   11.13    10.95    2%
Production costs ($/tonne)   85.58    93.04    -8%
All-in sustaining production costs ($/tonne)   133.94    156.07    -14%
                
Cash cost per ounce of silver, net of by-product credits ($)   0.26    0.28    -7%
All-in sustaining cost per ounce of silver, net of by-product credits ($)   7.14    8.60    -17%

*Alternative performance (Non-IFRS) measure. Please refer to section 11 for reconciliation.

 

In Q1 Fiscal 2024, ore mined at the Ying Mining District was 213,748 tonnes, effectively the same compared to 214,038 tonnes in Q1 Fiscal 2023. Ore milled was 208,809 tonnes, down 2% compared to 212,055 tonnes in Q1 Fiscal 2023.

 

Average head grades of ore processed were 254 g/t for silver, 3.6% for lead, and 0.7% for zinc compared to 267 g/t for silver, 3.9% for lead, and 0.7% for zinc in Q1 Fiscal 2023. Lower silver and lead head grades were in line with the mining sequence and Mineral Reserves at the Ying Mining District.

 

Metals produced at the Ying Mining District were approximately 1.6 million ounces of silver, 1,552 ounces of gold, 15.4 million pounds of lead, and 2.1 million pounds of zinc, representing increases of 41% and 10%, respectively in gold and zinc production, and decreases of 6% and 8%, respectively, in silver and lead production, compared

 

 Management’s Discussion and AnalysisPage 5

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

to 1.7 million ounces of silver, 1,100 ounces of gold, 16.7 million pounds of lead, and 1.9 million pounds of zinc in Q1 Fiscal 2023.

 

In Q1 Fiscal 2024, the mining costs at the Ying Mining District were $71.17 per tonne, down 9% compared to $78.32 in Q1 Fiscal 2023, while the milling costs were $11.13 per tonne, up 2% compared to $10.95 in Q1 Fiscal 2023.

 

The production costs per tonne of ore processed were $85.58, down 8% compared to $93.04 in Q1 Fiscal 2023. The all-in sustaining cost per tonne of ore processed was $133.94, down 14% compared to $156.07 in Q1 Fiscal 2023. The decrease was mainly due to a 6% depreciation of the Chinese yuan against the US dollar and a decrease of $3.2 million in sustaining capital expenditures.

 

In Q1 Fiscal 2024, the cash costs per ounce of silver, net of by-product credits, at the Ying Mining District were $0.26, down 7% compared to $0.28 in Q1 Fiscal 2023. The decrease was primarily due to a decrease of $2.5 million in expensed production costs offset by a decrease of $2.4 million in by-product credits.

 

The all-in sustaining costs per ounce of silver, net of by-product credits were $7.14, down 17% compared to $8.60 in Q1 Fiscal 2023. The decrease was mainly due to the decrease in the cash cost per ounce of silver and a decrease of $3.2 million in sustaining capital expenditures.

 

Capital expenditures incurred at the Ying Mining District in Q1 Fiscal 2024 were $14.0 million, up 3% compared to $13.7 million in Q1 Fiscal 2023. Capital expenditures incurred to construct the new tailing storage facility (“TSF”) in Q1 Fiscal 2024 were $2.4 million (Q1 Fiscal 2023 - $1.2 million). As of June 30, 2023, total expenditures incurred on the construction of the TSF and the new mill were $7.2 million, and the construction is in line with the planned schedule and budget.

 

In Q1 Fiscal 2024, a total of 58,776 metres or $1.8 million worth of diamond drilling were completed (Q1 Fiscal 2023 – 101,048 metres or $4.0 million), of which approximately 25,937 metres or $0.7 million worth of underground drilling were expensed as part of mining costs (Q1 Fiscal 2023 – 51,733 metres or $1.3 million) and approximately 32,839 metres or $1.2 million worth of drilling were capitalized (Q1 Fiscal 2023 – 49,315 metres or $2.7 million). In addition, approximately 8,443 metres or $3.2 million worth of preparation tunnelling were completed and expensed as part of mining costs (Q1 Fiscal 2023 – 9,317 metres or $3.4 million), and approximately 22,456 metres or $9.5 million worth of horizontal tunnels, raises, ramps, and declines were completed and capitalized (Q1 Fiscal 2023 – 21,418 metres or $8.5 million).

 

 Management’s Discussion and AnalysisPage 6

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

(ii)GC Mine

 

The following table summarizes the operational information at the GC Mine for the three months ended June 30, 2023 and 2022:

 

    Three months ended June 30,  
GC Mine   2023     2022     Changes  
Production Data                  
Ore Mined (tonne)     89,472       86,066       4 %
Ore Milled (tonne)     86,286       86,121       0 %
                         
Average Head Grades                        
Silver (grams/tonne)     80       71       12 %
Lead (%)     1.4       1.4       1 %
Zinc (%)     2.7       2.9       -6 %
                         
Average Recovery Rates                        
Silver (%) **     82.7       83.4       -1 %
Lead (%)     90.7       89.8       1 %
Zinc (%)     90.4       90.4       0 %
                         
Metal Production                        
Silver (in thousands of ounces)     183       164       12 %
Lead (in thousands of pounds)     2,434       2,370       3 %
Zinc (in thousands of pounds)     4,708       4,998       -6 %
                         
Cost Data*                        
Mining costs ($/tonne)     45.99       42.21       9 %
Milling costs ($/tonne)     16.03       15.71       2 %
Production costs ($/tonne)     62.02       57.92       7 %
All-in sustaining production costs ($/tonne)     90.94       81.68       11 %
                         
Cash cost per ounce of silver, net of by-product credits ($)     (5.30 )     (22.42 )     76 %
All-in sustaining cost per ounce of silver, net of by-product credits ($)     9.51       (7.48 )     227 %

*Alternative performance (Non-IFRS) measure. Please refer to section 11 for reconciliation.
**Silver recovery includes silver recovered in lead concentrate and silver recovered in zinc concentrate.

 

In Q1 Fiscal 2024, a total of 89,472 tonnes of ore were mined and 86,286 tonnes were milled at the GC Mine, up 4% and 0%, respectively, compared to 86,066 tonnes mined and 86,121 tonnes milled in Q1 Fiscal 2023. The XRT Ore Sorting System was in trial run and a total of 4,362 tonnes of waste was removed in Q1 Fiscal 2024.

 

Average head grades of ore milled were 80 g/t for silver, 1.4% for lead, and 2.7% for zinc compared to 71 g/t for silver, 1.4% for lead, and 2.9% for zinc in Q1 Fiscal 2023.

 

Metals produced were approximately 183 thousand ounces of silver, 2.4 million pounds of lead, and 4.7 million pounds of zinc, up 12% and 3%, respectively, in silver and lead production, and down 6% in zinc production, compared to 164 thousand ounces of silver, 2.4 million pounds of lead, and 5.0 million pounds of zinc produced in Q1 Fiscal 2023.

 

The mining costs at the GC Mine were $45.99 per tonne, up 9% compared to $42.21 per tonne in Q1 Fiscal 2023, and the milling costs were $16.03 per tonne, up 2% compared to $15.71 in Q1 Fiscal 2023. The production cost per tonne was $62.02, up 7% compared to $57.92 in Q1 Fiscal 2023. The all-in sustaining production cost per tonne of ore processed was $90.94, up 11%, compared to $81.68 in Q1 Fiscal 2023. The increase was primarily

 

 Management’s Discussion and AnalysisPage 7

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

due to i) more tunneling was completed and expensed, ii) additional costs to run the XRT Ore Sorting System, and offset by iii) the translation impact arising from the depreciation of the Chinese yuan against the US dollar.

 

The cash costs per ounce of silver, net of by-product credits, at the GC Mine, in Q1 Fiscal 2024, were negative $5.30, compared to negative $22.42 in Q1 Fiscal 2023. The increase was mainly due to the increase in per tonne production costs as discussed above and a decrease of $1.9 million or $18.44 per ounces of silver in by product credits. The all-in sustaining costs per ounce of silver, net of by-product credits were $9.51, compared to negative $7.48 in Q1 Fiscal 2023. The increase was mainly due to the increase in the cash costs per ounce of silver and an increase of $0.4 million in sustaining capital expenditures.

 

Capital expenditures incurred at the GC Mine in Q1 Fiscal 2024 were $1.8 million, up 16% compared to $1.6 million in Q1 Fiscal 2023. In Q1 Fiscal 2024, approximately 25,823 metres or $0.9 million worth of diamond drilling were completed (Q1 Fiscal 2023 – 19,900 metres or $0.7 million), of which approximately 17,897 metres or $0.4 million worth of underground drilling were expensed as part of mining costs (Q1 Fiscal 2023 – 15,266 metres or $0.5 million) and approximately 7,926 metres or $0.5 million of drilling were capitalized (Q1 Fiscal 2023 – 4,634 metres or $0.2 million). In addition, approximately 3,055 metres or $0.8 million of tunnelling were completed and expensed as part of mining costs (Q1 Fiscal 2023 – 2,365 metres or $0.6 million), and approximately 3,813 metres or $1.3 million of horizontal tunnels, raises, and declines were completed and capitalized (Q1 Fiscal 2023 – 3,540 metres or $1.2 million).

 

(iii)Kuanping Project

 

In Q1 Fiscal 2024, the Company carried out studies on environmental, water, and soil assessments. The Company expects that these study reports will be completed and submitted to the relevant provincial government authorities for review in the second quarter of Fiscal 2024.

 

(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 carrying out 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.

 

(v)La Yesca Project

 

The La Yesca Project was placed on hold and no further exploration activities are planned.

 

 Management’s Discussion and AnalysisPage 8

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

(c)Annual Operating Outlook

 

All references to Fiscal 2024 Guidance in this MD&A refer to the “Fiscal 2024 Operating Outlook” section in the Company’s Fiscal 2023 Annual MD&A dated May 24, 2023 (“Fiscal 2024 Guidance”) filed under the Company’s SEDAR profile at www.sedarplus.com.

 

(i)Production and Production Costs

 

The following table summarizes the Q1 Fiscal 2024 production and production costs achieved compared to the respective Fiscal 2024 Guidance:

 

       Head grades   Metal production   Production costs 
   Ore processed
(tonnes)
   Gold
(g/t)
   Silver
(g/t)
   Lead
(%)
   Zinc
(%)
   Gold
(oz)
   Silver
(Koz)
   Lead
(Klbs)
   Zinc
(Klbs)
   Cash cost
($/t)
   AISC
($/t)
 
Q1 Fiscal 2024 Results                                            
Ying Mining District   208,809    0.1    254    3.6    0.7    1,552    1,597    15,382    2,113    85.58    133.94 
GC Mine   86,286    -    80    1.4    2.7    -    183    2,434    4,708    62.02    90.94 
Consolidated   295,095    0.1    203    3.0    1.3    1,552    1,780    17,816    6,821    78.63    134.08 
                                                        
Fiscal 2024 Guidance                                                       
Ying Mining District   770,000-810,000    0.2    267    3.9    0.8    4,400 - 5,500    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    4,400 - 5,500    6,800-7,170    70,480-73,810    27,650-29,660    78.2-80.5    136.4-142.4 
                                                        
% of Fiscal 2024 Guidance*                                                       
Ying Mining District   26%   70%   95%   92%   89%   31%   25%   24%   23%   94%   92%
GC Mine   25%   0%   107%   118%   96%   0%   28%   31%   24%   121%   111%
Consolidated   26%   72%   98%   96%   91%   31%   25%   25%   24%   99%   96%

*Percentage caculated based on mid-point of the related Fiscal 2024 Guidance

 

(ii)Development and Capital Expenditures

 

The following table summarizes the Q1 Fiscal 2024 development work and capitalized expenditures compared to the respective Fiscal 2024 Guidance.

 

   Capitalized Development and Expenditures   Expensed 
   Ramp Development   Exploration and
Development
Tunnels
   Drilling   Equipment &
Mill and TSF
   Mining
Preparation
Tunnels
   Drilling 
  (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   (Metres)   ($ Thousand)   ($ Thousand)   ($ Thousand)   (Metres)   (Metres) 
Fiscal 2024 Q1 Actual Results                                        
Ying Mining District   3,053   $2,262    19,403   $7,201    32,839   $1,151    3,430   $14,044    8,443    25,937 
GC Mine   -    -    3,813    1,294    7,926    518    -    1,812    3,055    17,897 
Corporate and other   -    -    -    -    -    51    9    60    -    - 
Consolidated   3,053   $2,262    23,216   $8,495    40,765   $1,720   $3,439   $15,916    11,498    43,834 
                                                   
Fiscal 2024 Guidance                                                  
Ying Mining District   8,800    6,300    57,200    23,900    146,400    4,200    21,800    56,200    25,800    71,400 
GC Mine   -    -    14,700    6,400    30,200    800    700    7,900    5,300    24,800 
Corporate and other   -    -    -    -    -    -    600    600    -    - 
Consolidated   8,800   $6,300    71,900   $30,300    176,600   $5,000   $23,100   $64,700    31,100    96,200 
                                                   
Percentage of Fiscal 2024 Guidance                                                  
Ying Mining District   35%   36%   34%   30%   22%   27%   16%   25%   33%   36%
GC Mine   -    -    26%   20%   26%   65%   0%   23%   58%   72%
Corporate and other   -    -    -    -    0%   0%   2%   10%   -    - 
Consolidated   35%   36%   32%   28%   23%   34%   15%   25%   37%   46%

*Capitalized drilling includes surface diamond drilling and some underground drilling which was believed to be for the purpose of defining additional mineral reserves.

 

(d)Update on the Proposed Transactions with Celsius

 

On May 15, 2023, the Company announced that it has signed a non-binding term sheet (the “Term Sheet”) with Celsius Resources Limited (“Celsius”), a company publicly listed on the Australian Securities Exchange (“ASX”) and the London Stock Exchange Alternative Investment Market (“AIM”) under the symbol “CLA”, regarding a proposed transaction (the “Proposed Transaction”) pursuant to which the Company will acquire all of the issued and outstanding shares of Celsius. Celsius owns the advanced-stage Maalinao-Caigutan-Biyog copper-gold project (“MCB Project”) in the Philippines, which is located in the Cordillera Administrative Region of the Philippines, approximately 320 km north of Manila. The major terms of the Proposed Transaction are:

 

 Management’s Discussion and AnalysisPage 9

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

The Company has offered to acquire all of the outstanding shares of Celsius from the shareholders of Celsius, at a fixed price of AUD$0.030 per share, in exchange for consideration comprising 90% the Company’s shares and 10% in cash. The Company’s share price will be determined based on the volume weighted average trading price (“VWAP”) on the NYSE for the 20 business days ending on the scheme record date.

 

The consideration of AUD$0.030 per share represents a 76% premium to the 20-day VWAP of Celsius as of the close of trading on the ASX on May 11, 2023. The total consideration is approximately AUD$56 million.

 

Celsius and the Company have also executed a private placement subscription agreement at AUD$0.015 per Celsius share for a total of AUD$5 million. This will provide interim funding for further development of Celsius’ MCB Project. The private placement was closed on May 16, 2023. Upon closing of the private placement, the Company owns 15.1% of the outstanding shares of Celsius.

 

In addition to the consideration, Celsius shareholders will receive shares in a new exploration company (“Spinco”) which will hold all of Celsius’ rights and interests with respect to the Sagay (Philippines) and Opuwo (Namibia) projects. The Spinco shares will be distributed on 10 Celsius shares for 1 Spinco share basis. Spinco will seek a listing on the ASX or AIM via a demerger and concurrent initial public offering. Silvercorp has agreed to invest AUD$4 million in Spinco, valued at a post-financed market capitalization of AUD$30 million.

 

The Proposed Transaction will be implemented by way of a Scheme of Arrangement (“Arrangement”) or other appropriate form of transaction under Australian laws, under a definitive agreement (“Definitive Agreement”) to be negotiated and entered into by the Company and Celsius. The final structure of the Proposed Transaction will be governed by the terms of the Definitive Agreement. The Term Sheet does not create a binding agreement with Celsius for the Proposed Transaction, and there is no assurance that Silvercorp and Celsius will reach agreement on the terms of the Definitive Agreement as set out in the Term Sheet, or at all. If the Proposed Transaction is not completed, the Company will have the right to maintain its percentage interest in Celsius pursuant to the placement agreement. In addition to entering into the Definitive Agreement, completion of the Proposed Transaction is subject to, among other conditions, satisfactory completion of due diligence, voting support of key Celsius shareholders, Celsius shareholder approval, and regulatory approvals.

 

The exclusivity period entered into between the Company and Celsius expired effectively July 31, 2023, and the Company and Celsius have not agreed on the terms of a Definitive Agreement in line with those contained in the Term Sheet and currently no negotiation is on going.

 

4.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 two common directors and two common officers, 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.

 

As at June 30, 2023, the Company owned 44,351,616 common shares of NUAG (March 31, 2023 – 44,351,616), representing an ownership interest of 28.1% (March 31, 2023 – 28.2%).

 

 

 Management’s Discussion and AnalysisPage 10

SILVERCORP METALS INC.
Management’s Discussion and Analysis
For the Three Months Ended June 30, 2023
(Tabular amounts are expressed in thousands of U.S. dollars, except share, per share cost and production data or otherwise stated)

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

 

           Value of
NUAG’s
 
           common
shares per
 
   Number of
shares
   Amount   quoted 
market price
 
Balance, April 1, 2022   44,042,216   $49,437   $140,275 
Purchase from open market   309,400    874      
Share of net loss        (2,411)     
Share of other comprehensive loss        (894)     
Foreign exchange impact        (3,753)     
Balance, March 31, 2023   44,351,616   $43,253   $119,621 
Share of net loss        (524)     
Share of other comprehensive loss        71      
Foreign exchange impact        952      
Balance, June 30, 2023   44,351,616   $43,752   $96,140 

 

(b)Investment in Tincorp Metals Inc. (“TIN”)

 

Tincorp Metals Inc. (“TIN”), formerly Whitehorse Gold Corp., is a Canadian public company listed on the TSX Venture Exchange (symbol: TIN). TIN 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 TIN using the equity method as it is able to exercise significant influence over the financial and operating policies of TIN.

 

On December 15, 2022, the Company participated in a non-brokered private placement of TIN and purchased 4,000,000 units at a cost of $1.2 million. Each unit was comprised of one TIN 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 June 30, 2023, the Company owned 19,514,285 common shares of TIN (March 31, 2023 – 19,514,285), representing an ownership interest of 29.3% (March 31, 2023 – 29.3%).

 

The table below summarize the investment in TIN common shares and its market value as at the respective reporting dates. The market value deficiency is considered to be short term and is not identified as an impairment indicator.

 

   Number of
shares
   Amount   Value of
TIN’s
common
shares per
quoted
market price
 
Balance, April 1, 2022   15,514,285   $7,404   $6,208 
Participation in private placement   4,000,000    1,181      
Dilution loss        (107)     
Share of net loss        (490)     
Share of other comprehensive income        8      
Foreign exchange impact        (554)     
Balance, March 31, 2023   19,514,285   $7,442   $6,777 
Share of net loss        (116)     
Share of other comprehensive income        (16)     
Foreign exchange impact        163      
Balance, June 30, 2023   19,514,285   $7,473   $4,864