EX-99.1 2 tm2027257d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

FOR THE THREE AND SIX MONTHS ENDED

JUNE 30, 2020 AND 2019

 

(Presented in thousands of United States dollars, unless otherwise stated)

 

 

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Income (Loss) Statements

(Unaudited - Presented in thousands of US dollars, except per share amounts)

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
Sales (note 23)  $44,484   $67,908   $92,025   $126,899 
Cost of sales (note 24)   30,707    44,930    70,784    82,434 
Mine operating income   13,777    22,978    21,241    44,465 
                     
General and administration (note 25)   10,379    6,963    13,998    13,484 
Exploration and evaluation   126    329    503    515 
Share of loss from associates (note 11)   23    58    67    129 
Foreign exchange loss (gain)   2,604    (199)   3,892    3,463 
Other expenses (note 26)   1,935    116    2,232    250 
    15,067    7,267    20,692    17,841 
                     
Operating income (loss)   (1,290)   15,711    549    26,624 
                     
Investment gains (note 12)   2,188    -    3,306    - 
Interest and finance (costs) income, net (note 27)   (349)   (107)   (706)   36 
Gain (loss) on derivatives   -    338    -    (1,223)
    1,839    231    2,600    (1,187)
                     
Income before income taxes   549    15,942    3,149    25,437 
                     
Income taxes                    
Current income tax expense   4,025    9,912    9,964    18,513 
Deferred income tax expense (recovery)   2,179    (4,249)   3,338    (5,598)
    6,204    5,663    13,302    12,915 
Net income (loss) for the period  $(5,655)  $10,279   $(10,153)  $12,522 
                     
Earnings (loss) per share (note 22)                    
Basic  $(0.03)  $0.07   $(0.06)  $0.08 
Diluted  $(0.03)  $0.07   $(0.06)  $0.08 
                     
Weighted average number of common shares outstanding (000's)                    
Basic   171,219    160,215    165,783    160,093 
Diluted   171,219    162,656    165,783    161,933 

 

The accompanying notes are an integral part of these financial statements.

 

Page | 1

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Statements of Comprehensive Income (Loss)

(Unaudited - Presented in thousands of US dollars)

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
Net income (loss) for the period  $(5,655)  $10,279   $(10,153)  $12,522 
                     
Items that may in the future be reclassified to profit or loss:                    
Changes in fair value of hedging instruments, net of $nil tax   129    (531)   (689)   (792)
Total other comprehensive income (loss) for the period   129    (531)   (689)   (792)
Comprehensive income (loss) for the period  $(5,526)  $9,748   $(10,842)  $11,730 

 

The accompanying notes are an integral part of these financial statements.

 

Page | 2

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Statements of Financial Position

(Unaudited - Presented in thousands of US dollars)

 

   June 30,   December 31, 
   2020   2019 
ASSETS          
CURRENT ASSETS          
Cash and cash equivalents  $76,685   $83,404 
Trade and other receivables (note 5)   33,945    47,707 
Inventories (note 6)   13,317    14,471 
Other current assets (note 7)   7,480    5,495 
Assets held for sale (note 8)   1,069    1,069 
    132,496    152,146 
NON-CURRENT ASSETS          
Mineral properties and exploration and evaluation assets (note 9)   375,949    353,519 
Plant and equipment (note 10)   400,989    378,509 
Investment in associates (note 11)   938    1,331 
Long-term receivables and other (note 12)   41,052    38,389 
Deposits and advances to contractors (note 13)   7,963    12,171 
Total assets  $959,387   $936,065 
           
LIABILITIES          
CURRENT LIABILITIES          
Trade and other payables (note 14)   47,235    65,286 
Income taxes payable   6,776    12,400 
Current portion of lease obligations (note 16)   8,088    8,831 
Current portion of closure and reclamation provisions (note 19)   5,129    3,257 
    67,228    89,774 
NON-CURRENT LIABILITIES          
Debt (note 17)   132,608    146,535 
Deferred tax liabilities   24,253    20,915 
Closure and reclamation provisions (note 19)   29,843    27,868 
Lease obligations (note 16)   12,706    15,048 
Other liabilities (note 18)   737    499 
Total liabilities   267,375    300,639 
           
SHAREHOLDERS' EQUITY          
Share capital (note 21)   491,103    422,145 
Reserves   23,875    26,094 
Retained earnings   177,034    187,187 
Total shareholders' equity   692,012    635,426 
           
Total liabilities and shareholders' equity  $959,387   $936,065 

 

/s/ Jorge Ganoza Durant   /s/ Kylie Dickson
Jorge Ganoza Durant   Kylie Dickson
Director   Director

 

The accompanying notes are an integral part of these financial statements.

Page | 3

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Statements of Cashflows

(Unaudited - Presented in thousands of US dollars)

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
OPERATING ACTIVITIES                    
Net income (loss) for the period  $(5,655)  $10,279   $(10,153)  $12,522 
Items not involving cash                    
Depletion and depreciation   9,009    12,219    20,582    22,039 
Accretion expense   172    247    402    512 
Income taxes   6,204    5,663    13,301    12,915 
Interest expense   218    318    556    673 
Interest income   (33)   578    (252)   - 
Share based payments expense, net of cash settlements   5,699    671    4,167    607 
Share of loss from associates   23    58    67    129 
Unrealized foreign exchange loss   92    477    261    590 
Unrealized foreign exchange loss, Lindero construction (note 12)   2,715    (711)   5,987    2,176 
Investments gains, Lindero construction   (2,188)   -    (3,306)   - 
Unrealized loss on derivatives   -    309    -    2,646 
Write-downs and other   78    (196)   269    41 
    16,334    29,912    31,881    54,850 
Trade and other receivables   (3,454)   2,101    12,546    (3,702)
Prepaid expenses   471    1,306    (856)   1,695 
Inventories   908    673    850    (1,125)
Trade and other payables   (6,035)   (4,105)   (11,083)   (4,802)
Closure and rehabilitation payments   (76)   (65)   (99)   (191)
Cash provided by operating activities   8,148    29,822    33,239    46,725 
Income taxes paid   (4,509)   (6,006)   (16,530)   (20,005)
Interest paid   (236)   (293)   (305)   (602)
Interest received   33    475    252    1,816 
Net cash provided by operating activities   3,436    23,998    16,656    27,934 
INVESTING ACTIVITIES                    
Proceeds from (purchases of) short-term investments   -    (475)   -    71,008 
Additions to mineral properties, plant and equipment   (951)   (4,133)   (6,434)   (13,349)
Expenditures on Lindero construction   (19,614)   (51,285)   (56,430)   (74,752)
Capitalized interest on Lindero construction   (2,819)   (1,320)   (5,069)   (2,235)
Contractor advances on Lindero construction and other expenditures   (1,304)   (6,353)   (3,972)   (18,062)
Advances applied to Lindero construction and other expenditures   1,998    15,440    7,664    17,348 
Purchases of marketable securities - Lindero construction   (3,284)   -    (7,269)   - 
Proceeds from sale of marketable securities - Lindero construction   5,472    -    10,575    - 
Proceeds from sale of assets   44    4    44    229 
Additions to long-term receivables   (3,267)   (9,241)   (9,081)   (17,170)
Cash used in investing activities   (23,725)   (57,363)   (69,972)   (36,983)
                     
FINANCING ACTIVITIES                    
Proceeds from credit facility (note 17(a))   -    -    40,000    - 
Repayment of credit facility (note 17(a))   (55,000)   -    (55,000)   - 
Proceeds from issuance of common shares   69,000    -    69,000    - 
Share issuance costs   (3,123)   -    (3,123)   - 
Payments of lease obligations   (2,396)   (1,867)   (4,132)   (3,796)
Cash (used in) provided by financing activities   8,481    (1,867)   46,745    (3,796)
Effect of exchange rate changes on cash and cash equivalents   (49)   (489)   (148)   (438)
Decrease in cash and cash equivalents during the period   (11,857)   (35,721)   (6,719)   (13,283)
Cash and cash equivalents, beginning of the period   88,542    112,941    83,404    90,503 
Cash and cash equivalents, end of the period  $76,685   $77,220   $76,685   $77,220 
                     
Cash and cash equivalents consist of:                    
Cash  $57,612   $25,160   $57,612   $25,160 
Cash equivalents   19,073    52,060    19,073    52,060 
Cash and cash equivalents, end of the period  $76,685   $77,220   $76,685   $77,220 

 

The accompanying notes are an integral part of these financial statements 

Page | 4

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Statements of Changes in Equity

(Unaudited - Presented in thousands of US dollars, except for number of shares)

 

   Share capital   Reserves         
   Number
of common shares
   Amount   Equity
reserve
   Hedging
reserve
   Fair value
reserve
   Equity
component of
convertible
debenture
   Foreign
Currency
reserve
   Retained
earnings
   Total equity 
Balance at January 1, 2020   160,291,553   $422,145   $20,870   $(674)  $(42)  $4,825   $1,115   $187,187   $635,426 
Total comprehensive loss for the period                                             
Net loss for the period   -    -    -    -    -    -    -    (10,153)   (10,153)
Other comprehensive loss for the period   -    -    -    (689)   -    -    -    -    (689)
Total comprehensive loss for the period   -    -    -    (689)   -    -    -    (10,153)   (10,842)
                                              
Transactions with owners of the Company                                             
Issuance of common shares   23,000,000    69,000    -    -    -    -    -    -    69,000 
Share issuance costs   -    (3,123)   -    -    -    -    -    -    (3,123)
Shares issued on vesting of share units   692,548    3,081    (3,081)   -    -    -    -    -    - 
Share-based payments (note 20)   -    -    1,551    -    -    -    -    -    1,551 
    23,692,548    68,958    (1,530)   -    -    -    -    -    67,428 
                                              
Balance at June 30, 2020   183,984,101   $491,103   $19,340   $(1,363)  $(42)  $4,825   $1,115   $177,034   $692,012 
                                              
Balance at January 1, 2019   159,939,595   $420,467   $17,882   $(9)  $(42)  $-   $1,115   $163,391   $602,804 
Total comprehensive income for the period                                             
Net income for the period   -    -    -    -    -    -    -    12,522    12,522 
Other comprehensive loss for the period   -    -    -    (792)   -    -    -    -    (792)
Total comprehensive income for the period   -    -    -    (792)   -    -    -    12,522    11,730 
                                              
Transactions with owners of the Company                                             
Shares issued on vesting of share units   351,958    1,678    (1,678)   -    -    -    -    -    - 
Share-based payments (note 20)   -    -    2,355    -    -    -    -    -    2,355 
    351,958    1,678    677    -    -    -    -    -    2,355 
                                              
Balance at June 30, 2019   160,291,553   $422,145   $18,559   $(801)  $(42)  $-   $1,115   $175,913   $616,889 

 

The accompanying notes are an integral part of these financial statements.

 

Page | 5

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

1.Nature of Operations

 

Fortuna Silver Mines Inc. and its subsidiaries (the “Company”) is a publicly traded company incorporated and domiciled in British Columbia, Canada.

 

The Company is engaged in precious and base metal mining and related activities in Latin America, including exploration, extraction, and processing. The Company operates the Caylloma silver, lead, and zinc mine (“Caylloma”) in southern Peru, the San Jose silver and gold mine (“San Jose”) in southern Mexico, and is constructing an open pit gold heap leach mine at its Lindero property (the “Lindero Project”) in northern Argentina.

 

Its common shares are listed on the New York Stock Exchange under the trading symbol FSM, on the Toronto Stock Exchange under the trading symbol FVI, and on the Frankfurt Stock Exchange under the trading symbol F4S.F.

 

The Company’s registered office is located at Suite 650 - 200 Burrard Street, Vancouver, Canada, V6C 3L6

 

2.COVID-19 Uncertainties and Liquidity Risk

 

COVID-19 Uncertainties

 

On March 11, 2020, the World Health Organization declared COVID-19 as a pandemic.  In response to the pandemic, the Governments of Mexico, Peru and Argentina implemented measures to curb the spread of COVID-19, which included among others, the closure of international borders, temporary suspension of all non-essential business, including mining, and the declaration of mandatory quarantine periods.  To comply with these measures, the Company temporarily suspended mining operations at the San Jose and Caylloma mines and halted construction activities at the Lindero Project.  The San Jose Mine was placed on care and maintenance for a total of 54 days, while processing activities continued to operate at the Caylloma Mine with a reduced task force drawing from its ore stockpile and mining subsequently restarted with a reduced taskforce.  Construction activities at the Lindero Project were halted for much of the quarter ended June 30, 2020.

 

The Company has not experienced any significant disruption to product shipments since the onset of the COVID-19 pandemic.  The Company also increased its supply of consumables inventory to avoid any supply chain disruption and is working to manage the logistical challenges presented by the closure of trade borders.  Border restrictions, if ongoing, could result in supply chain delays and the movement of our mine workforce and disrupt production of our saleable products. 

 

On June 4, 2020, the Company completed an amendment to the financial covenants under the Amended Credit Facility in response to uncertainty related to COVID-19.  The Total debt to EBITDA ratio has been removed and replaced with Total Net Debt to EBITDA, Net Senior Secured Debt to EBITDA, and EBITDA to Interest Expense ratios.  The Company was in compliance with the financial covenants as at June 30, 2020 (note 17 a)).

 

On July 6, 2020, the Company voluntarily suspended operations at the Caylloma Mine to sanitize and disinfect the mine. Mining and ore processing operations at the mine resumed on July 27, 2020.

 

Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company manages liquidity risk by the preparation of internally generated cash flow forecasts. These short-term cash flow forecasts consider estimation of future operating costs, financing costs, development capital and cash receipts from sales revenue. Sensitivity analyses are also performed, including the impact of volatility in estimated commodity prices.

 

Page | 6

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

As at June 30, 2020, the Company had $131,685 of liquidity comprised of cash and cash equivalents and amounts available for drawdown from the revolving credit facility. The Company expects to incur between $55,000 to $60,000 to complete the construction of the Lindero Project, inclusive of preproduction expenditures, working capital and recoverable value added taxes.

 

The Company believes that its cash and cash equivalents and credit facility will provide sufficient liquidity to meet the Company’s minimum obligations for the next 12 months from June 30, 2020.

 

3.Basis of Presentation

 

Statement of Compliance

 

These unaudited condensed interim consolidated financial statements (“interim financial statements”) were prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to the preparation of interim financial statements, including IAS 34 Interim Financial Reporting. They do not include all the information required for full annual financial statements. These interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2019, which includes information necessary for understanding the Company’s business and financial presentation.

 

The same accounting policies and methods of computation are followed in these interim financial statements as compared with the most recent annual financial statements. None of the new standards, and amendments to standards and interpretations effective as of January 1, 2020, applied in preparing these interim financial statements had a significant effect.

 

The following accounting standard, interpretation or amendment that has been issued and is effective on January 1, 2020:

 

In September 2019, the IASB issued first phase amendments IFRS 9 Financial Instruments, IAS 39 Financial Instruments: Recognition and Hedging and IFRS 7 Financial Instrument Disclosures to address the financial reporting impact of the reform on interest rate benchmarks, such as the discontinuance of the interbank offered rates. The first phase amendment is focused on the impact to hedge accounting requirements. The Company adopted the first phase amendment and there was no material impact on its consolidated financial statements. The Company will continue to assess the effect of amendments related to the interest rate benchmark reform on its consolidated financial statements.

 

The following standard, interpretation or amendment that has been issued but is not yet effective:

 

On May 14, 2020, the IASB published a narrow scope amendment to IAS 16 Property, Plant and Equipment - Proceeds before Intended Use. The amendment prohibits deducting from the cost of property, plant and equipment amounts received from selling items produced while preparing the asset for its intended use. Instead, amounts received will be recognized as sales proceeds and related cost in profit or loss. The effective date is for annual periods beginning on or after January 1, 2022, with early adoption permissible. The Company is assessing the effect of the narrow scope amendment on its consolidated financial statements and the possibility of early adoption.

 

On August 12, 2020, the Company's Board of Directors approved these interim financial statements for issuance.

 

Presentation and Functional Currency

 

These interim financial statements are presented in United States Dollars (“$” or “US$” or “US dollars”), which is the functional currency of the Company. Reference to C$ are to Canadian dollars. All amounts in these interim financial statements have been rounded to the nearest thousand US dollars, unless otherwise stated.

 

Page | 7

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

Basis of Measurement

 

These interim financial statements have been prepared on a historical cost basis, except for those assets and liabilities that are measured at fair value (Note 29) at the end of each reporting period.

 

4.Use of Estimates, Assumptions and Judgements

 

(a)    Critical Accounting Estimates and Assumptions

 

The preparation of these interim financial statements requires management to make estimates, assumptions and judgements that affect the reported amounts of assets and liabilities at the balance sheet date and reported amounts of expenses during the reporting period. Such estimates, assumptions and judgements are, by their nature, uncertain. Actual outcomes could differ from these estimates.

 

The impact of such estimates, assumptions and judgements are pervasive throughout the interim financial statements and may require accounting adjustments based on future occurrences. Revisions to accounting estimates are recognized in the period in which the estimate is revised and are accounted for prospectively.

 

In preparing these interim financial statements for the three and six months ended June 30, 2020, the Company applied the critical estimates, assumptions and judgements as disclosed in note 4 of its audited consolidated financial statements for the year ended December 31, 2019, in addition to the noted below.

 

Value-added tax (“VAT”) receivable

 

Timing of collection of VAT receivables is uncertain as VAT refund procedures require a significant amount of information and follow-up. The Company assesses the recoverability of the amounts receivable at each reporting date which is impacted by several factors, including the status of discussions with the tax authorities, and current interpretation of relevant tax legislation. Changes in these estimates can materially affect the amount recognized as VAT receivable and could result in an increase in other expenses recognized in the Condensed Interim Consolidated Income Statements and Comprehensive Income. Significant judgment is required to determine the presentation of current and non-current VAT receivable.

 

5.Trade and Other Receivables

 

   June 30,   December 31, 
   2020   2019 
Trade receivables from concentrate sales  $20,168   $33,642 
Advances and other receivables   2,471    2,419 
Value added taxes recoverable   11,306    11,646 
Accounts and other receivables  $33,945   $47,707 

 

The Company’s trade receivables from concentrate sales are expected to be collected in accordance with the terms of the existing concentrate sales contracts with its customers. No amounts were past due as at June 30, 2020 and December 31, 2019.

 

Page | 8

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

6.Inventories

 

   June 30,   December 31, 
   2020   2019 
Concentrate stockpiles  $2,993   $2,640 
Ore stockpiles   1,609    3,730 
Materials and supplies   8,715    8,101 
Inventories  $13,317   $14,471 

 

During the three and six months ended June 30, 2020 the Company expensed $26,109 and $63,026 (three and six months ended June 30, 2019 – $44,279 and $81,065) of inventories to cost of sales.

 

7.Other Current Assets

 

   June 30,   December 31, 
   2020   2019 
Income tax recoverable  $3,574   $2,553 
Prepaid expenses   3,906    2,942 
Other current assets  $7,480   $5,495 

 

8.Assets Held for Sale

 

As at June 30, 2020, changes to assets held for sale are as follow:

 

Balance at December 31, 2018  $1,097 
Disposals   (28)
Balance at December 31, 2019   1,069 
Balance at June 30, 2020  $1,069 

 

9.Mineral Properties and Exploration and Evaluation Assets

 

   Depletable   Not depletable     
   Caylloma   San Jose   Lindero   Other   Total 
COST                    
Balance at December 31, 2019  $128,244   $184,333   $203,866   $7,933   $524,376 
Additions   1,879    3,041    22,230    575    27,725 
Changes in closure and reclamation provision   56    211    4,104    -    4,371 
Balance at June 30, 2020  $130,179   $187,585   $230,200   $8,508   $556,472 
                          
ACCUMULATED DEPLETION                         
Balance at December 31, 2019  $74,435   $96,422   $-   $-   $170,857 
Depletion   3,622    6,044    -    -    9,666 
Balance at June 30, 2020  $78,057   $102,466   $-   $-   $180,523 
                          
Net Book Value at June 30, 2020  $52,122   $85,119   $230,200   $8,508   $375,949 

 

Page | 9

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Depletable   Not depletable     
   Caylloma   San Jose   Lindero   Other   Total 
COST                    
Balance at December 31, 2018  $121,625   $175,609   $155,854   $7,797   $460,885 
Additions   6,396    7,838    34,485    2,652    51,371 
Changes in closure and reclamation provision   223    886    13,527    -    14,636 
Disposals   -    -    -    (2,516)   (2,516)
Balance at December 31, 2019  $128,244   $184,333   $203,866   $7,933   $524,376 
                          
ACCUMULATED DEPLETION                         
Balance at December 31, 2018  $68,207   $79,878   $-   $-   $148,085 
Depletion   6,228    16,544    -    -    22,772 
Balance at December 31, 2019  $74,435   $96,422   $-   $-   $170,857 
                          
Net Book Value at December 31, 2019  $53,809   $87,911   $203,866   $7,933   $353,519 

 

During the three and six months ended June 30, 2020 the Company capitalized $2,819 and $5,069 (three and six months ended June 30, 2019 - $1,119 and $1,842) of interest related to the construction of the Lindero Project. The assets of the Caylloma Mine and the San Jose Mine and their holding companies, are pledged as security under the Company’s credit facility.

 

Other consists of the following exploration and evaluation assets:

 

   Mexico   Argentina   Serbia   Others     
   Tlacolula   Pachuca   Arizaro   Esperanza   Incachule   Barje       Total 
Balance at December 31, 2018  $3,298   $-   $934   $788   $766   $1,938   $73   $7,797 
Additions   218    962    2    -    -    1,318    152    2,652 
Write-off   -    (962)   -    (788)   (766)   -    -    (2,516)
Balance at December 31, 2019   3,516    -    936    -    -    3,256    225    7,933 
Additions   114    -    -    -    -    122    339    575 
Balance at June 30, 2020  $3,630   $-   $936   $-   $-   $3,378   $564   $8,508 

 

10.Plant and Equipment

 

                             
   Machinery
and
equipment
   Land, Buildings
and leasehold
improvements
   Furniture, other equipment and Transport
units
   Assets under lease   Capital work in progress - Lindero   Capital
work in
progress - Other
   Total 
COST                            
Balance at December 31, 2019  $75,246   $159,732   $16,083   $35,671   $219,335   $6,424   $512,491 
Additions   408    62    700    165    33,026    2,017    36,378 
Changes in closure and reclamation   43    -    -    -    -    -    43 
Disposals   (86)   -    (24)   -    -    -    (110)
Reclassifications   579    4,772    868    -    (428)   (5,791)   - 
Balance at June 30, 2020  $76,190   $164,566   $17,627   $35,836   $251,933   $2,650   $548,802 
                                    
ACCUMULATED DEPRECIATION                                   
Balance at December 31, 2019  $42,214   $78,360   $7,402   $6,006   $-   $-   $133,982 
Disposals   (23)   -    (21)   -    -    -    (44)
Depreciation   3,130    6,085    1,347    3,313    -    -    13,875 
Balance at June 30, 2020  $45,321   $84,445   $8,728   $9,319   $-   $-   $147,813 
                                    
Net Book Value at June 30, 2020  $30,869   $80,121   $8,899   $26,517   $251,933   $2,650   $400,989 

 

Page | 10

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Machinery
and
equipment
   Land, Buildings
and leasehold
improvements
   Furniture, other
equipment and
transport units
   Assets under lease 1   Capital work in
progress - Lindero
   Capital
work in
progress - Other
   Total 
COST                                   
Balance at December 31, 2018  $74,188   $141,318   $11,066   $13,411   $52,964   $6,140   $299,087 
Initial adoption IFRS 16   -    -    -    7,316    -    -    7,316 
Balance at January 1, 2019   74,188    141,318    11,066    20,727    52,964    6,140    306,403 
Additions   1,185    714    3,464    14,944    177,017    9,718    207,042 
Changes in closure and reclamation   171    -    -    -    -    -    171 
Disposals   (1,038)   -    (87)   -    -    -    (1,125)
Reclassifications   740    17,700    1,640    -    (10,646)   (9,434)   - 
Balance at December 31, 2019  $75,246   $159,732   $16,083   $35,671   $219,335   $6,424   $512,491 
                                    
ACCUMULATED DEPRECIATION                                   
Balance at December 31, 2018  $35,843   $65,547   $5,390   $107   $-   $-   $106,887 
Disposals   (746)   -    (79)   -    -    -    (825)
Depreciation   7,117    12,813    2,091    5,899    -    -    27,920 
Balance at December 31, 2019  $42,214   $78,360   $7,402   $6,006   $-   $-   $133,982 
                                    
Net Book Value at December 31, 2019  $33,032   $81,372   $8,681   $29,665   $219,335   $6,424   $378,509 

 

(1)The Company leases equipment that was previously classified as a finance lease under IAS 17. On January 1, 2019, these leases were classified as right-of-use assets under IFRS 16 and the carrying amount of $13,411 and the lease liability of $8,767 were determined based on the carrying amount of these assets and their related lease liability immediately before this date.

 

11.Investment in Associates

 

As at June 30, 2020, investments in associates were comprised of:

 

   Proportion of ownership held   Market Value (C$) 
   June 30,   December 31,   June 30,   December 31, 
Name  2020   2019   2020   2019 
Medgold Resources Corp. ("Medgold")   22%   22%  $1,022   $1,265 
Prospero Silver Corp. ("Prospero")   27%   27%  $309   $464 

 

Medgold and Prospero are Canadian public companies which both trade on the TSX Venture Exchange under the ticker symbols MED and PSL, respectively, and are quoted in Canadian dollars (“C$”). Medgold’s principal business activity is the acquisition and exploration of resource properties in Serbia, and Prospero’s principal business activity is the acquisition and exploration of resource properties in Mexico.

 

   Medgold   Prospero   Total 
Balance at December 31, 2018  $3,075   $1,202   $4,277 
Write down of investment   (1,937)   (784)   (2,721)
Share of net income (loss)   (164)   (61)   (225)
Balance at December 31, 2019   974    357    1,331 
Write down of investment   (207)   (119)   (326)
Share of net loss   (47)   (20)   (67)
Balance at June 30, 2020  $720   $218   $938 

 

During the six months ended June 30, 2020, the Company wrote-down its investments in Prospero and Medgold in the amount of $119 and $207 (December 31, 2019: Prospero - $784; Medgold - $1,937), respectively.

 

Page | 11

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

Subsequent to June 30, 2020, Medgold completed a 40 million unit financing at C$0.05 cents per unit.  This financing diluted our equity interest in Medgold to 15.6% and will result in a change to the accounting for our investment in Medgold in the third quarter of 2020. The investment will be classified as fair value through other comprehensive income, and changes in the fair value of the shares will be recorded in Other Comprehensive Income.

 

12.Long-Term Receivables and Other

 

   June 30,   December 31, 
   2020   2019 
Value added tax recoverable - Lindero (1)  $36,453   $34,176 
Value added tax recoverable - San Jose (2)   2,241    2,036 
Income tax recoverable (note 31(d))   1,167    1,310 
Other assets   1,191    867 
Long-term receivables and other  $41,052   $38,389 
   
(1)The Company expects to start recovering the value added tax amount after the commencement of commercial production at the Lindero Project.
(2)The Company expects to start recovering the value added tax amount during the third quarter of 2021.

 

During the three and six months ended June 30, 2020 the Company recognized an unrealized foreign exchange loss of $3,308 and $5,998 (three and six months ended June 30, 2019 - $763 gain and $2,089 loss) related to the value added tax recoverable on the construction at the Lindero Project.

 

The Company implemented an investment strategy in the fourth quarter of 2019 to meet its local currency requirements in Argentina. During the three and six months ended June 30, 2020, the Company recognized $2,188 and $3,306), respectively, of gains from Argentine Peso denominated cross-border securities trades.

 

13.Deposits and Advances to Contractors

 

As at June 30, 2020, the Company has advanced $7,547 (December 31, 2019 – $12,164) to contractors related to the construction of the Lindero Project and $416 related to other projects at the San Jose and Caylloma mines (December 31, 2019 – $7).

 

During the three and six months ended June 30, 2020 the Company paid $1,304 and $3,972, respectively, (December 31, 2019 - $19,175) as deposits for advances to contractors and $1,998 and $7,664, respectively, of deposits (December 31, 2019 - $49,950) were applied against equipment delivered or services rendered on the Lindero Project, and $422 was transferred to accounts receivables.

 

14.Trade and Other Payables

 

   June 30,   December 31, 
   2020   2019 
Trade accounts payable  $11,907   $15,975 
Lindero construction payables   16,871    24,998 
Refundable deposits to contractors   1,321    1,496 
Payroll payable   6,245    13,627 
Mining royalty payable   304    1,237 
Value added taxes payable   -    224 
Interest payable   1,819    1,457 
Due to related parties (note 15)   5    14 
Other payables   179    535 
Derivative liability   1,592    894 
Deferred share units payable (note 20(a))   5,694    3,918 
Restricted share units payable (note 20(b))   1,298    911 
Total trade and other payables  $47,235   $65,286 

 

Page | 12

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

15.Related Party Transactions

 

In addition to the related party transactions and balances disclosed elsewhere in these interim financial statements, the Company entered into the following related party transactions during the three and six months ended June 30, 2020 and 2019:

 

a)Purchase of Goods and Services

 

During the three and six months ended June 30, 2020 and 2019, the Company was charged for general and administrative services pursuant to a shared services agreement with Gold Group Management Inc., a company of which Simon Ridgway, the Company’s Chairman, is a director.

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
Personnel costs  $5   $2   $10   $5 
General and administrative expenses   24    28    116    113 
   $29   $30   $126   $118 

 

As at June 30, 2020, the Company had outstanding balances payable to Gold Group Management Inc. of $5 (December 31, 2019 - $14). Amounts due to related parties are due on demand and are unsecured.

 

b)Key Management Personnel

 

During the three and six months ended June 30, 2020 and 2019, the Company was charged for consulting services by Mario Szotlender, a director of the Company, and by Mill Street Services Ltd., a company of which Simon Ridgway, the Company’s Chairman, is a director. Such amounts, along with other key management personnel compensation expense were as follows:

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
Salaries and benefits  $1,108   $1,719   $1,582   $3,086 
Directors fees   202    186    373    362 
Consulting fees   27    22    66    56 
Share-based payments   5,178    132    3,912    1,478 
   $6,515   $2,059   $5,933   $4,982 

 

16.Lease Obligations

 

   Minimum lease payments 
   June 30,   December 31, 
   2020   2019 
Less than one year  $8,588   $9,313 
Between one and five years   10,808    13,521 
More than five years   14,958    14,958 
    34,354    37,792 
Less: future finance charges   (13,560)   (13,913)
Present value of minimum lease payments   20,794    23,879 
Less: current portion   (8,088)   (8,831)
Non-current portion  $12,706   $15,048 

 

Page | 13

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

17.Debt

 

The following table summarizes the changes in debt:

 

   Credit Facility   Debentures   Total 
Balance at December 31, 2018  $69,302   $-   $69,302 
Proceeds from debentures   -    46,000    46,000 
Transaction costs paid   -    (2,490)   (2,490)
Portion allocated to equity   -    (7,141)   (7,141)
Transaction costs allocated to equity   -    389    389 
Amortization of discount   128    347    475 
Drawdowns   40,000    -    40,000 
Balance at December 31, 2019   109,430    37,105    146,535 
Amortization of discount   185    888    1,073 
Drawdowns   40,000    -    40,000 
Payments   (55,000)   -    (55,000)
Balance at June 30, 2020  $94,615   $37,993   $132,608 

 

a)Credit Facility

 

The Company has a two credit facilities (collectively, the “Credit Facilities”) comprising of a $40,000 non-revolving credit facility which matures on January 26, 2022 and a $110,000 revolving credit facility, of which any amount drawn in excess of $80,000 million matures on December 31, 2020 and the remaining $80,000 matures on January 26, 2022.

 

On June 4, 2020, the Company amended the financial covenants contained in Credit Facilities as follows:

 

·Total Net Debt to EBITDA ratio, as defined in the Credit Facilities, of not greater than 4.50:1.00 for the remaining three quarters of 2020 and the first quarter of 2021, reducing to 4.00:1.00 in the second quarter of 2021 and for the remainder of the term of the Credit Facility;
·Net Senior Secured Debt to EBITDA ratio, as defined in the Credit Facilities, of not greater than 3.00:1.00 in the remaining three quarters of 2020 and the first quarter of 2021, reducing to 2.00:1.00 in the second quarter of 2021 and for the remainder of the term of the Credit Facilities; and
·EBITDA to Interest Expense ratio, as defined in the Credit Facilities, of a minimum of 4.00:1.00 beginning in the second quarter of 2020 and for the remainder of the term of the Credit Facilities.

 

The interest rate on the Credit Facilities will continue to be based on a sliding scale at one-month LIBOR plus an applicable margin ranging from 2.5% to 3.5%, based on the Net Senior Secured Debt to EBITDA ratio, as defined in the Credit Facilities. The Credit Facilities are secured by a first ranking lien on the assets of Minera Bateas S.A.C. and Compania Minera Cuzcatlan S.A. de C.V. and their holding companies. The Company must comply with the terms in the Credit Facilities relating to, among other matters, reporting requirements, conduct of business, insurance, notices, and must comply with the new financial covenants as outlined above. As at June 30, 2020, the Company was in compliance with all the covenants under the Credit Facilities.

 

During the six months ended June 30, 2020, the Company drew $40,000 and subsequently paid $55,000 from the revolving credit facility. As at June 30, 2020, the Company has fully drawn the non-revolving credit facility and has drawn $55,000 under the revolving credit facility.

 

Page | 14

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

b)Convertible Debenture

 

On October 2 and 6, 2019, the Company completed a bought deal public offering of senior subordinated unsecured convertible debentures with an aggregate principal amount of $46,000 (the “Debentures”).

 

The Debentures mature on October 31, 2024 and bear interest at a rate of 4.65% per annum, payable semi-annually in arrears on the last business day of April and October, commencing on April 30, 2020. The Debentures are convertible at the holder’s option into common shares in the capital of the Company at a conversion price of $5.00 per share (the “Conversion Price”), representing a conversion rate of 200 Common Shares per $1 principal amount of Debentures, subject to adjustment in certain circumstances.

 

On or after October 31, 2022 and prior to October 31, 2023, the Debentures may be redeemed in whole or in part from time to time at the Company’s option at a price equal to their principal amount plus accrued and unpaid interest, provided that the volume weighted average trading price of the Common Shares on the NYSE for the 20 consecutive trading days ending on the fifth trading day preceding the date on which the notice of the redemption is given is at least 125% of the Conversion Price. On and after October 31, 2023, the Debentures may be redeemed in whole or in part from time to time at the Company’s option at a price equal to their principal amount plus accrued and unpaid interest regardless of the trading price of the Common Shares.

 

Subject to applicable securities laws and regulatory approval and provided that no event of default has occurred and is continuing, the Company may, at its option, elect to satisfy its obligation to pay the principal amount of the Debentures and accrued and unpaid interest on the redemption date and the maturity date, in whole or in part, through the issuance of Common Shares, by issuing and delivering that number of Common Shares, obtained by dividing the principal amount of the Debentures and all accrued and unpaid interest thereon by 95% of the current market price (as defined in the Debenture Indenture) on such redemption date or maturity date, as applicable.

 

18.Other Liabilities

 

   June 30,   December 31, 
   2020   2019 
Restricted share units (note 20(b))  $501   $246 
Other non-current liabilities   236    253 
   $737   $499 

 

19.Closure and Reclamation Provisions

 

The following table summarizes the changes in closure and reclamation provision as follows:

 

   Closure and Reclamation Provisions 
   Caylloma
Mine
   San Jose
Mine
   Lindero
Project
   Total 
Balance at December 31, 2019  $11,324   $4,848   $14,953   $31,125 
Changes in estimate   99    211    3,968    4,278 
Reclamation expenditures   (38)   (61)   -    (99)
Accretion   141    138    136    415 
Effect of changes in foreign exchange rates   -    (747)   -    (747)
Balance at June 30, 2020   11,526    4,389    19,057    34,972 
Less:  Current portion   4,918    211    -    5,129 
Non-current portion  $6,608   $4,178   $19,057   $29,843 

 

   Closure and Reclamation Provisions 
   Caylloma
Mine
   San Jose
Mine
   Lindero
Project
   Total 
Balance at December 31, 2018  $10,800   $3,716   $1,427   $15,943 
Changes in estimate   394    886    13,390    14,670 
Reclamation expenditures   (201)   (150)   -    (351)
Accretion   331    259    136    726 
Effect of changes in foreign exchange rates   -    137    -    137 
Balance at December 31, 2019   11,324    4,848    14,953    31,125 
Less:  Current portion   3,048    209    -    3,257 
Non-current portion  $8,276   $4,639   $14,953   $27,868 

 

Page | 15

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

Closure and reclamation provisions represent the present value of reclamation costs related to mine and development sites. There have been no significant changes in requirements, laws, regulations, operating assumptions, estimated timing and amount of reclamation and closure obligations during the three and six months ended June 30, 2020 except for the Lindero Project, where the Company estimates reclamation and closure cost based on the progress of the mine construction.

 

   Closure and Reclamation Provisions 
   Caylloma
Mine
   San Jose
Mine
   Lindero
Project
   Total 
Anticipated settlement date   2021 - 2027    2025 - 2037    2029 - 2042      
Undiscounted uninflated estimated cash flow  $11,719   $5,155   $17,420   $34,294 
Estimated life of mine (years)   10    6    14      
Discount rate   2.48%   5.70%   1.18%     
Inflation rate   2.00%   3.58%   2.00%     

 

The Company is expecting to incur annual reclamation expenses throughout the life of its mines.

 

20.Share Based Payments

 

During the three and six months ended June 30, 2020, the Company recognized share-based payment expenses of $5,615 and $4,128 (three and six months ended June 30, 2019 - $568 and $1,649, respectively) related to the outstanding deferred, restricted and performance share units. For the three and six months ended June 30, 2020, the Company recognized share-based payment expenses of $1 and $56, related to stock options (three and six months ended June 30, 2019 – $108 and $376, respectively).

 

(a)Deferred Share Units (DSUs)

 

   Cash Settled 
   Number of DSUs   Fair Value 
Outstanding, December 31, 2018   850,067   $3,116 
Granted   111,804    455 
Changes in fair value   -    347 
Outstanding, December 31, 2019   961,871    3,918 
Granted   162,648    383 
Changes in fair value   -    1,393 
Outstanding, June 30, 2020   1,124,519   $5,694 

 

On April 20, 2020, the Company granted 162,648 deferred share units to its non-executive directors with a fair value of $2.36 (C$3.32) for each DSU (year ended December 31, 2019 - 111,804 DSUs with a fair value of $4.83 (C$3.62) per DSU).

 

(b)Restricted Share Units (RSUs)

 

   Cash Settled   Equity Settled 
   Number of RSUs   Fair Value   Number of RSUs 
Outstanding, December 31, 2018   659,385   $2,057    734,631 
Granted   139,661    506    633,914 
Units paid out in cash   (406,611)   (1,466)   - 
Vested   -    -    (201,633)
Changes in fair value and vesting   -    60    - 
Outstanding, December 31, 2019   392,435    1,157    1,166,912 
Grants   1,056,207    2,489    815,220 
Units paid out in cash   (76,139)   (225)   - 
Vested   -    -    (448,766)
Changes in fair value and vesting   -    (1,622)   - 
Outstanding, June 30, 2020   1,372,503    1,799    1,533,366 
Less: current portion        (1,298)     
Non-current portion       $501      

Page | 16

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

On April 20, 2020, the Company granted to its employees and officers a total of 1,056,207 cash-settled and 815,220 equity-settled RSUs, which vest 20% on the first anniversary, 30% on the second anniversary and 50% on the third anniversary of the date of grant. The fair value on the grant date of the 815,220 equity settled RSUs per share unit was $2.36 (C$3.32) per unit (year ended December 31, 2019- 633,914 with a fair value of $3.62 (C$4.83) per unit). 

 

(c)Performance Share Units

 

   Equity Settled 
   Number of PSUs 
Outstanding, December 31, 2018   1,002,166 
Granted   422,609 
Vested   (150,325)
Outstanding, December 31, 2019   1,274,450 
Forfeited or cancelled   (191,498)
Vested   (243,782)
Outstanding, June 30, 2020   839,170 

 

During the three and six months ended June 30, the Company did not grant any PSUs (year ended December 31, 2019 – 422,609 with a fair value of $3.62 (C$4.83) per share unit) to its employees and officers.

 

The PSUs granted during the year ended December 31, 2019 vest 20% on the first anniversary, 30% on the second anniversary and 50% on the third anniversary of the date of grant based on prescribed performance metrics, and are subject to a multiplier ranging from 50% to 200% depending on the achievement level of certain performance targets. 

 

d)Stock Options

 

The Company’s Stock Option Plan, as amended and approved from time to time, permits the Company to issue up to 12,200,000 stock options. As at June 30, 2020, a total of 1,574,403 stock options were available for issuance under the plan.

 

   Number of 
stock options
   Weighted average
exercise price
 
       Canadian dollars 
Outstanding, December 31, 2018   1,784,029   $5.85 
Outstanding, December 31, 2019   1,784,029    5.85 
Expired unexercised   (517,833)   4.79 
Outstanding, June 30, 2020   1,266,196   $6.28 
Vested and exercisable, December 31, 2019   1,459,779   $5.77 
Vested and exercisable, June 30, 2020   1,266,196   $6.28 

 

21.Share Capital

 

a)Authorized Share Capital

 

The Company has an unlimited number of common shares without par value authorized for issue.

 

b)Financing

 

On May 11, 2020, the Company closed the bought deal equity financing for a total of 23,000,000 Shares at a price of $3.00 per share for gross proceeds of $69,000, which includes the exercise, in full, of the over-allotment option. The Company incurred transaction cost of $3,123 related to this financing.

 

Page | 17

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

22.Earnings (Loss) per Share

 

   Three months ended June 30,   Six months ended June 30, 
Basic  2020   2019   2020   2019 
Net income (loss) for the period  $(5,655)  $10,279   $(10,153)  $12,522 
Weighted average number of shares (000's)   171,219    160,215    165,783    160,093 
Earnings (loss) per share - basic  $(0.03)  $0.07   $(0.06)  $0.08 

 

   Three months ended June 30,   Six months ended June 30, 
Diluted  2020   2019   2020   2019 
Net income (loss) for the period  $(5,655)  $10,279   $(10,153)  $12,522 
                     
Weighted average number of shares (000's)   171,219    160,215    165,783    160,093 
Incremental shares from share units   -    2,441    -    1,840 
Weighted average diluted number of shares (000's)   171,219    162,656    165,783    161,933 
Earnings (loss) per share - diluted  $(0.03)  $0.07   $(0.06)  $0.08 

 

For the three and six months ended June 30, 2020 – 1,266,196 out of the money options were excluded from the diluted earnings per share calculation as their effect would have been anti-dilutive (three and six months ended June 30, 2019 – 1,784,029). In addition, there were 1,754,160 anti-dilutive share units and 9,200,000 debentures excluded from the above calculation, respectively (three and six months ended June 30, 2019 – 1,266,196 anti-dilutive share units and nil debentures, respectively).

 

23.Sales

 

The Company’s geographical analysis of revenue from contracts with customers attributed to the location of the products produced, is as follows:

 

By-product and Geographical Area

 

   Three months ended June 30, 2020 
   Peru   Mexico   Total 
Silver-gold concentrates  $-   $27,359   $27,359 
Silver-lead concentrates   8,652    -    8,652 
Zinc concentrates   4,917    -    4,917 
Provisional pricing adjustments   391    3,165    3,556 
Sales to external customers  $13,960   $30,524   $44,484 
                

 

   Three months ended June 30, 2019 
   Peru   Mexico   Total 
Silver-gold concentrates  $-   $51,608   $51,608 
Silver-lead concentrates   7,964    -    7,964 
Zinc concentrates   8,527    -    8,527 
Provisional pricing adjustments   535    (726)   (191)
Sales to external customers  $17,026   $50,882   $67,908 

 

   Six months ended June 30, 2020 
   Peru   Mexico   Total 
Silver-gold concentrates  $-   $66,020   $66,020 
Silver-lead concentrates   16,709    -    16,709 
Zinc concentrates   10,137    -    10,137 
Provisional pricing adjustments   (675)   (166)   (841)
Sales to external customers  $26,171   $65,854   $92,025 
                

 

Page | 18

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Six months ended June 30, 2019 
   Peru   Mexico   Total 
Silver-gold concentrates  $-   $91,015   $91,015 
Silver-lead concentrates   19,377    -    19,377 
Zinc concentrates   17,768    -    17,768 
Provisional pricing adjustments   (535)   (726)   (1,261)
Sales to external customers  $36,610   $90,289   $126,899 

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
Customer 1  $30,524   $50,882   $65,854   $90,289 
Customer 2   13,960    17,081    26,171    36,665 
Customer 3   -    (55)   -    (55)
   $44,484   $67,908   $92,025   $126,899 

 

We are exposed to metal price risk with respect to our sales of silver, gold, zinc, and lead concentrates. A 10% change in metal prices from the prices used at June 30, 2020 would result in the following change to sales and accounts receivable for sales which are still based on provisional prices As at June 30, 2020.

 

Metal  Change  Effect on Sales 
Silver  +/-10%  $1,748 
Gold  +/-10%  $1,516 
Lead  +/-10%  $140 
Zinc  +/-10%  $164 

 

During the three and six months ended June 30, 2020 the Company recognized a positive sales adjustment of $3,556 and a negative sales adjustment of $841, respectively (three and six months ended June 30,2019 – negative $343 and $1,261, respectively) as a result of changes in metal prices on final settlement prices or during the quotational period.

 

24.Cost of Sales

 

   Three months ended June 30, 2020   Six months ended June 30, 2020 
   Caylloma   San Jose   Total   Caylloma   San Jose   Total 
Direct mining costs  $8,333   $9,311   $17,644   $15,338   $25,212   $40,550 
Salaries and benefits   1,892    1,075    2,967    3,675    2,958    6,633 
Workers' participation   -    803    803    20    2,089    2,109 
Depletion and depreciation   3,902    4,371    8,273    7,718    11,818    19,536 
Royalties   153    749    902    319    1,639    1,958 
Impairment (reversal) of inventories   -    118    118    -    (2)   (2)
   $14,280   $16,427   $30,707   $27,070   $43,714   $70,784 

 

Page | 19

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Three months ended June 30, 2019   Six months ended June 30, 2019 
   Caylloma   San Jose   Total   Caylloma   San Jose   Total 
Direct mining costs  $8,875   $17,697   $26,572   $16,954   $32,248   $49,202 
Salaries and benefits   1,980    1,906    3,886    3,719    3,667    7,386 
Workers' participation   185    1,603    1,788    463    2,259    2,722 
Depletion and depreciation   3,283    8,419    11,702    6,347    15,007    21,354 
Royalties   42    940    982    89    1,681    1,770 
   $14,365   $30,565   $44,930   $27,572   $54,862   $82,434 

 

For the three and six months ended June 30, 2020 depletion and depreciation includes $529 and $1,069 (three and six months ended June 30, 2019 - $441 and $1,097) depreciation of right-of-use assets.

 

25.General and Administration

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
General and administration  $4,595   $5,821   $9,291   $10,803 
Workers' participation   208    433    534    656 
    4,803    6,254    9,825    11,459 
Share-based payments   5,576    709    4,173    2,025 
   $10,379   $6,963   $13,998   $13,484 

 

26.Other Expenses

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
Write-down of investment in associate  $-   $-   $228   $- 
Loss (gain) on disposal of assets   (44)   (3)   20    (6)
Other expenses   (123)   119    (118)   256 
Care and maintenance costs related to COVID-19   2,102    -    2,102    - 
   $1,935   $116   $2,232   $250 

 

27.Interest and Finance (Costs) Income, Net

 

   Three months ended June 30,   Six months ended June 30, 
   2020   2019   2020   2019 
Interest income  $41   $458   $252   $1,221 
Interest expense   (129)   (193)   (404)   (425)
Bank stand-by and commitment fees   (89)   (125)   (152)   (248)
Accretion expense   (172)   (247)   (402)   (512)
   $(349)  $(107)  $(706)  $36 

 

Page | 20

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

28.Segmented Information

 

The following summary describes the operations of each reportable segment:

·Minera Bateas S.A.C. (“Bateas”) – operates the Caylloma silver, lead and zinc mine
·Compania Minera Cuzcatlan S.A. de C.V. (“Cuzcatlan”) – operates the San Jose silver-gold mine
·Mansfield Minera S.A. (“Mansfield”) – construction of the Lindero mine
·Corporate – corporate stewardship

 

   Three Months Ended June 30, 2020 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Revenues from external customers  $-   $13,960   $30,524   $-   $44,484 
Cost of sales before depreciation and depletion   -    (10,378)   (12,056)   -    (22,434)
Depreciation and depletion in cost of sales   -    (3,902)   (4,371)   -    (8,273)
General, and administration   (7,963)   (771)   (1,645)   -    (10,379)
Other expenses   (101)   (86)   (1,703)   (2,798)   (4,688)
Finance items   (197)   (99)   (53)   2,188    1,839 
Segment (loss) profit  before taxes   (8,261)   (1,276)   10,696    (610)   549 
Income taxes   (678)   (342)   (5,184)   -    (6,204)
Segment (loss) profit after taxes  $(8,939)  $(1,618)  $5,512   $(610)  $(5,655)

 

   Three Months Ended June 30, 2019 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Revenues from external customers  $-   $17,026   $50,882   $-   $67,908 
Cost of sales before depreciation and depletion   -    (11,082)   (22,146)   -    (33,228)
Depreciation and depletion in cost of sales   -    (3,283)   (8,419)   -    (11,702)
General and administration   (3,969)   (983)   (2,011)   -    (6,963)
Other income (expenses)   (111)   (193)   (550)   550    (304)
Finance items   136    (24)   119    -    231 
Segment (loss) profit  before taxes   (3,944)   1,461    17,875    550    15,942 
Income taxes   (1,627)   (484)   (6,259)   2,707    (5,663)
Segment (loss) profit after taxes  $(5,571)  $977   $11,616   $3,257   $10,279 

 

   Six months ended June 30, 2020 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Revenues from external customers  $-   $26,171   $65,854   $-   $92,025 
Cost of sales before depreciation and depletion   -    (19,352)   (31,896)   -    (51,248)
Depreciation and depletion in cost of sales   -    (7,718)   (11,818)   -    (19,536)
General and administration   (8,793)   (1,818)   (3,387)   -    (13,998)
Other expenses   (353)   (217)   32    (6,156)   (6,694)
Finance items   (490)   (206)   (10)   3,306    2,600 
Segment (loss) profit  before taxes   (9,636)   (3,140)   18,775    (2,850)   3,149 
Income taxes   (2,521)   (592)   (10,189)   -    (13,302)
Segment (loss) profit after taxes  $(12,157)  $(3,732)  $8,586   $(2,850)  $(10,153)

 

   Six months ended June 30, 2019 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Revenues from external customers  $-   $36,610   $90,289   $-   $126,899 
Cost of sales before depreciation and depletion   -    (21,225)   (39,855)   -    (61,080)
Depreciation and depletion in cost of sales   -    (6,347)   (15,007)   -    (21,354)
General and administration   (7,973)   (1,979)   (3,532)   -    (13,484)
Other income (expenses)   (300)   (544)   (1,177)   (2,336)   (4,357)
Finance items   (34)   (1,397)   244    -    (1,187)
Segment (loss) profit  before taxes   (8,307)   5,118    30,962    (2,336)   25,437 
Income taxes   (1,817)   (1,572)   (10,655)   1,129    (12,915)
Segment (loss) profit after taxes  $(10,124)  $3,546   $20,307   $(1,207)  $12,522 

 

Page | 21

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   June 30, 2020 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Total assets  $58,185   $108,633   $222,283   $570,286   $959,387 
Total liabilities  $156,877   $34,677   $29,209   $46,612   $267,375 
Capital expenditures  $122   $3,178   $4,490   $52,839   $60,629 

 

   December 31, 2019 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Total assets  $60,134   $116,501   $252,100   $507,330   $936,065 
Total liabilities  $162,210   $36,747   $42,264   $59,418   $300,639 
Capital expenditures  $1,333   $11,845   $14,046   $211,413   $238,637 

 

29.Fair Value Measurements

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction in the principal (or most advantageous) market at the measurement date under current market conditions (an exit price) regardless of whether that price is directly observable or estimated using another valuation technique.

 

The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (interest rate, yield curves), or inputs that are derived principally from or corroborated observable market data or other means. Level 3 inputs are unobservable (supported by little or no market activity). The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.

 

The following sets up the methods and assumptions used to estimate the fair value of Level 2 and Level 3 financial instruments.

 

  Financial asset or liability Methods and assumptions used to estimate fair value
  Trade receivables Trade receivables arising from the sales of metal concentrates are subject to provisional pricing, and the final selling price is adjusted at the end of a quotational period. We mark these to market at each reporting date based on the forward price corresponding to the expected settlement date.
  Interest rate swaps, and metal contracts Fair value is calculated as the present value of the estimated contractual cash flows. Estimates of future cash flows are based on quoted swap rates, futures prices and interbank borrowing rates. These are discounted using a yield curve and adjusted for credit risk of the Company or the counterparty.
  Convertible Debentures The fair value of the convertible debentures represents both the debt and equity components of the convertible debenture and has been determined with reference to the quoted market price of the convertible debentures.

 

During the three and six months ended June 30, 2020 and 2019, there were no transfers of amounts between Level 1, Level 2, and Level 3 of the fair value hierarchy. The following tables show the carrying amounts and fair values of financial assets and financial liabilities, including their levels in the fair value hierarchy. Fair value information for financial assets and financial liabilities not measured at fair value is not presented if the carrying amount is a reasonable approximation of fair value.

 

Page | 22

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Carrying value   Fair value     
June 30, 2020  Fair Value
(hedging)
   Fair value
through
profit or loss
   Amortized
cost
   Total   Level 1   Level 2   Level 3   Carrying value
approximates
Fair Value
 
Financial assets measured at Fair Value                                        
Trade receivables concentrate sales  $-   $20,168   $-   $20,168   $-   $20,168   $-   $- 
   $-   $20,168   $-   $20,168   $-   $20,168   $-   $- 
                                         
Financial assets not measured at Fair Value                                        
Cash and cash equivalents  $-   $-   $76,685   $76,685   $-   $-   $-   $76,685 
Other receivables   -    -    2,471    2,471    -    -    -    2,471 
   $-   $-   $79,156   $79,156   $-   $-   $-   $79,156 
                                         
Financial liabilities measured at Fair Value                                        
Interest rate swap liability  $(1,592)  $-   $-   $(1,592)  $-   $(1,592)  $-   $- 
   $(1,592)  $-   $-   $(1,592)  $-   $(1,592)  $-   $- 
                                         
Financial liabilities not measured at Fair Value                                        
Trade payables  $-   $-   $(25,110)  $(25,110)  $-   $-   $-   $(25,110)
Payroll payable   -    -    (7,861)   (7,861)   -    -    -    (7,861)
Bank loan payable   -    -    (94,615)   (94,615)   -    (95,000)   -    - 
Debentures   -    -    (37,993)   (37,993)   -    (51,203)   -    - 
Other payables   -    -    (20,209)   (20,209)   -    -    -    (20,209)
   $-   $-   $(185,788)  $(185,788)  $-   $(146,203)  $-   $(53,180)

 

Page | 23

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statement

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Carrying value   Fair value     
December 31, 2019  Fair Value
(hedging)
   Fair value
through
profit or loss
   Amortized
cost
   Total   Level 1   Level 2   Level 3   Carrying value
approximates
Fair Value
 
Financial assets measured at Fair Value                                        
Trade receivables concentrate sales  $-   $33,642   $-   $33,642   $-   $33,642   $-   $- 
   $-   $33,642   $-   $33,642   $-   $33,642   $-   $- 
                                         
Financial assets not measured at Fair Value                                        
Cash and cash equivalents  $-   $-   $83,404   $83,404   $-   $-   $-   $83,404 
Other receivables   -    -    2,419    2,419    -    -    -    2,419 
   $-   $-   $85,823   $85,823   $-   $-   $-   $85,823 
                                         
Financial liabilities measured at Fair Value                                        
Interest rate swap liability  $(894)  $-   $-   $(894)  $-   $(894)  $-   $- 
   $(894)  $-   $-   $(894)  $-   $(894)  $-   $- 
                                         
Financial liabilities not measured at Fair Value                                        
Trade payables  $-   $-   $(37,357)  $(37,357)  $-   $-   $-   $(37,357)
Payroll payable   -    -    (15,801)   (15,801)   -    -    -    (15,801)
Bank loan payable   -    -    (109,430)   (109,430)   -    (110,000)   -    - 
Debentures   -    -    (37,105)   (37,105)   -    (38,858)   -    - 
Other payables   -    -    (22,403)   (22,403)   -    -    -    (22,403)
   $-   $-   $(222,096)  $(222,096)  $-   $(148,858)  $-   $(75,561)

 

Page | 24

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

30.Supplemental Cashflow Information

 

The changes in liabilities arising from financing activities, including both changes arising from cash flows and non-cash changes for the periods set out below were as follows:

 

   Bank Loan   Debenture   Lease
obligations
   Interest rate
swaps
 
As at December 31, 2018  $69,302   $-   $16,082   $224 
Additions   40,000    46,000    14,944    - 
Interest   128    347    1,848    - 
Payments   -    -    (9,048)   - 
Transaction costs   -    (2,101)   -    - 
Equity component   -    (7,141)   -    - 
Foreign exchange   -    -    53    - 
Changes in fair value   -    -    -    670 
As at December 31, 2019   109,430    37,105    23,879    894 
Additions   40,000    -    165    - 
Interest   185    1,054    949    313 
Payments   (55,000)   -    (4,132)   (304)
Transaction costs   -    (166)   -    - 
Foreign exchange   -    -    (67)   - 
Changes in fair value   -    -    -    689 
As at June 30, 2020  $94,615   $37,993   $20,794   $1,592 

 

31.Contingencies and Capital Commitments

 

(a)Caylloma Letter of Guarantee

 

The Caylloma Mine closure plan was updated in December 2018, with total undiscounted closure costs of $11,719 consisting of progressive closure activities of $3,774, final closure activities of $7,156, and post-closure activities of $789. Pursuant to the closure regulations, the Company is required to provide a guarantee of $9,704 to the Peruvian Government for 2020.

 

In January 2020, the Company established a security bond in the amount of $1,310 and a bank letter of guarantee in the amount of $8,394, in compliance with local regulation and to collateralize Bateas’ mine closure plan. The security bond and the letter of guarantee expire on January 29, 2021.

 

(b)San Jose Letter of Guarantee

 

The Company has established three letters of guarantee in the aggregate amount of $1,014 to fulfill its environmental obligations under the terms and conditions of the Environmental Impact Statements issued by the Secretaria de Medio Ambiente y Recursos Naturales (“SEMARNAT”) in 2009 in respect of the construction of the San Jose mine, and in 2017 and 2019 with respect to the expansion of the dry stack tailings facility at the San Jose mine. The letters of guarantee expire on December 31, 2023, June 15, 2022, and May 13, 2021, respectively.

 

Page | 25

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

(c)Other Commitments

 

As at June 30, 2020, the Company had capital commitments of $1,127, $153, and $262 for civil work, equipment purchases and other services at the Lindero Project and the Caylloma and San Jose Mines, respectively, which are expected to be expended within one year.

 

(d)Tax Contingencies

 

Peru

 

The Company has been assessed $1,167 (4,343 Peruvian Soles), including interest and penalties of $678 (2,405 Peruvian Soles), for the tax year 2010 by SUNAT, the Peruvian tax authority, with respect to the deduction of certain losses arising from derivative instruments. The Company applied to the Peruvian tax court to appeal the assessments.

 

On January 22, 2019, the Peruvian tax court reaffirmed SUNAT’s position and denied the deduction. The Company believes the assessment is inconsistent with Peruvian tax law and that it is probable the Company will succeed on appeal through the Peruvian legal system. The Company has paid the disputed amount in full and has initiated proceedings through the Peruvian legal system to appeal the decision of the Peruvian tax court.

 

As at June 30, 2020, the Company has recorded the amount paid of $1,167 (4,343 Peruvian Soles) in long-term receivables and other, as the Company believes it is probable that the appeal will be successful (note 12).

 

(e)SGM Royalty

 

In 2017 the Mexican Geological Service (“SGM”) advised the Company that a previous owner of one of the Company’s mineral concessions located at the San Jose Mine in Oaxaca, Mexico had granted the SGM a royalty of 3% of the billing value of minerals obtained from the concession. The Company, supported by legal opinions from three independent law firms, has previously advised the Mexican mining authorities that it is of the view that no royalty is payable, and in 2018 initiated administrative and legal proceedings (the “Administrative Proceedings”) in the Mexican Federal Administrative Court (“FAC”) against the Dirección General de Minas (“DGM”) to remove reference to the royalty on the title register. The proceedings are progressing in accordance with the procedures of the FAC. 

 

In January 2020, the Company received notice from the DGM seeking to cancel the mining concession if the royalty, in the Mexican peso equivalent of $30,000 plus VAT (being the amount of the claimed royalty from 2011 to 2019), was not paid before March 15, 2020. In February 2020, the Company initiated legal proceedings (the “Amparo Proceedings”) against the DGM in the Juzgado Séptimo de Distrito en Materia Administrativa en la Ciudad de México (“District Court”) to contest the cancellation procedure and to stay the cancellation process. The District Court in Mexico City admitted the Company’s legal proceedings on March 2, 2020 and granted a permanent stay of execution, which protects the Company from the cancellation of the concession until a resolution by the District Court is reached on the legality of the cancellation procedure. The timing of a decision by the court at first instance in this action against the DGM is uncertain and may take several months. In the event that the Company is unsuccessful in these proceedings, it may appeal. If ultimately the Company does not prevail, it may be required to pay the disputed royalty in order to preserve the mining concession. If the Company is required to pay the royalty, it will do so from available capital resources.

 

Page | 26

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

The Company has determined that it is more likely than not that it will succeed in these proceedings; therefore, no provision has been recorded as at June 30, 2020 and December 31, 2019.

 

(f)Other Contingencies

 

The Company is subject to various investigations, royalties and other claims, legal, labor, and tax proceedings covering matters that arise in the ordinary course of business activities. Each of these matters is subject to various uncertainties, and it is possible that some of these matters may be resolved unfavorably for the Company. Certain conditions may exist as of the date these interim financial statements are issued that may result in a loss to the Company. None of these matters is expected to have a material effect on the results of operations or financial conditions of the Company.

 

Page | 27