EX-99.1 2 avino_ex991.htm FINANCIAL STATEMENTS avino_ex991.htm

EXHIBIT 99.1

 

 

 

AVINO SILVER & GOLD MINES LTD.

 

Condensed Consolidated Interim Financial Statements

 

For the three months ended March 31, 2018 and 2017

 

 
 
 

 

MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL REPORTING

 

The condensed consolidated interim financial statements of Avino Silver & Gold Mines Ltd. (the “Company”) are the responsibility of the Company’s management. The condensed consolidated interim financial statements are prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board, and reflect management’s best estimates and judgments based on information currently available.

 

Management has developed and is maintaining a system of internal controls to ensure that the Company’s assets are safeguarded, transactions are authorized and properly recorded, and financial information is reliable.

 

The Board of Directors is responsible for ensuring that management fulfills its responsibilities. The Audit Committee reviews the results of the annual audit and reviews the condensed consolidated interim financial statements prior to their submission to the Board of Directors for approval.

 

The condensed consolidated interim financial statements as at March 31, 2018, and for the periods ended March 31, 2018 and 2017, have not been audited by the Company’s independent auditors.

 

 

“David Wolfin”

 

“Malcolm Davidson”

 

 

David Wolfin

 

Malcolm Davidson, CPA, CA

President & CEO

 

Chief Financial Officer

May 15, 2018

 

May 15, 2018

 

 
- 2 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Condensed Consolidated Interim Statements of Financial Position

(Expressed in US dollars)

 

 

 

Note

 

 

March 31, 2018

(unaudited)

 

 

December 31,

2017

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash

 

 

 

 

$ 2,340,073

 

 

$ 3,419,532

 

Short-term investments

 

3

 

 

 

-

 

 

 

1,000,000

 

Amounts receivable

 

 

 

 

 

3,308,651

 

 

 

4,634,997

 

Taxes recoverable

 

4

 

 

 

7,805,779

 

 

 

6,368,775

 

Prepaid expenses and other assets

 

 

 

 

 

1,513,137

 

 

 

2,065,223

 

Inventory

 

5

 

 

 

9,340,806

 

 

 

9,102,257

 

Total current assets

 

 

 

 

 

24,308,446

 

 

 

26,590,784

 

Exploration and evaluation assets

 

6

 

 

 

44,061,593

 

 

 

43,337,870

 

Plant, equipment and mining properties

 

8

 

 

 

33,138,570

 

 

 

31,951,605

 

Long-term investments

 

 

 

 

 

24,565

 

 

 

33,773

 

Reclamation bonds

 

 

 

 

 

694,725

 

 

 

713,830

 

Total assets

 

 

 

 

$ 102,227,899

 

 

$ 102,627,862

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

 

 

$ 4,487,885

 

 

$ 3,511,720

 

Amounts due to related parties

 

9(b)

 

 

162,954

 

 

 

186,563

 

Current portion of term facility

 

10

 

 

 

6,000,000

 

 

 

4,000,000

 

Current portion of equipment loans

 

11

 

 

 

707,875

 

 

 

848,387

 

Current portion of finance lease obligations

 

12

 

 

 

999,883

 

 

 

1,116,377

 

Taxes payable

 

 

 

 

 

391,371

 

 

 

525,378

 

Total current liabilities

 

 

 

 

 

12,749,968

 

 

 

10,188,425

 

Term facility

 

10

 

 

 

2,666,667

 

 

 

4,666,667

 

Equipment loans

 

11

 

 

 

314,202

 

 

 

397,817

 

Finance lease obligations

 

12

 

 

 

1,005,933

 

 

 

1,232,773

 

Warrant liability

 

13

 

 

 

981,398

 

 

 

1,161,109

 

Reclamation provision

 

14

 

 

 

11,595,896

 

 

 

11,638,157

 

Deferred income tax liabilities

 

 

 

 

 

3,984,000

 

 

 

4,548,000

 

Total liabilities

 

 

 

 

 

33,298,064

 

 

 

33,832,948

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

15

 

 

 

81,601,366

 

 

 

81,467,603

 

Equity reserves

 

 

 

 

 

10,574,660

 

 

 

10,581,073

 

Treasury shares (14,180 shares, at cost)

 

 

 

 

 

(97,100 )

 

 

(97,100 )

Accumulated other comprehensive loss

 

 

 

 

 

(4,849,375 )

 

 

(4,073,466 )

Accumulated deficit

 

 

 

 

 

(18,299,716 )

 

 

(19,083,196 )

Total equity

 

 

 

 

 

68,929,835

 

 

 

68,794,914

 

Total liabilities and equity

 

 

 

 

$ 102,227,899

 

 

$ 102,627,862

 

 

Commitments – Note 18

Subsequent Events – Note 22

 

Approved by the Board of Directors on May 15, 2018:

 

“Gary Robertson”

 

Director  

 

David Wolfin”

 

Director

 

The accompanying notes are an integral part of the condensed consolidated interim financial statements

 

 
- 3 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Condensed Consolidated Interim Statements of Operations and Comprehensive Income

(Expressed in US dollars - Unaudited)

 

 

 

 

 

 

Three months ended March 31,

 

 

 

Note

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

Revenue from mining operations

 

16

 

 

$ 8,155,902

 

 

$ 8,127,863

 

Cost of sales

 

16

 

 

 

6,300,542

 

 

 

4,667,020

 

Mine operating income

 

 

 

 

 

1,855,360

 

 

 

3,460,843

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

17

 

 

 

1,198,587

 

 

 

809,208

 

Share-based payments

 

15

 

 

 

133,692

 

 

 

261,375

 

Income before other items

 

 

 

 

 

523,081

 

 

 

2,390,260

 

Other items

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

 

 

 

35,492

 

 

 

76,092

 

Unrealized gain (loss) on long-term investments

 

 

 

 

 

(8,464 )

 

 

15,964

 

Fair value adjustment on warrant liability

 

13

 

 

 

151,490

 

 

 

(715,686 )

Foreign exchange gain (loss)

 

 

 

 

 

168,512

 

 

 

(559,095 )

Finance cost

 

 

 

 

 

(51,469 )

 

 

(40,628 )

Accretion of reclamation provision

 

14

 

 

 

(97,821 )

 

 

(38,013 )

Interest expense

 

 

 

 

 

(28,407 )

 

 

(29,977 )

Net income before income taxes

 

 

 

 

 

692,414

 

 

 

1,098,917

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

Current income tax expense

 

 

 

 

 

(438,913 )

 

 

(706,878 )

Deferred income tax recovery

 

 

 

 

 

564,000

 

 

 

329,266

 

 

 

 

 

 

125,087

 

 

 

(377,612 )

Net income

 

 

 

 

 

817,501

 

 

 

721,305

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to income or loss:

 

 

 

 

 

(775,909 )

 

 

222,568

 

Currency translation differences

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

 

 

 

$ 41,592

 

 

$ 943,873

 

Earnings per share

 

15(e)

 

 

 

 

 

 

 

 

Basic

 

 

 

 

$ 0.02

 

 

$ 0.01

 

Diluted

 

 

 

 

$ 0.02

 

 

$ 0.01

 

Weighted average number of common shares outstanding

 

15(e)

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

52,718,153

 

 

 

52,435,668

 

Diluted

 

 

 

 

 

53,343,473

 

 

 

53,494,526

 

 

The accompanying notes are an integral part of the condensed consolidated interim financial statements

 

 
- 4 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Condensed Consolidated Interim Statements of Changes in Equity

(Expressed in US dollars - Unaudited)

 

 

 

Note

 

 

Number of Common
Shares

 

 

Share
Capital
Amount

 

 

Equity
Reserves

 

 

Treasury Shares

 

 

Accumulated Other Comprehensive Income (Loss)

 

 

Accumulated Deficit

 

 

Total
Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2017

 

 

 

 

 

52,431,001

 

 

$ 80,784,973

 

 

$ 9,100,033

 

 

$ (97,100 )

 

$ (6,456,187 )

 

$ (21,875,469 )

 

$ 61,456,250

 

Common shares issued for cash:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of stock options

 

 

 

 

 

10,000

 

 

 

12,352

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

12,352

 

Carrying value of stock options exercised

 

 

 

 

 

-

 

 

 

9,999

 

 

 

(9,999 )

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Share-based payments

 

 

 

 

 

-

 

 

 

-

 

 

 

271,996

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

271,996

 

Net income for the period

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

721,305

 

 

 

721,305

 

Currency translation differences

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

222,568

 

 

 

-

 

 

 

222,568

 

Balance, March 31, 2017

 

 

 

 

 

52,441,001

 

 

$ 80,807,324

 

 

$ 9,362,030

 

 

$ (97,100 )

 

$ (6,233,619 )

 

$ (21,154,164 )

 

$ 62,684,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2018

 

 

 

 

 

52,718,153

 

 

$ 81,467,603

 

 

$ 10,581,073

 

 

$ (97,100 )

 

$ (4,073,466 )

 

$ (19,083,196 )

 

$ 68,794,914

 

Common shares issued for cash:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of stock options

 

15

 

 

 

60,000

 

 

 

77,057

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

77,057

 

Carrying value of stock options exercised

 

 

 

 

 

-

 

 

 

56,706

 

 

 

(56,706 )

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Options cancelled or expired

 

 

 

 

 

-

 

 

 

-

 

 

 

(93,499 )

 

 

-

 

 

 

-

 

 

 

93,499

 

 

 

-

 

Share-based payments

 

15

 

 

 

-

 

 

 

-

 

 

 

143,792

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

143,792

 

Net income for the period

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

817,501

 

 

 

817,501

 

Currency translation differences

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(775,909 )

 

 

(127,520 )

 

 

(903,429 )

Balance, March 31, 2018

 

 

 

 

 

52,778,153

 

 

$ 81,601,366

 

 

$ 10,574,660

 

 

$ (97,100 )

 

$ (4,849,375 )

 

$ (18,299,716 )

 

$ 68,929,835

 

 

The accompanying notes are an integral part of the condensed consolidated interim financial statements

 

 
- 5 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Condensed Consolidated Interim Statements of Cash Flows

(Expressed in US dollars - Unaudited)

 

 

 

 

 

Three months ended March 31,

 

 

 

Note

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

Cash generated by (used in):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

$ 817,501

 

 

$ 721,305

 

Adjustments for non-cash items:

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax (recovery)

 

 

 

 

 

(564,000 )

 

 

(329,266 )

Depreciation and depletion

 

 

 

 

 

852,186

 

 

 

468,499

 

Accretion of reclamation provision

 

 

 

 

 

97,821

 

 

 

38,013

 

Unrealized loss (gain) on investments

 

 

 

 

 

8,464

 

 

 

(15,964 )

Foreign exchange (gain) loss

 

 

 

 

 

20,484

 

 

 

132,281

 

Fair value adjustment on warrant liability

 

 

 

 

 

(151,490 )

 

 

715,686

 

Share-based payments

 

 

 

 

 

133,692

 

 

 

261,375

 

 

 

 

 

 

 

1,214,658

 

 

 

1,991,929

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in non-cash working capital items

 

19

 

 

 

922,365

 

 

 

(3,518,826 )

 

 

 

 

 

 

2,137,023

 

 

 

(1,526,897 )

Financing Activities

 

 

 

 

 

 

 

 

 

 

 

Shares and units issued for cash, net of issuance costs

 

 

 

 

 

77,057

 

 

 

12,352

 

Finance lease payments

 

 

 

 

 

(419,060 )

 

 

(416,134 )

Equipment loan payments

 

 

 

 

 

(299,266 )

 

 

(225,687 )

 

 

 

 

 

 

(641,269 )

 

 

(629,469 )

Investing Activities

 

 

 

 

 

 

 

 

 

 

 

Exploration and evaluation expenditures

 

 

 

 

 

(1,534,851 )

 

 

(993,801 )

Additions to plant, equipment and mining properties

 

 

 

 

 

(2,040,468 )

 

 

(971,397 )

Redemption of short-term investments

 

 

 

 

 

1,000,000

 

 

 

-

 

 

 

 

 

 

 

(2,575,319 )

 

 

(1,965,198 )

 

 

 

 

 

 

 

 

 

 

 

 

Change in cash

 

 

 

 

 

(1,079,565 )

 

 

(4,121,564 )

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

 

 

 

106

 

 

 

(3,172 )

 

 

 

 

 

 

 

 

 

 

 

 

Cash, Beginning

 

 

 

 

 

3,419,532

 

 

 

11,779,718

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, Ending

 

 

 

 

$ 2,340,073

 

 

$ 7,654,982

 

 

Supplementary Cash Flow Information (Note 19)

 

The accompanying notes are an integral part of the condensed consolidated interim financial statements

 

 
- 6 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

1. NATURE OF OPERATIONS
 

Avino Silver & Gold Mines Ltd. (the “Company” or “Avino”) was incorporated in 1968 under the laws of the Province of British Columbia, Canada. The Company is engaged in the production and sale of silver, gold, and copper and the acquisition, exploration, and advancement of mineral properties.

 

The Company’s head office and principal place of business is Suite 900, 570 Granville Street, Vancouver, BC, Canada. The Company is a reporting issuer in Canada and the United States, and trades on the TSX Venture Exchange (“TSX-V”), the NYSE MKT, and the Frankfurt and Berlin Stock Exchanges.

 

The Company owns interests in mineral properties located in Durango, Mexico, as well as in British Columbia and the Yukon, Canada. On October 1, 2012, the Company commenced production of silver and gold at levels intended by management at its San Gonzalo Mine, and on April 1, 2016, the Company commenced production of copper, silver, and gold at levels intended by management at its Avino Mine; both mines are located on the historic Avino property in the state of Durango, Mexico.

 

2. BASIS OF PRESENTATION
 

Statement of Compliance

 

These unaudited condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34 – Interim Financial Reporting under International Financial Reporting Standards (“IFRS”) issued by the International Accounting Standards Board (“IASB”). These condensed consolidated interim financial statements follow the same accounting policies and methods of application as the most recent annual consolidated financial statements of the Company, except as described under “Basis of Presentation”. These condensed consolidated interim financial statements do not contain all of the information required for full annual financial statements. Accordingly, these unaudited condensed consolidated interim financial statements should be read in conjunction with the Company’s December 31, 2017, annual consolidated financial statements, which were prepared in accordance with IFRS as issued by the IASB.

 

These unaudited condensed consolidated interim financial statements are expressed in US dollars and have been prepared on a historical cost basis except for financial instruments that have been measured at fair value. In addition, these condensed consolidated interim financial statements have been prepared using the accrual basis of accounting on a going concern basis. The accounting policies set out below have been applied consistently to all periods presented in these condensed consolidated interim financial statements as if the policies have always been in effect, other than those described below:

 

Adoption of IFRS 15 Revenue from Contracts with Customers (“IFRS 15”)

 

On January 1, 2018, the Company adopted the requirements of IFRS 15. IFRS 15 covers principles that an entity shall apply to report useful information to users of the financial statements about the nature, amount, timing, and uncertainty of revenue and cash flows arising from a contract with a customer. The Company elected to apply IFRS 15 using a full retrospective approach.

 

IFRS 15 requires companies to recognize revenue when “control” of goods or services transfers to the customer, whereas the previous standard, IAS 18, required entities to recognize revenue when the “risks and rewards” of the goods or services transfer to the customer. The Company concluded that there is no change to the timing of revenue recognition of its concentrate sales under IFRS 15 compared to the previous standard. As such, no adjustment was required to the Company’s financial statements.

 

Additionally, IFRS 15 requires companies to apportion the transaction price attributable to contracts from customers with distinct performance obligations on a relative standalone selling price basis. Certain of the Company’s concentrate agreements stipulate that the Company must pay the shipping and insurance costs necessary to bring the goods to the named destination. As such, a portion of revenue earned under these contracts, representing the obligation to fulfill the shipping and insurance services that occur after the transfer of control, is deferred and recognized over time as the obligations are fulfilled. The impact of this change is not significant to the Company’s financial statements.

 

 
- 7 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

2. BASIS OF PRESENTATION (continued)
 

IFRS 15 requires that variable consideration should only be recognized to the extent that it is highly probable that a significant reversal in the amount of cumulative revenue recognized will not occur. The Company concluded that the adjustments relating to the final assay results for the quantity and quality of concentrate sold are not significant and do not constrain the recognition of revenue.

 

Adoption of IFRS 9 Financial Instruments (“IFRS 9”)

 

On January 1, 2018, the Company adopted the requirements of IFRS 9. IFRS 9 provides a revised model for recognition and measurement of financial instruments and a single, forward-looking “expected-loss” impairment model. The Company adopted a retrospective approach, other than for hedge accounting, which is applied prospectively.

 

IFRS 9 did not impact the Company’s classification and measurement of financial assets and liabilities, and there was no significant impact on the carrying amounts of the Company’s financial instruments at the transition date. The Company had the option to designate its current equity securities as financial assets at fair value through other comprehensive income or loss. The Company chose not to make this election, and changes in the fair value of its current equity securities will continue to be recognized in profit or loss in accordance with the Company’s current policy.

 

The introduction of the new ‘expected credit loss’ impairment model had negligible impact on the Company, given the Company sells its concentrate to large international organizations with no historical level of customer default, and the corresponding receivables from these sales are short-term in nature.

 

The Company currently has no hedging arrangements, and will apply the new accounting requirements under IFRS 9 as required.

 

Additional Disclosures

 

Additional disclosures have been presented in Note 21 as a result of adopting IFRS 15.

 

Significant Accounting Judgments and Estimates

 

The Company’s management makes judgments in its process of applying the Company’s accounting policies to the preparation of its condensed consolidated interim financial statements. In addition, the preparation of financial data requires that the Company’s management make assumptions and estimates of the impacts on the carrying amounts of the Company’s assets and liabilities at the end of the reporting period from uncertain future events and on the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates as the estimation process is inherently uncertain. Estimates are reviewed on an ongoing basis based on historical experience and other factors that are considered to be relevant under the circumstances. Revisions to estimates and the resulting impacts on the carrying amounts of the Company’s assets and liabilities are accounted for prospectively.

 

The critical judgments and estimates applied in the preparation of the Company’s unaudited condensed consolidated interim financial statements for the three months ended March 31, 2018, are consistent with those applied and disclosed in Note 2 to the Company’s audited consolidated financial statements for the year ended December 31, 2017, other than those described below:

 

 
- 8 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

2. BASIS OF PRESENTATION (continued)
 

Significant Accounting Judgments and Estimates (continued)

 

Revenue Recognition as a Result of Adoption IFRS 15

 

Performance Obligations

 

Based on the criteria outlined in IFRS 15, the Company applied significant judgment in determining that the primary performance obligation relating to its sales contracts is the delivery of concentrates. Shipping and insurance services arranged by the Company for concentrate sales that occur after the transfer of control are also considered performance obligations.

 

Transfer of Control

 

Based on the criteria outlined in IFRS 15, the Company applied significant judgment in determining when the transfer of control occurs. Management based its assessment on a number of indicators of control, which include but are not limited to, whether the Company has the present right of payment and whether the physical possession of the goods, significant risks and rewards, and legal title have been transferred to the customer.

 

Provisional Pricing

 

Based on the criteria outlined in IFRS 15, the Company applied significant judgment in determining variable consideration. The Company identified two provisional pricing components in concentrate sales, represents variable consideration in the form of a) adjustments between original and final assay results relating to the quantity and quality of concentrate shipments, as well as b) pricing adjustments between provisional and final invoicing based on market prices for base and precious metals.

 

Based on the Company’s historical accuracy in the assay process, as evidenced by the negligible historical adjustments relating to assay differences, the Company concluded the variability in consideration caused by the assaying results is negligible. The Company does not expect a significant amount of reversal related to assaying differences. The Company records revenues based on provisional invoices based on quoted market prices of the London Bullion Market Association and the London Metal Exchange during the quotation period outlined in the concentrate sales agreement. The Company applied judgment to determine the amount of variable consideration to be recognized during the period for which the likelihood of significant reversal is low.

 

Changes in accounting standards not yet effective:

 

The Company has not early adopted any amendment, standard or interpretation that has been issued by the IASB but is not yet effective. The following accounting standards were issued and are effective as of March 31, 2018:

 

IFRS 16 – Leases

 

In January 2016, the IASB issued IFRS 16 – Leases (“IFRS 16”) which replaces IAS 17 – Leases and its associated interpretative guidance, and will be effective for accounting periods beginning on or after January 1, 2019. Early adoption is permitted, provided the Company has adopted IFRS 15. This standard sets out a new model for lease accounting. A lessee can choose to apply IFRS 16 using either a full retrospective approach or a modified retrospective approach. The Company plans to apply IFRS 16 at the date it becomes effective and has not yet selected a transition approach.

 

The Company is in the process of identifying and collecting data relating to existing agreements that may contain right-of-use assets. At this time it is not possible for the Company to make reasonable quantitative estimates of the effects of the new standard, and is currently evaluating its expected impact on the consolidated financial statements.

 

 
- 9 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

2. BASIS OF PRESENTATION (continued)
 

Basis of Consolidation

 

The condensed consolidated interim financial statements include the accounts of the Company and its Canadian and Mexican subsidiaries as follows:

 

Subsidiary

 

Ownership Interest

 

 

Jurisdiction

 

Nature of Operations

 

Oniva Silver and Gold Mines S.A. de C.V.

 

 

100%

 

 

Mexico

 

Mexican operations and administration

 

Promotora Avino, S.A. de C.V. (“Promotora”)

 

 

79.09%

 

 

Mexico

 

Holding company

 

Compañía Minera Mexicana de Avino, S.A. de C.V.

(“Avino Mexico”)

 

 

98.45% direct

1.22% indirect (Promotora)

99.67% effective

 

 

Mexico

 

Mining and exploration

 

Bralorne Gold Mines Ltd.

 

 

100%

 

 

Canada

 

Mining and exploration

 

 

 

 

 

 

 

 

  

 

Intercompany balances and transactions, including unrealized income and expenses arising from intercompany transactions, are eliminated in preparing the unaudited condensed consolidated interim financial statements.

 

3. SHORT-TERM INVESTMENTS
 

The Company’s short-term investments consist of term deposits maturing within one year, with an interest rate of 0.8%. All term deposits are redeemable at any time without penalty.

 

At March 31, 2018, the Company’s short-term investments totalled $Nil (December 31, 2017 - $1,000,000).

 

4. TAXES RECOVERABLE
 

The Company’s taxes recoverable consist of the Mexican I.V.A. (“VAT”) and income taxes recoverable and Canadian sales taxes (“GST/HST”) recoverable.

 

 

 

March 31,

2018

 

 

December 31,

2017

 

VAT recoverable

 

$ 6,633,776

 

 

$ 5,778,823

 

GST recoverable

 

 

108,514

 

 

 

105,190

 

Income taxes recoverable

 

 

1,063,489

 

 

 

484,762

 

 

 

$ 7,805,779

 

 

$ 6,368,775

 

 

5. INVENTORY
 

 

 

March 31,

2018

 

 

December 31,

2017

 

Process material stockpiles

 

$ 3,545,863

 

 

$ 3,565,892

 

Concentrate inventory

 

 

3,777,805

 

 

 

3,436,879

 

Materials and supplies

 

 

2,017,138

 

 

 

2,099,486

 

 

 

$ 9,340,806

 

 

$ 9,102,257

 

 

 
- 10 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

5. INVENTORY (continued)
 

The amount of inventory recognized as an expense for the three months ended March 31, 2018 totalled $6,300,542 (March 31, 2017 – $4,667,020), and includes production costs and depreciation and depletion directly attributable to the inventory production process.

 

6. EXPLORATION AND EVALUATION ASSETS
 

The Company has accumulated the following acquisition, exploration and evaluation costs which are not subject to depletion:

 

 

 

Durango,
Mexico

 

 

British
Columbia,
Canada

 

 

Yukon,
Canada

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2017

 

$ 7,978,841

 

 

$ 22,812,894

 

 

$ 1

 

 

$ 30,791,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs incurred during 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mine and camp costs

 

 

-

 

 

 

4,300,669

 

 

 

-

 

 

 

4,300,669

 

Provision for reclamation

 

 

-

 

 

 

3,761,597

 

 

 

-

 

 

 

3,761,597

 

Effect of movements in exchange rates

 

 

554,843

 

 

 

1,603,903

 

 

 

-

 

 

 

2,158,746

 

Drilling and exploration

 

 

418,123

 

 

 

348,226

 

 

 

-

 

 

 

766,349

 

Depreciation of plant and equipment

 

 

-

 

 

 

715,796

 

 

 

-

 

 

 

715,796

 

Interest and financing costs

 

 

-

 

 

 

377,350

 

 

 

-

 

 

 

377,350

 

Geological and related services

 

 

-

 

 

 

264,584

 

 

 

-

 

 

 

264,584

 

Water treatment and tailing storage facility costs

 

 

-

 

 

 

223,837

 

 

 

-

 

 

 

223,837

 

Assessments and taxes

 

 

82,298

 

 

 

97,118

 

 

 

-

 

 

 

179,416

 

Mineral exploration tax credit

 

 

-

 

 

 

(202,210 )

 

 

-

 

 

 

(202,210 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2017

 

$ 9,034,105

 

 

$ 34,303,764

 

 

$ 1

 

 

$ 43,337,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs incurred during 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mine and camp costs

 

 

-

 

 

 

866,901

 

 

 

-

 

 

 

866,901

 

Drilling and exploration

 

 

154,583

 

 

 

287,417

 

 

 

-

 

 

 

442,000

 

Depreciation of plant and equipment

 

 

-

 

 

 

145,536

 

 

 

-

 

 

 

145,536

 

Interest and other costs

 

 

-

 

 

 

108,520

 

 

 

-

 

 

 

108,520

 

Provision for reclamation

 

 

-

 

 

 

66,319

 

 

 

-

 

 

 

66,319

 

Assessments and taxes

 

 

42,864

 

 

 

1,383

 

 

 

-

 

 

 

44,247

 

Geological and related services

 

 

-

 

 

 

32,837

 

 

 

-

 

 

 

32,837

 

Assays

 

 

-

 

 

 

9,504

 

 

 

-

 

 

 

9,504

 

Effect of movements in exchange rates

 

 

(9,494 )

 

 

(918,138 )

 

 

-

 

 

 

(927,632 )

Water treatment and tailing storage facility costs

 

 

-

 

 

 

(64,509 )

 

 

-

 

 

 

(64,509 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2018

 

$ 9,222,058

 

 

$ 34,839,534

 

 

$ 1

 

 

$ 44,061,593

 

 
 
- 11 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

6.

EXPLORATION AND EVALUATION ASSETS (continued)

 

Additional information on the Company’s exploration and evaluation properties by region is as follows:

 

 

(a) Durango, Mexico

 

 

 

 

 

The Company’s subsidiary Avino Mexico owns 42 mineral claims and leases four mineral claims in the state of Durango, Mexico. The Company’s mineral claims in Mexico are divided into the following four groups:

 

 

(i) Avino mine area property

 

 

 

 

 

The Avino mine area property is situated around the towns of Panuco de Coronado and San Jose de Avino and surrounding the historic Avino mine site. There are four exploration concessions covering 154.4 hectares, 24 exploitation concessions covering 1,284.7 hectares, and one leased exploitation concession covering 98.83 hectares. Within the Avino mine site area is the Company’s San Gonzalo Mine, which achieved production at levels intended by management as of October 1, 2012, and on this date accumulated exploration and evaluation costs were transferred to mining properties.

 

 

(ii) Gomez Palacio property

 

 

 

 

 

The Gomez Palacio property is located near the town of Gomez Palacio, and consists of nine exploration concessions covering 2,549 hectares.

 

 

(iii) Santiago Papasquiaro property

 

 

 

 

 

The Santiago Papasquiaro property is located near the village of Santiago Papasquiaro, and consists of four exploration concessions covering 2,552.6 hectares and one exploitation concession covering 602.9 hectares.

 

 

(iv) Unification La Platosa properties

 

 

 

 

 

The Unification La Platosa properties, consisting of three leased concessions in addition to the leased concession described in note (i) above, are situated within the Avino mine area property near the towns of Panuco de Coronado and San Jose de Avino and surrounding the Avino Mine.

 

In February 2012, the Company’s wholly-owned Mexican subsidiary entered into a new agreement with Minerales de Avino, S.A. de C.V. (“Minerales”) whereby Minerales has indirectly granted to the Company the exclusive right to explore and mine the La Platosa property known as the “ET zone”. The ET zone includes the Avino Mine, where production at levels intended by management was achieved on April 1, 2016.

 

Under the agreement, the Company has obtained the exclusive right to explore and mine the property for an initial period of 15 years, with the option to extend the agreement for another 5 years. In consideration of the granting of these rights, the Company issued 135,189 common shares with a fair value of C$250,100 during the year ended December 31, 2012.

 

The Company has agreed to pay to Minerales a royalty equal to 3.5% of net smelter returns (“NSR”). In addition, after the start of production, if the minimum monthly processing rate of the mine facilities is less than 15,000 tonnes, then the Company must pay to Minerales a minimum royalty equal to the applicable NSR royalty based on the processing at a monthly rate of 15,000 tonnes.

 

 
- 12 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

6. EXPLORATION AND EVALUATION ASSETS (continued)
 

 

(a) Durango, Mexico (continued)
 

 

(iv) Unification La Platosa properties (continued)

 

 

 

 

 

Minerales has also granted to the Company the exclusive right to purchase a 100% interest in the property at any time during the term of the agreement (or any renewal thereof), upon payment of $8 million within 15 days of the Company’s notice of election to acquire the property. The purchase would be subject to a separate purchase agreement for the legal transfer of the property.

 

 

(b) British Columbia, Canada
 

 

(i) Bralorne Mine

 

 

 

 

 

The Company owns a 100% undivided interest in certain mineral properties located in the Lillooet Mining Division. There is an underlying agreement on 12 crown grants in which the Company is required to pay 1.6385% of net smelter proceeds of production from the claims, and pay fifty cents Canadian (C$0.50) per ton of ore produced from these claims if the ore grade exceeds 0.75 ounces per ton gold.

 

 

(ii) Minto and Olympic-Kelvin properties

 

 

 

 

 

The Company’s mineral claims in British Columbia encompass two additional properties, Minto and Olympic-Kelvin, each of which consists of 100% owned Crown-granted mineral claims located in the Lillooet Mining Division.

 

 

(b) Yukon, Canada

 

 

 

 

The Company has a 100% interest in 14 quartz leases located in the Mayo Mining Division of Yukon, Canada, which collectively comprise the Eagle property.

 

During the year ended December 31, 2017, an option agreement was signed between Avino and Alexco Resource Corp. (“Alexco”), granting Alexco the right to acquire a 65% interest in all 14 quartz mining leases. To exercise the option, Alexco must pay Avino a total of C$70,000 in instalments over 4 years, issue Avino a total of 70,000 Alexco common shares in instalments over 4 years, incur C$550,000 in exploration work by the second anniversary of the option agreement date, and a further C$2.2 million in exploration work on the Eagle Property by the fourth anniversary of the option agreement date.

 

In the event that Alexco earns its 65% interest in the Eagle Property, Alexco and Avino will form a joint venture for the future exploration and development of the Eagle Property, and may contribute towards expenditures in proportion to their interests (65% Alexco / 35% Avino). If either company elects to not contribute its share of costs, then its interest will be diluted. If either company’s joint venture interest is diluted to less than 10%, its interest will convert to a 5.0% net smelter returns royalty, subject to the other’s right to buy-down the royalty to 2.0% for C$2.5 million.

 

The Eagle Property was previously inactive and held by Avino as a non-essential asset to its current operations.

 

7. NON-CONTROLLING INTEREST
 

At March 31, 2018, the Company had an effective 99.67% (December 31, 2017 - 99.67%) interest in its subsidiary Avino Mexico and the remaining 0.33% (December 31, 2017 - 0.33%) interest represents a non-controlling interest. The accumulated deficit and current period income attributable to the non-controlling interest are insignificant and accordingly have not been recognized in the condensed consolidated interim financial statements.

 

 
- 13 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

8. PLANT, EQUIPMENT AND MINING PROPERTIES
 

 

 

Mining

properties

 

 

Office equipment, furniture, and fixtures

 

 

Computer equipment

 

 

Mine machinery and transportation equipment

 

 

Mill machinery and processing equipment

 

 

Buildings

 

 

Total

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

COST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2017

 

 

10,190,071

 

 

 

82,730

 

 

 

252,726

 

 

 

14,927,045

 

 

 

7,638,019

 

 

 

2,644,650

 

 

 

35,735,241

 

Additions

 

 

1,370,176

 

 

 

49,357

 

 

 

27,072

 

 

 

1,271,265

 

 

 

2,137,015

 

 

 

2,948,752

 

 

 

7,803,637

 

Effect of movements in exchange rates

 

 

121,839

 

 

 

989

 

 

 

3,022

 

 

 

178,478

 

 

 

91,325

 

 

 

31,621

 

 

 

427,274

 

Balance at December 31, 2017

 

 

11,682,086

 

 

 

133,076

 

 

 

282,820

 

 

 

16,376,788

 

 

 

9,866,359

 

 

 

5,625,023

 

 

 

43,966,152

 

Additions

 

 

175,380

 

 

 

5,899

 

 

 

9,886

 

 

 

134,777

 

 

 

74,239

 

 

 

1,820,917

 

 

 

2,221,098

 

Effect of movements in exchange rates

 

 

(11,595 )

 

 

(132 )

 

 

(281 )

 

 

(21,181 )

 

 

(9,792 )

 

 

(5,583 )

 

 

(48,564 )

Balance at March 31, 2018

 

 

11,845,871

 

 

 

138,843

 

 

 

292,425

 

 

 

16,490,384

 

 

 

9,930,806

 

 

 

7,440,357

 

 

 

46,138,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACCUMULATED DEPLETION AND DEPRECIATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2017

 

 

2,283,922

 

 

 

36,394

 

 

 

115,576

 

 

 

4,206,187

 

 

 

846,472

 

 

 

507,943

 

 

 

7,996,494

 

Additions

 

 

1,686,830

 

 

 

11,898

 

 

 

26,667

 

 

 

1,827,225

 

 

 

282,535

 

 

 

87,287

 

 

 

3,922,442

 

Effect of movements in exchange rates

 

 

27,307

 

 

 

435

 

 

 

1,382

 

 

 

50,292

 

 

 

10,121

 

 

 

6,074

 

 

 

95,611

 

Balance at December 31, 2017

 

 

3,998,059

 

 

 

48,727

 

 

 

143,625

 

 

 

6,083,704

 

 

 

1,139,128

 

 

 

601,304

 

 

 

12,014,547

 

Additions

 

 

472,707

 

 

 

4,075

 

 

 

6,350

 

 

 

398,136

 

 

 

93,081

 

 

 

23,145

 

 

 

997,494

 

Effect of movements in exchange rates

 

 

(3,968 )

 

 

(48 )

 

 

(143 )

 

 

(6,038 )

 

 

(1,131 )

 

 

(597 )

 

 

(11,925 )

Balance at March 31, 2018

 

 

4,466,798

 

 

 

52,754

 

 

 

149,832

 

 

 

6,475,802

 

 

 

1,231,078

 

 

 

623,852

 

 

 

13,000,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET BOOK VALUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2018

 

 

7,379,073

 

 

 

86,089

 

 

 

142,593

 

 

 

10,014,582

 

 

 

8,699,728

 

 

 

6,816,505

 

 

 

33,138,570

 

At December 31, 2017

 

 

7,684,027

 

 

 

84,349

 

 

 

139,195

 

 

 

10,293,084

 

 

 

8,727,231

 

 

 

5,023,719

 

 

 

31,951,605

 

At January 1, 2017

 

 

7,906,149

 

 

 

46,336

 

 

 

137,150

 

 

 

10,720,858

 

 

 

6,791,547

 

 

 

2,136,707

 

 

 

27,738,747

 

 

Plant, equipment and mining properties includes assets under construction of $5,528,033 as at March 31, 2018 (December 31, 2017 - $3,283,076) on which no depreciation was charged in the periods then ended. Once the assets are put into service, they will be transferred to the appropriate class of plant, equipment and mining properties.

 

 
- 14 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

9. RELATED PARTY TRANSACTIONS AND BALANCES
 

All related party transactions are recorded at the exchange amount which is the amount agreed to by the Company and the related party.

 

 

(a) Key management personnel

 

 

 

 

 

The Company has identified its directors and certain senior officers as its key management personnel. The compensation costs for key management personnel for the three months ended March 31, 2018 and 2017 were as follows:

 

 

 

Three months ended March 31,

 

 

 

2018

 

 

2017

 

Salaries, benefits, and consulting fees

 

$ 207,895

 

 

$ 203,999

 

Share‐based payments

 

 

128,056

 

 

 

238,445

 

 

 

$ 335,951

 

 

$ 442,444

 

 

 

(b) Amounts due to/from related parties

 

 

 

 

 

In the normal course of operations the Company transacts with companies related to Avino’s directors or officers. All amounts payable and receivable are non-interest bearing, unsecured and due on demand. Advances to Oniva International Services Corp. of $225,864 (December 31, 2017 - $232,076) for expenditures to be incurred on behalf of the Company are included in prepaid expenses and other assets on the condensed consolidated interim statements of financial position as at March 31, 2018. As at March 31, 2018 and December 31, 2017, the following amounts were due to related parties:

 

 

 

March 31,

2018

 

 

December 31,

2017

 

Oniva International Services Corp.

 

$ 133,708

 

 

$ 139,047

 

Directors

 

 

25,173

 

 

 

41,660

 

Jasman Yee & Associates, Inc.

 

 

4,073

 

 

 

5,856

 

 

 

$ 162,954

 

 

$ 186,563

 

 

 

(c) Other related party transactions

 

 

 

 

The Company has a cost sharing agreement with Oniva International Services Corp. (“Oniva”) for office and administration services. Pursuant to the cost sharing agreement, the Company will reimburse Oniva for the Company’s percentage of overhead and corporate expenses and for out-of-pocket expenses incurred on behalf of the Company. The cost sharing agreement may be terminated with one-month notice by either party without penalty.

 

The transactions with Oniva during the three months ended March 31, 2018 and 2017 are summarized below:

 

 

 

March 31,

2018

 

 

March 31,

2017

 

Salaries and benefits

 

$ 141,037

 

 

$ 91,259

 

Office and miscellaneous

 

 

172,424

 

 

 

143,172

 

Exploration and evaluation assets

 

 

91,096

 

 

 

82,647

 

 

 

$ 404,557

 

 

$ 317,078

 

 

 
- 15 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

9.

RELATED PARTY TRANSACTIONS AND BALANCES (continued)

 

 

(c) Other related party transactions (continued)

 

 

 

 

 

For services provided to the Company as President and Chief Executive Officer, the Company pays Intermark Capital Corporation (“ICC”), a company controlled by David Wolfin, the Company’s president and CEO and also a director, for consulting services. For the three months ended March 31, 2018, the Company paid $59,303 (March 31, 2017 - $56,685) to ICC.

 

The Company pays Jasman Yee & Associates, Inc. (“JYAI”) for operational, managerial, metallurgical, engineering and consulting services related to the Company’s activities. JYAI’s managing director is a director of the Company. For the three months ended March 31, 2018 and 2017, the Company paid $16,111 and $23,717, respectively, to JYAI.

 

The Company pays Wear Wolfin Designs Ltd. (“WWD”), a company whose director is the brother-in-law of David Wolfin, for financial consulting services related to ongoing consultation with stakeholders and license holders. For the three months ended March 31, 2018 and 2017, the Company paid $5,930 and $5,669, respectively, to WWD.

 

10. TERM FACILITY

 

In July 2015, the Company entered into a $10,000,000 term facility with Samsung C&T U.K. Limited (“Samsung”). Interest is charged on the facility at a rate of US dollar LIBOR (3 month) plus 4.75%, and the facility was to be repaid in 15 consecutive equal monthly instalments starting in June 2016. Pursuant to the agreement, in August 2015, Avino commenced selling concentrates produced during ramp advancement and ongoing evaluation and extraction at the Avino Mine on an exclusive basis to Samsung. Samsung pays for the concentrates at the prevailing metal prices for their silver, copper, and gold content at or about the time of delivery, less interest, treatment, refining, shipping, and insurance charges.

 

During the year ended December 31, 2017, the Company and Samsung agreed to amend the Company’s existing term facility by extending the repayment period. Repayments of the remaining balance will be made in 13 equal monthly instalments commencing in July 2018 and ending July 2019. The Company will sell the Avino Mine concentrates on an exclusive basis to Samsung until December 31, 2021.

 

The facility is secured by the concentrates produced under the agreement and by the common shares of the Company’s wholly-owned subsidiary Bralorne Gold Mines Ltd. The facility with Samsung relates to the sale of concentrates produced from the Avino Mine only and does not include concentrates produced from the San Gonzalo Mine that are sold to Samsung.

 

The continuity of the term facility with Samsung is as follows:

 

 

 

March 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Balance at beginning of the period

 

$ 8,666,667

 

 

$ 9,333,334

 

Proceeds

 

 

-

 

 

 

-

 

Repayments

 

 

-

 

 

 

(666,667 )

Balance at end of the period

 

 

8,666,667

 

 

 

8,666,667

 

Less: Current portion

 

 

(6,000,000 )

 

 

(4,000,000 )

Non-current portion

 

$ 2,666,667

 

 

$ 4,666,667

 

 

 

 

 

 

 

 

 

 

 

 
- 16 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

11. EQUIPMENT LOANS
 

The Company has entered into loans for mining equipment maturing between 2018 and 2023 with interest rates ranging from 4.35% to 5.26% per annum. The Company’s obligations under the loans are secured by the mining equipment. As at March 31, 2018, plant, equipment and mining properties includes a net carrying amount of $1,923,879 (December 31, 2017 - $2,065,332) for this mining equipment.

 

The contractual maturities and interest charges in respect of the Company’s obligations under equipment loans are as follows:

 

 

 

March 31,

2018

 

 

December 31,

2017

 

Not later than one year

 

$ 737,484

 

 

$ 886,145

 

Later than one year and not later than five years

 

 

325,614

 

 

 

409,899

 

Less: Future interest charges

 

 

(41,021 )

 

 

(49,840 )

Present value of loan payments

 

 

1,022,077

 

 

 

1,246,204

 

Less: Current portion

 

 

(707,875 )

 

 

(848,387 )

Non-current portion

 

$ 314,202

 

 

$ 397,817

 

 

The equipment loan credit facilities are a component of the master credit facilities described in Note 12.

 

12. FINANCE LEASE OBLIGATIONS
 

The Company has entered into mining equipment leases expiring between 2018 and 2020, with interest rates ranging from 2% to 14.99% per annum. The Company has the option to purchase the mining equipment at the end of the lease term for a nominal amount. The Company’s obligations under finance leases are secured by the lessor’s title to the leased assets. As at March 31, 2018, plant, equipment and mining properties includes a net carrying amount of $3,880,571 (December 31, 2017 - $3,950,846) for this leased mining equipment.

 

The contractual maturities and interest charges in respect of the Company’s finance lease obligations are as follows:

 

 

 

March 31,
2018

 

 

December 31,

2017

 

Not later than one year

 

$ 1,109,445

 

 

$ 1,203,882

 

Later than one year and not later than five years

 

 

1,099,151

 

 

 

1,295,661

 

Less: Future interest charges

 

 

(202,780 )

 

 

(150,393 )

Present value of loan payments

 

 

2,005,816

 

 

 

2,349,150

 

Less: Current portion

 

 

(999,883 )

 

 

(1,116,377 )

Non-current portion

 

$ 1,005,933

 

 

$ 1,232,773

 

 

The Company has two master credit facilities with equipment suppliers for a total of $10,375,400. The facilities are used to acquire equipment necessary for advancing operations at the San Gonzalo Mine and the Avino Mine, and for continuing exploration activity at the Bralorne Mine. As of March 31, 2018, the Company had $7,726,525 in available credit remaining under these facilities.

 

 
- 17 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

13. WARRANT LIABILITY
 

The Company’s warrant liability arises as a result of the issuance of warrants exercisable in U.S. dollars. As the denomination is different from the Canadian dollar functional currency of the entity issuing the underlying shares, the Company recognizes a derivative liability for these warrants and re-measures the liability at the end of each reporting period using the Black-Scholes model.

 

A reconciliation of the changes in the warrant liability during the three months ended March 31, 2018, and year ended December 31, 2017, is as follows:

 

 

 

March 31,

2018

 

 

December 31,

2017

 

Balance at beginning of the period

 

$ 1,161,109

 

 

$ 1,629,797

 

Warrants issued during the period

 

 

-

 

 

 

-

 

Fair value adjustment

 

 

(151,490 )

 

 

(563,466 )

Effect of movement in exchange rates

 

 

(28,221 )

 

 

94,778

 

Balance at end of the period

 

$ 981,398

 

 

$ 1,161,109

 

 

Continuity of warrants during the periods is as follows:

 

 

 

Underlying

Shares

 

 

Weighted Average Exercise Price

 

Warrants outstanding and exercisable, January 1, 2017

 

 

4,635,274

 

 

$ 2.19

 

Expired

 

 

(1,033,059 )

 

$ 2.87

 

Warrants outstanding and exercisable, December 31, 2017 and March 31, 2018

 

 

3,602,215

 

 

$ 1.99

 

 

Warrants outstanding and exercisable as at March 31, 2018 are as follows:

 

 

 

Exercise 

 

 

Derivative Warrants

Outstanding and Exercisable

 

Expiry Date

 

 Price

per Share

 

 

March 31,
2018

 

 

December 31,
2017

 

March 14, 2019

 

$ 1.00

 

 

 

40,000

 

 

 

40,000

 

November 28, 2019

 

$ 2.00

 

 

 

3,562,215

 

 

 

3,562,215

 

 

 

 

 

 

 

 

3,602,215

 

 

 

3,602,215

 

 

As at March 31, 2018, the weighted average remaining contractual life of warrants outstanding was 1.66 years (December 31, 2017 – 1.91 years).

 

Valuation of the warrant liability requires the use of highly subjective estimates and assumptions including the expected stock price volatility. The expected volatility used in valuing warrants is based on volatility observed in historical periods. Changes in the underlying assumptions can materially affect the fair value estimates. The fair value of the warrant liability was calculated using the Black-Scholes model with the following weighted average assumptions and resulting fair values:

 

 

 

March 31,

2018

 

 

December 31,

2017

 

Weighted average assumptions:

 

 

 

 

 

 

Risk-free interest rate

 

 

1.76 %

 

 

1.66 %

Expected dividend yield

 

 

0 %

 

 

0 %

Expected option life (years)

 

 

1.66

 

 

 

1.90

 

Expected stock price volatility

 

 

60.81 %

 

 

65.69 %

Weighted average fair value

 

$ 0.27

 

 

$ 0.32

 

 

 
- 18 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

14. RECLAMATION PROVISION
 

Management’s estimate of the reclamation provision at March 31, 2018, is $11,595,896 (December 31, 2017 – $11,638,157), and the undiscounted value of the obligation is $17,197,836 (December 31, 2017 – $17,529,198).

 

The present value of the obligation in Mexico of $1,744,928 (December 31, 2017 – $1,584,420) was calculated using a risk-free interest rate of 7.67% (December 31, 2017 – 7.68%) and an inflation rate of 5.04% (December 31, 2017 – 6.77%). Reclamation activities are estimated to begin in 2019 for the San Gonzalo Mine and in 2028 for the Avino Mine.

 

The present value of the obligation for Bralorne of $9,850,968 (December 31, 2017 – $10,053,737) was calculated using a weighted average risk-free interest rate of 3.46% (December 31, 2017 – 3.46%) and a weighted average inflation rate of 1.67% (December 31, 2017 – 1.67%). Reclamation activities are estimated to begin in 2021.

 

A reconciliation of the changes in the reclamation provision during the three month period ended March 31, 2018, and year ended December 31, 2017, is as follows:

 

 

 

March 31,

2018

 

 

December 31,

2017

 

 

 

 

 

 

 

 

Balance at beginning of the period

 

$ 11,638,157

 

 

$ 6,962,911

 

Changes in estimates

 

 

-

 

 

 

3,900,447

 

Unwinding of discount

 

 

97,821

 

 

 

248,267

 

Effect of movements in exchange rates

 

 

(140,082 )

 

 

526,532

 

Balance at end of the period

 

$ 11,595,896

 

 

$ 11,638,157

 

 

15. SHARE CAPITAL AND SHARE-BASED PAYMENTS
 

 

(a) Authorized: Unlimited common shares without par value.

 

 

 

 

(b) Issued:
 

 

(i) During the three months ended March 31, 2018, the Company issued 60,000 common shares upon the exercise of stock options for gross proceeds of $77,057.

 

 

 

 

(ii) During the year ended December 31, 2017, the Company issued shares in an at-the-market offering under prospectus supplements for an aggregate of 10,000 common shares at an average price of $1.67 for gross proceeds of $16,737. The Company paid cash commission on the gross proceeds in the amount of $605.

 

 

 

 

 

During the year ended December 31, 2017, the Company issued 20,000 common shares upon the exercise of stock options for gross proceeds of $24,836.

 

During the year ended December 31, 2017, the Company issued 257,152 common shares upon the vesting of restricted share units.

 

 
- 19 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

15. SHARE CAPITAL AND SHARE-BASED PAYMENTS (continued)
 

 

(c) Stock options:

 

 

 

 

 

The Company has a stock option plan to purchase the Company’s common shares, under which it may grant stock options of up to 10% of the Company’s total number of shares issued and outstanding on a non-diluted basis. The stock option plan provides for the granting of stock options to directors, officers, and employees (up to a limit of 5% per individual), and to persons providing investor relations or consulting services (up to a limit of 2% per individual), the limits being based on the Company’s total number of issued and outstanding shares per year. The stock options vest on the date of grant, except for those issued to persons providing investor relations services, which vest over a period of one year. The option price must be greater than or equal to the discounted market price on the grant date, and the option term cannot exceed five years from the grant date.

 

Continuity of stock options for the three months ended March 31, 2018, and the year ended December 31, 2017, is as follows:

 

 

 

Underlying

Shares

 

 

Weighted Average Exercise Price (C$)

 

 

 

 

 

 

 

 

Stock options outstanding and exercisable, January 1, 2017

 

 

1,978,500

 

 

$ 2.24

 

Granted

 

 

1,475,000

 

 

$ 1.98

 

Cancelled / Forfeited

 

 

(122,500 )

 

$ 2.54

 

Exercised

 

 

(20,000 )

 

$ 1.62

 

Stock options outstanding and exercisable, December 31, 2017

 

 

3,311,000

 

 

$ 2.12

 

Cancelled / Forfeited

 

 

(10,000 )

 

$ 2.47

 

Expired

 

 

(87,500 )

 

$ 1.60

 

Exercised

 

 

(60,000 )

 

$ 1.60

 

Stock options outstanding and exercisable, March 31, 2018

 

 

3,153,500

 

 

$ 2.14

 

 

 

As at March 31, 2018, the weighted average remaining contractual life of stock options outstanding was 3.21 years (December 31, 2017 – 3.32 years).

 

 

 

 

 

Details of stock options outstanding and exercisable are as follows:

 

 

 

 

 

 

Stock Options Outstanding

 

Expiry Date

 

Exercise

Price (C$)

 

 

March 31,

2018

 

 

December 31,
2017

 

 

 

 

 

 

 

 

 

 

 

February 18, 2018

 

$ 1.60

 

 

 

-

 

 

 

147,500

 

September 9, 2019

 

$ 1.62

 

 

 

276,000

 

 

 

276,000

 

September 19, 2019

 

$ 1.90

 

 

 

620,000

 

 

 

620,000

 

December 22, 2019

 

$ 1.90

 

 

 

105,000

 

 

 

105,000

 

September 2, 2021

 

$ 2.95

 

 

 

682,500

 

 

 

687,500

 

September 20, 2022

 

$ 1.98

 

 

 

1,430,000

 

 

 

1,435,000

 

October 6, 2022

 

$ 1.98

 

 

 

40,000

 

 

 

40,000

 

 

 

 

 

 

 

 

3,153,500

 

 

 

3,311,000

 

 

 

During the three months ended March 31, 2018, the Company charged $Nil (three months ended March 31, 2017 - $3,752) to operations as share-based payments and capitalized $Nil (three months ended March 31, 2017 - $Nil) to exploration and evaluation assets for the fair value of stock options granted.

 

 
- 20 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

15. SHARE CAPITAL AND SHARE-BASED PAYMENTS (continued)
 

 

(d) Restricted Share Units:

 

 

 

 

 

On May 27, 2016, the Company’s Restricted Share Unit (“RSU”) Plan was approved by its shareholders. The RSU Plan is administered by the Compensation Committee under the supervision of the Board of Directors as compensation to officers, directors, consultants, and employees. The Compensation Committee determines the terms and conditions upon which a grant is made, including any performance criteria or vesting period.

 

Upon vesting, each RSU entitles the participant to receive one common share, provided that the participant is continuously employed with or providing services to the Company. RSUs track the value of the underlying common shares, but do not entitle the recipient to the underlying common shares until such RSUs vest, nor do they entitle a holder to exercise voting rights or any other rights attached to ownership or control of the common shares, until the RSU vests and the RSU participant receives common shares.

 

During the three months ended March 31, 2018, no RSUs (year ended December 31, 2017 – 80,500) were granted. All RSUs granted vest one-third annually from the date of the grant until fully vested at the end of the three-year term. For the RSUs issued in the year ended December 31, 2017, the weighted average fair value at the measurement date was C$1.98, based on the TSX-V market price of the Company’s shares on the date the RSUs were granted. At March 31, 2018 and December 31, 2017, 60 RSUs are, and were, available for issuance under the plan.

 

At March 31, 2018, there were 592,172 RSUs outstanding (December 31, 2017 – 592,172).

 

During the three months ended March 31, 2018, the Company charged $133,692 (March 31, 2017 - $257,623) to operations as share-based payments and capitalized $10,099 (March 31, 2017 - $10,621) to exploration and evaluation assets for the fair value of the RSUs issued. The fair value of the RSUs is recognized over the vesting period with reference to vesting conditions and the estimated RSUs expected to vest.

 
 

 

(e) Earnings per share:

 

 

 

 

 

The calculations for basic earnings per share and diluted earnings per share are as follows:

 

 

 

Three months ended

March 31,

 

 

 

2018

 

 

2017

 

Net income for the period

 

$ 817,501

 

 

$ 721,305

 

Basic weighted average number of shares outstanding

 

 

52,718,153

 

 

 

52,435,668

 

Effect of dilutive share options, warrants, and RSUs

 

 

625,320

 

 

 

1,058,858

 

Diluted weighted average number of shares outstanding

 

 

53,343,473

 

 

 

53,494,526

 

Basic earnings per share

 

$ 0.02

 

 

$ 0.01

 

Diluted earnings per share

 

$ 0.02

 

 

$ 0.01

 

 

 
- 21 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

16.

REVENUE AND COST OF SALES

 

Revenue and the related cost of sales reflect the sale of silver, gold and copper concentrate from the Avino Mine and from the sale of silver and gold concentrate from the San Gonzalo Mine for the three months ended March 31, 2018 and 2017.

 

 

 

March 31,

2018

 

 

March 31,

2017

 

Concentrate sales

 

$ 8,317,264

 

 

$ 7,885,794

 

Provisional pricing adjustments

 

 

(161,362 )

 

 

242,069

 

 

 

$ 8,155,902

 

 

$ 8,127,863

 

 

Cost of sales consists of changes in inventories, direct costs including personnel costs, mine site costs, energy costs (principally diesel fuel and electricity), maintenance and repair costs, operating supplies, external services, third party transport fees, depreciation and depletion, and other expenses for the periods. Direct costs include the costs of extracting co-products. Cost of sales is based on the weighted average cost of inventory sold for the periods and consists of the following:

 

 

 

March 31,

2018

 

 

March 31,

2017

 

Production costs

 

$ 5,452,993

 

 

$ 4,202,009

 

Depreciation and depletion

 

 

847,549

 

 

 

465,011

 

 

 

$ 6,300,542

 

 

$ 4,667,020

 

 

17. GENERAL AND ADMINISTRATIVE EXPENSES
 

General and administrative expenses on the condensed consolidated interim statements of operations consist of the following:

 

 

 

March 31,

2018

 

 

March 31,

2017

 

Salaries and benefits

 

$ 373,757

 

 

$ 267,296

 

Office and miscellaneous

 

 

180,856

 

 

 

168,338

 

Management and consulting fees

 

 

90,143

 

 

 

137,791

 

Investor relations

 

 

148,066

 

 

 

65,045

 

Travel and promotion

 

 

66,947

 

 

 

61,201

 

Professional fees

 

 

80,917

 

 

 

53,123

 

Directors fees

 

 

34,989

 

 

 

41,569

 

Regulatory and compliance fees

 

 

218,275

 

 

 

11,357

 

Depreciation

 

 

4,637

 

 

 

3,488

 

 

 

$ 1,198,587

 

 

$ 809,208

 

 

 
- 22 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

18.

COMMITMENTS

 

The Company has a cost sharing agreement to reimburse Oniva for a percentage of its overhead expenses, to reimburse 100% of its out-of-pocket expenses incurred on behalf of the Company, and to pay a percentage fee based on Oniva’s total overhead and corporate expenses. The agreement may be terminated with one-month notice by either party. Transactions and balances with Oniva are disclosed in Note 9.

 

The Company and its subsidiaries have various operating lease agreements for their office premises, use of land, and equipment. Commitments in respect of these lease agreements are as follows:

 

 

 

March 31,

2018

 

 

December 31,

2017

 

Not later than one year

 

$ 186,540

 

 

$ 300,285

 

Later than one year and not later than five years

 

 

205,825

 

 

 

251,435

 

Later than five years

 

 

14,356

 

 

 

14,568

 

 

 

$ 406,721

 

 

$ 566,288

 

 

Office lease payments recognized as an expense during the three months ended March 31, 2018, totalled $27,226 (March 31, 2017 - $25,317).

 

19. SUPPLEMENTARY CASH FLOW INFORMATION
 

 

 

March 31,

2018

 

 

March 31,

2017

 

Net change in non-cash working capital items:

 

 

 

 

 

 

Inventory

 

$ (277,581 )

 

$ 28,370

 

Prepaid expenses and other assets

 

 

514,358

 

 

 

(1,059,606 )

Taxes recoverable

 

 

(1,439,897 )

 

 

(991,316 )

Taxes payable

 

 

(134,007 )

 

 

(596,002 )

Accounts payable and accrued liabilities

 

 

961,886

 

 

 

(523,261 )

Amounts receivable

 

 

1,326,346

 

 

 

(365,780 )

Amounts due to related parties

 

 

(28,740 )

 

 

(11,231 )

 

 

$ 922,365

 

 

$ (3,518,826 )

 

 

 

March 31,

2018

 

 

March 31,

2017

 

Interest paid

 

$ 145,794

 

 

$ 115,085

 

Taxes paid

 

$ 1,476,602

 

 

$ 2,411,902

 

Equipment acquired under finance leases and equipment loans

 

$ 114,079

 

 

$ 523,889

 

 

 
- 23 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

20. FINANCIAL INSTRUMENTS
 

The fair values of the Company’s amounts due to related parties and accounts payable approximate their carrying values because of the short-term nature of these instruments. Cash, amounts receivable, short- and long-term investments, and warrant liability are recorded at fair value. The carrying amounts of the Company’s term facility, equipment loans, and finance lease obligations are a reasonable approximation of their fair values based on current market rates for similar financial instruments.

 

The Company’s financial instruments are exposed to certain financial risks, including credit risk, liquidity risk, and market risk.

 

 

(a) Credit Risk

 

 

 

 

 

Credit risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. The Company has exposure to credit risk through its cash, short-term investments and amounts receivable. The Company manages credit risk, in respect of cash and short-term investments, by maintaining the majority of cash and short-term investments at highly rated financial institutions.

 

The Company is exposed to a significant concentration of credit risk with respect to its trade accounts receivable balance because all of its concentrate sales are with three (December 31, 2017 – three) counterparties (see Note 21). However, the Company has not recorded any allowance against its trade receivables because to-date all balances owed have been settled in full when due (typically within 60 days of submission) and because of the nature of the counterparties.

 

The Company’s maximum exposure to credit risk at the end of any period is equal to the carrying amount of these financial assets as recorded in the consolidated statement of financial position. At March 31, 2018, no amounts were held as collateral.

 

 

(b) Liquidity Risk

 

 

 

 

 

Liquidity risk is the risk that the Company will encounter difficulty in satisfying financial obligations as they become due. The Company manages its liquidity risk by forecasting cash flows required by its operating, investing and financing activities. The Company had cash at March 31, 2018, in the amount of $2,340,073 and working capital of $11,558,478 in order to meet short-term business requirements. Accounts payable have contractual maturities of approximately 30 to 90 days, or are due on demand and are subject to normal trade terms. The current portions of term facility, equipment loans, and finance lease obligations are due within 12 months of the condensed consolidated interim statement of financial position date. Amounts due to related parties are without stated terms of interest or repayment.

 

The maturity profiles of the Company’s contractual obligations and commitments as at March 31, 2018, are summarized as follows:

 

 

 

Total

 

 

Less Than

1 Year

 

 

1-5 years

 

 

More Than
5 Years

 

Accounts payable and accrued liabilities

 

$ 4,487,885

 

 

$ 4,487,885

 

 

$ -

 

 

$ -

 

Due to related parties

 

 

162,954

 

 

 

162,954

 

 

 

-

 

 

 

-

 

Minimum rental and lease payments

 

 

406,721

 

 

 

186,540

 

 

 

205,825

 

 

 

14,356

 

Term facility

 

 

9,176,682

 

 

 

6,400,166

 

 

 

2,776,516

 

 

 

-

 

Equipment loans

 

 

1,063,098

 

 

 

737,484

 

 

 

325,614

 

 

 

-

 

Finance lease obligations

 

 

2,208,596

 

 

 

1,109,445

 

 

 

1,099,151

 

 

 

-

 

Total

 

$ 17,505,936

 

 

$ 13,084,474

 

 

$ 4,407,106

 

 

$ 14,356

 

 

 
- 24 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

20.

FINANCIAL INSTRUMENTS (continued)

 

 

(c) Market Risk

 

 

 

 

 

Market risk consists of interest rate risk, foreign currency risk and price risk. These are discussed further below.

 

Interest Rate Risk

 

Interest rate risk consists of two components:

 

 

(i) To the extent that payments made or received on the Company’s monetary assets and liabilities are affected by changes in the prevailing market interest rates, the Company is exposed to interest rate cash flow risk.

 

 

 

 

(ii) To the extent that changes in prevailing market rates differ from the interest rates on the Company’s monetary assets and liabilities, the Company is exposed to interest rate price risk.

 

 

 

 

In management’s opinion, the Company is not exposed to significant interest rate cash flow risk as the Company’s term facility, equipment loans, and finance lease obligations bear interest at fixed rates.

 

Foreign Currency Risk

 

Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in foreign exchange rates. The Company is exposed to foreign currency risk to the extent that the following monetary assets and liabilities are denominated in Mexican pesos and Canadian dollars:

 

 

 

March 31, 2018

 

 

December 31, 2017

 

 

 

MXN

 

 

CDN

 

 

MXN

 

 

CDN

 

Cash

 

$ 7,951,678

 

 

$ 353,561

 

 

$ 9,504,034

 

 

$ 320,751

 

Long-term investments

 

 

-

 

 

 

31,664

 

 

 

-

 

 

 

42,368

 

Reclamation bonds

 

 

-

 

 

 

895,500

 

 

 

-

 

 

 

895,500

 

Amounts receivable

 

 

-

 

 

 

139,874

 

 

 

-

 

 

 

131,961

 

Accounts payable and accrued liabilities

 

 

(35,459,520 )

 

 

(820,583 )

 

 

(27,482,356 )

 

 

(603,463 )

Due to related parties

 

 

-

 

 

 

(210,047 )

 

 

-

 

 

 

(224,664 )

Equipment loans

 

 

-

 

 

 

(675,768 )

 

 

-

 

 

 

(781,675 )

Finance lease obligations

 

 

(1,674,843 )

 

 

(887,580 )

 

 

(750,795 )

 

 

(1,002,470 )

Net exposure

 

 

(29,182,685 )

 

 

(1,173,379 )

 

 

(18,729,117 )

 

 

(1,221,692 )

US dollar equivalent

 

$ (1,590,456 )

 

$ (910,301 )

 

$ (949,465 )

 

$ (973,847 )

 

 

Based on the net US dollar denominated asset and liability exposures as at March 31, 2018, a 10% fluctuation in the US/Mexican and Canadian/US exchange rates would impact the Company’s earnings for the three months ended March 31, 2018, by approximately $263,960 (year ended December 31, 2017 - $326,558). The Company has not entered into any foreign currency contracts to mitigate this risk.

 

 
- 25 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

20. FINANCIAL INSTRUMENTS (continued)
 

 

(c) Market Risk (continued)

 

 

 

 

 

Price Risk

 

Price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market prices, other than those arising from interest rate risk or foreign currency risk.

 

The Company is exposed to price risk with respect to its accounts receivable, as certain trade accounts receivable are recorded based on provisional terms that are subsequently adjusted according to quoted metal prices at the date of final settlement. Quoted metal prices are affected by numerous factors beyond the Company’s control and are subject to volatility, and the Company does not employ hedging strategies to limit its exposure to price risk. At March 31, 2018, based on outstanding accounts receivable that were subject to pricing adjustments, a 10% change in metals prices would have an impact on net earnings (loss) of approximately $390,387 (December 31, 2017 - $223,625).

 

The Company is exposed to price risk with respect to its long-term investments, as these investments are carried at fair value based on quoted market prices. Changes in market prices result in gains or losses being recognized in net income (loss). At March 31, 2018, a 10% change in market prices would have an impact on net earnings of approximately $2,456 (December 31, 2017 - $3,377).

 

The Company’s profitability and ability to raise capital to fund exploration, evaluation and production activities is subject to risks associated with fluctuations in mineral prices. Management closely monitors commodity prices, individual equity movements, and the stock market to determine the appropriate course of action to be taken by the Company.

 

 

(d) Classification of Financial Instruments

 

 

 

 

 

IFRS 7 Financial Instruments: Disclosures establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value as follows:

 

Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities;

Level 2 – inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices); and

Level 3 – inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

The following table sets forth the Company’s financial assets and financial liabilities measured at fair value on a recurring basis by level within the fair value hierarchy as at March 31, 2018:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial assets

 

 

 

 

 

 

 

 

 

Cash

 

$ 2,340,073

 

 

$ -

 

 

$ -

 

Amounts receivable

 

 

-

 

 

 

3,308,651

 

 

 

-

 

Long-term investments

 

 

24,565

 

 

 

-

 

 

 

-

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

 

-

 

 

 

-

 

 

 

(981,398 )

Total financial assets and liabilities

 

$ 2,364,638

 

 

$ 3,308,651

 

 

$ (981,398 )

 

 
- 26 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

21.

SEGMENTED INFORMATION

 

The Company’s revenues for the three months ended March 31, 2018 of $8,155,902 (March 31, 2017 - $8,127,863) are all attributable to Mexico, from shipments of concentrate produced by the Avino Mine and the San Gonzalo Mine.

 

On the condensed consolidated interim statements of operations, the Company had revenue from the following product mixes:

 

 

 

March 31,

2018

 

 

March 31,

2017

 

 

 

 

 

 

 

 

Silver

 

$ 4,220,111

 

 

$ 4,977,838

 

Gold

 

 

2,086,607

 

 

 

2,138,469

 

Copper

 

 

3,131,963

 

 

 

2,342,983

 

Penalties, treatment costs and refining charges

 

 

(1,282,779 )

 

 

(1,331,427 )

Total revenue from mining operations

 

$ 8,155,902

 

 

$ 8,127,863

 

 

For the three months ended March 31, 2018, the Company had three customers (March 31, 2017 – three customers) that accounted for total revenues as follows:

 

 

 

March 31,

2018

 

 

March 31,

2017

 

 

 

 

 

 

 

 

Customer #1

 

$ 6,169,515

 

 

$ 5,982,184

 

Customer #2

 

 

1,590,636

 

 

 

1,956,997

 

Customer #3

 

 

395,751

 

 

 

-

 

Customer #4

 

 

-

 

 

 

188,682

 

Total revenue from mining operations

 

$ 8,155,902

 

 

$ 8,127,863

 

 

Geographical information relating to the Company’s non-current assets (other than financial instruments) is as follows:

 

 

 

March 31,
2018

 

 

December 31,

2017

 

Exploration and evaluation assets - Mexico

 

$ 9,222,058

 

 

$ 9,034,105

 

Exploration and evaluation assets - Canada

 

 

34,839,535

 

 

 

34,303,765

 

Total exploration and evaluation assets

 

$ 44,061,593

 

 

$ 43,337,870

 

 

 

 

March 31,
2018

 

 

December 31,

2017

 

Plant, equipment, and mining properties - Mexico

 

$ 30,032,145

 

 

$ 28,627,706

 

Plant, equipment, and mining properties - Canada

 

 

3,106,425

 

 

 

3,323,899

 

Total plant, equipment, and mining properties

 

$ 33,138,570

 

 

$ 31,951,605

 

 

 
- 27 -
 
 

 

AVINO SILVER & GOLD MINES LTD.

Notes to the unaudited condensed consolidated interim financial statements

For the three months ended March 31, 2018 and 2017

(Expressed in US dollars, except where otherwise noted)

 

22.

SUBSEQUENT EVENTS

 

Flow Through Share Offering - On April 27, 2018, the Company closed a private placement of 3,000,000 flow-through common shares for gross proceeds of C$6,000,000. The Company will use the gross proceeds raised from the offering to incur qualifying Canadian exploration expenses and flow-through mining expenditures on its Bralorne Mine, located in British Columbia, which will be renounced to the purchasers of the flow-through shares for the 2018 taxation year.

 

Sales Agreement & Prepayment - In April 2018, the Company signed a sales agreement with MK Metal Trading Mexico S.A. de C.V., a subsidiary of Ocean Partners, to sell San Gonzalo concentrate for a 12 month period. As per the agreement, the Company received a prepayment of $2,000,000, which will be repaid in equal monthly installments for a 12 month period ending March 2019.

 

  

- 28 -