Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

IMPACT SILVER CORP Interim / Quarterly Report 2021

May 25, 2021

42671_rns_2021-05-25_ddbd04e9-66c2-44aa-88ad-3e380c3d7f8c.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

IMPACT SILVER CORP.

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

March 31, 2021 and 2020

Unaudited

NOTICE OF NO REVIEW BY AUDITOR

In accordance with National Instrument 51 – 102 Continuous Disclosure Obligations of the Canadian Securities Administrators WE HEREBY GIVE NOTICE THAT the condensed consolidated interim financial statements which follow this notice have not been reviewed by an auditor.

IMPACT Silver Corp.

Condensed Consolidated Interim Statements of Financial Position

(Canadian dollars) Unaudited

ASSETS March 31,
2021
December 31,
2020
Current
Cash
Trade and other receivables_(Note 3)
Inventories
(Note 4)
Investments
Value added and other taxes receivable
Right-of-use assets
(Note 5)
Property, plant and equipment
(Note 7)
Exploration and evaluation assets
(Note 8)_
$
21,749,001
$ 20,385,551
1,739,805
1,379,217
694,326
1,213,996
75,000
-
24,258,132
22,978,764
500,665
575,192
86,541
103,475
18,675,290
19,302,596
21,549,773
21,871,603
$
65,070,401
$ 64,831,630
LIABILITIES
Current
Trade payables and accrued liabilities
Lease liabilities_(Note 6)
Lease liabilities
(Note 6)_
Reclamation provision
Deferred income tax liabilities
SHAREHOLDERS' EQUITY
$
2,277,351
$ 2,589,464
48,678
61,672
2,326,029
2,651,136
13,305
16,997
741,468
761,228
3,138,403
2,713,220
6,219,205
6,142,581
Share capital
Warrants(Note 11(c))
Contributed surplus
Accumulated other comprehensive loss
Accumulated deficit
80,463,330
79,325,168
2,799,986
2,954,251
8,369,286
7,523,552
(8,457,421)
(7,047,278)
(24,323,985)
(24,066,644)
58,851,196
58,689,049
$
65,070,401
$ 64,831,630

Nature of operations (Note 1)

ON BEHALF OF THE BOARD:

“F.W. Davidson” , Director “P. Tredger” , Director

-The accompanying notes form an integral part of these consolidated financial statements-

IMPACT Silver Corp. Condensed Consolidated Interim Statements of Loss For the Three Months Ended March 31

(Canadian dollars) Unaudited

2021
2020
Revenue
Cost of sales
Operating expenses_(Note 10)
Amortization and depletion
Mine operating income (loss)
General and administrative expenses
Accounting, audit and legal
Amortization
Investor relations, promotion and travel
Management fees and consulting
Office, rent, insurance and sundry
Office salaries and services
Share-based payments
(Note 11(b))_
Operating income (loss)
Other income (expenses)
Finance cost
Finance income
Foreign exchange gain (loss)
Other (expense) income
Income before taxes
Current income tax expense
Deferred income tax expense
Net loss
$
5,375,860
$ 3,413,708
3,431,094
3,115,147
278,163
415,300
3,709,257
3,530,447
1,666,603
(116,739)
52,403
46,629
10,788
3,862
15,103
77,786
78,210
82,134
121,578
52,877
182,437
125,053
943,511
-
1,404,030
388,341
262,573
(505,080)
(12,019)
(10,372)
33,792
13,919
82,998
561,026
(8,126)
(34)
96,646
564,539
359,219
59,459
91,981
122,594
524,579
27,039
$
(257,341)
$ (90,174)
Loss per share – Basic and Diluted(Note 11(d))
Weighted average number of shares outstanding – Basic and Diluted
$
0.00
$ 0.00
143,308,379
110,284,045

-The accompanying notes form an integral part of these consolidated financial statements-

IMPACT Silver Corp.

Condensed Consolidated Interim Statements of Comprehensive Loss

For the Three Months Ended March 31

(Canadian dollars) Unaudited

2021
2020
Net loss
Other comprehensive loss
Items that may be subsequently reclassified to profit or loss
Cumulative translation adjustment
Items that will not be subsequently reclassified to profit or loss
Loss on investments
Comprehensive loss
$
(257,341)
$ (90,174)
(1,400,143)
(4,218,295)
(10,000)
(1,250)
$
(1,667,484)
$ (4,309,719)

-The accompanying notes form an integral part of these consolidated financial statements-

IMPACT Silver Corp.

Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity For the Three Months Ended March 31

(Canadian dollars) Unaudited

For the Three Months Ended March 31
(Canadian dollars)
Unaudited
Shares
Outstanding
Share
Capital
($)
Warrants
($)
Contributed
Surplus
($)
Accumulated
Other
Comprehensive
Income
($)
Retained
Deficit
($)
Total
Shareholders’
Equity
($)
Balance at January 1, 2020
110,262,345
Net loss for the period
-
Warrants exercised
63,000
Cumulative translation adjustments
-
Loss on investments
-
63,923,949
2,193,199
7,628,059
(4,899,146)
(26,367,656)
-
-
-
-
(90,174)
24,199
(4,650)
-
-
-
-
-
-
(4,218,295)
-
-
-
-
(1,250)
-
42,478,405
(90,174)
19,549
(4,218,295)
(1,250)
Balance at March 31, 2020
110,325,345
Balance at January 1, 2021
141,410,247
Net loss for the period
-
Share-based compensation expense
-
Warrants exercised
2,172,272
Stock options exercised
230,000
Cumulative translation adjustments
-
Loss on investments
-
63,948,148
2,188,549
7,628,059
(9,118,691)
(26,457,830)
79,325,168
2,954,251
7,523,552
(7,047,278)
(24,066,644)
-
-
-
-
(257,341)
-
-
943,511
-
-
905,035
(154,265)
-
-
-
233,127
-
(97,777)
-
-
-
-
-
(1,400,143)
-
-
-
-
(10,000)
-
38,188,235
58,689,049
(257,341)
943,511
750,770
135,350
(1,400,143)
(10,000)
Balance atMarch31,2021
143,812,519
80,463,330
2,799,986
8,369,286
(8,457,421)
(24,323,985)
58,851,196
  • The accompanying notes form an integral part of these consolidated financial statements –

IMPACT Silver Corp.

Condensed Consolidated Interim Statements of Cash Flows

For the Three Months Ended March 31

(Canadian dollars) Unaudited

Cash resources provided by (used in) 2021
2020
Operating activities
Net loss
Items not affecting cash
Amortization and depletion
Share-base payments
Deferred income tax expense
Accretion expense
Unrealized loss on foreign exchange
Changes in non-cash working capital
Trade and other receivables
Income taxes receivable
Inventories
Trade payables
Income taxes payable
Investing activities
Proceeds on the sale of long-lived assets
Additions of long-lived assets
Financing activities
Repayment of lease liability
Proceeds from the exercise of warrants
Proceeds from the exercise of stock options
Net change in cash
Cash - Beginning of period
Cash - End of period
$
(257,341)
$ (90,174)
288,951
419,162
943,511
-
524,579
27,039
10,798
7,964
(112,242)
(88,928)
(372,225)
428,182
(1,386)
(439)
474,938
54,544
(223,175)
(218,788)
3,380
117,082
1,279,788
655,644
50,000
-
(829,934)
(533,985)
(779,934)
(533,985)
(22,524)
(26,657)
750,770
-
135,350
19,550
863,596
(7,107)
1,363,450
114,552
20,385,551
3,773,062
$
21,749,001
$ 3,887,614

-The accompanying notes form an integral part of these consolidated financial statements-

IMPACT Silver Corp.

Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

1. Nature of operations

IMPACT Silver Corp. and its subsidiaries (collectively, “IMPACT” or the “Company”) are engaged in silver mining and related activities including exploration, development and mineral processing in Mexico. The Company operates a series of mines near Zacualpan in the State of Mexico and in Guerrero State and produces silver, lead, zinc and gold sold in the form of lead and zinc concentrates. The registered address of the Company is 705 – 543 Granville Street, Vancouver, British Columbia.

The business of mining and exploring for minerals involves a high degree of risk and there can be no assurance that the current exploration and development programs will result in ongoing profitable mining operations. The investment in and expenditures on exploration and evaluation assets comprise a significant portion of the Company’s assets. The recovery of the Company’s investment in these exploration and evaluation assets and the attainment of profitable operations are dependent upon future commodity prices, the ongoing discovery and development of economic ore on these properties and the ability to arrange sufficient financing to bring the ore estimates into production. The ultimate outcome of these matters cannot presently be determined because they are contingent on future events.

The consolidated financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business as they come due into the foreseeable future. The Company estimates that it has adequate financial resources for the next twelve months.

2. Basis of Preparation

Statement of compliance

The Company’s consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and Interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”). These unaudited condensed interim financial statements have been prepared in accordance with IAS 34, Interim Financial Reporting. All material intercompany balances have been eliminated. The accounting policies applied in the preparation of these unaudited condensed financial statements are consistent with those applied and disclosed in the Company’s audited consolidated financial statements for the year ended December 31, 2020.

IMPACT Silver Corp.

Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

2. Basis of Preparation – continued

As all the disclosures required by IFRS are not included, these interim statements should be read in conjunction with the audited financial statements of IMPACT Silver Corp. (“the Company”) for the year ended December 31, 2020.

Except when otherwise stated, all amounts are presented in Canadian (“CDN”) dollars, which is the presentation currency of the Company.

The condensed consolidated interim financial statements were authorised for issue by the Board of Directors on May 21, 2021.

3. Trade and other receivables

The following table details the composition of trade and other receivables at:

Value added taxes receivable – current portion
Trade and other receivables
Prepaids
March 31,
2021
December 31,
2020
$
336,859
$ 320,613
1,265,854
898,327
137,092
160,277
$
1,739,805
$
1,379,217

4. Inventories

The following table details the composition of inventories at:

Materials and supplies
Stockpile inventory
Concentrate inventory
March 31,
2021
December 31,
2020
$
478,345
$ 410,100
112,362
42,616
103,619
761,280
$
694,326
$
1,213,996

The amount of inventories recognized as an expense during the period ended March 31, 2021 was $3,431,094 (March 31, 2020 - $3,115,147).

IMPACT Silver Corp.

Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

5. Right-of-use assets

Details are as follows:

Balance at January 1, 2020
Additions
Amortization
Foreign exchange movement
Balance at December 31, 2020
Additions
Amortization
Foreign exchange movement
Balance at March 31, 2021
Land
$
155,856
59,874
(107,891)
(4,364)
103,475
7,378
(21,723)
(2,589)
$
**86,541 **
6.
Lease Liabilities
Details are as follows:
Balance at January 1, 2020
Interest
Repayments
Additions
Foreign exchange movement
Balance at December 31, 2020
Interest
Repayments
Additions
Foreign exchange movement
Balance at March 31, 2021
Less: current portion
Non-current lease liabilities
$
156,604
7,573
(140,893)
59,874
(4,489)
78,669
1,221
(23,745)
7,378
(1,540)
61,983
(48,678)
$
13,305

The Company’s leased assets are for office leases and land. The lease liabilities were discounted at the Company’s incremental borrowing rate. The weighted average rate applied at January 1, 2019 was 8.0%. Operating lease expenses relating to short-term and low-value leases not included in the measurement of lease obligations for the three months ended March 31, 2021 was $24,458.

IMPACT Silver Corp.

Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

6. Lease Liabilities - continued

The expected timing of undiscounted lease payments is as follows:

Less than one year
$
One to five years
$
March 31,
2021
December 31,
2020
51,409$
65,496
13,918
16,937
65,327 $
82,433

7. Property, plant and equipment

Details are as follows:

Cost
Balance at January 1, 2020
Additions
Disposals
Change in reclamation
estimate
Foreign exchange movement
Plant and
mine
equipment
($)
Vehicles
($)
Office
furniture
and
equipment
($)
Surface
rights
($)
Mining
Assets
($)
Total
($)
9,799,315
488,225
207,749
1,130,664
163,750
59,226
32,959
-
-
(15,524)
-
-
-
-
-
-
(675,961)
(33,910)
(8,462)
(78,531)
29,034,828
592,103
-
295,628
(1,805,844)
40,660,781
848,038
(15,524)
295,628
(2,602,708)
Balance at December 31, 2020
Additions
Foreign exchange movement
9,287,104
498,017
232,246
1,052,133
26,790
56,614
3,491
-
(365,991)
(19,908)
(4,793)
(42,059)
28,116,715
276,720
(945,999)
39,186,215
363,615
(1,378,750)
Balance at March31, 2021 8,947,903
534,723
230,944
1,010,074
27,447,436 38,171,080
Accumulated amortization
Balance at January 1, 2020
Amortization for the period
Disposals
Foreign exchange movement
6,971,583
423,609
154,503
-
389,971
20,218
27,497
-
-
(13,649)
-
-
(474,048)
(29,053)
(7,163)
-
12,207,380
916,729
-
(703,958)
19,757,075
1,354,415
(13,649)
(1,214,222)
Balance at December 31, 2020
Amortization for the period
Foreign exchange movement
6,887,506
401,125
174,837
-
78,107
6,085
7,775
-
(272,476)
(15,646)
(4,138)
-
12,420,151
175,024
(362,560)
19,883,619
266,991
(654,820)
Balance at March 31, 2021 6,693,137
391,564
178,474
-
12,232,615 19,495,790
Net book value
At December 31, 2020 2,399,598
96,892
57,409
1,052,133
15,696,564 19,302,596
At March 31, 2021 2,254,766
143,159
52,470
1,010,074
15,214,821 18,675,290

IMPACT Silver Corp. Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

8. Exploration and evaluation assets

Balance at January 1, 2020 $ 22,071,788
Additions 953,751
Foreignexchange (1,153,936)
Balance at December 31, 2020 21,871,603
Additions 457,397
Recoveries (135,000)
Foreignexchange (644,227)
Balance at March 31, 2021 $ 21,549,773

9. Key management personnel compensation

Key management includes the Chief Executive Officer, Chief Financial Officer, Vice-President Exploration and Board of Directors and Audit Committee members. The remuneration of directors and other members of key management personnel for the three months ended March 31 is as follows:

Salaries and fees
Share based compensation
2021
2020
$
118,812
$ 103,770
581,310
-
$
700,122
$ 103,770

10. Expenses by nature

The following table details the nature of expenses within cost of goods sold for the three months ended March 31:

Production costs
Administration
Transportation
Wages and salaries
2021
2020
$
2,017,422
$ 1,755,265
163,896
106,019
149,845
126,090
1,099,931
1,127,773
$
3,431,094
$ 3,115,147

11. Equity

a) Share capital

Authorised share capital consists of an unlimited number of common shares without par value.

On August 20, 2020, the Company completed a brokered private placement for aggregate gross proceeds of $9.5 million from the issuance of 10,049,096 units of the Company at $0.95 per unit. Each unit consists of one common share and one-half share purchase warrant, each whole purchase warrant exercisable into one common share at a price of $1.30 for a period of 24 months from the date of issuance. The Company paid cash commissions of 6% of the gross proceeds from certain subscribers in the private placement and the agents were granted, and subscribed for, an aggregate of 598,089 broker warrants entitling the holder to acquire one unit at a price of $0.95 per unit.

On April 16, 2020, the Company closed a non-brokered private placement for 6,666,634 units of the Company at a price of $0.30 per unit for gross proceeds of $2.0 million. Each unit consists of one common share and one common share purchase warrant. Each warrant entitles the holder to purchase one common share at a price of $0.385 for a period of 36 months from the date of issuance.

IMPACT Silver Corp.

Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

11. Equity – continued

a) Share capital - continued

On August 12, 2019, the Company closed a non-brokered private placement which was completed in four tranches. The private placement raised aggregate gross proceeds of $4.9 million by issue of 7,500,000 series 1 units at a price of $0.26 per unit and 10,344,827 series 2 units at a price of $0.29 per unit. Each series 1 unit consists of one common share and one warrant. Each series 1 warrant entitles the holder to purchase one common share at a price of $0.30 per common share for a period of 36 months from the date of issuance. Each series 2 unit consists of one common share and one warrant. Each series 2 warrant entitles the holder to purchase one common share at a price of $0.385 per common share for a period of 36 months from the date of issuance.

  • On July 5, 2019, a total of 4,752,770 series 1 units were issued for aggregate gross proceeds of $1.2 million.

  • On July 24, 2019, a total of 2,747,230 series 1 units were issued for aggregate gross proceeds of $0.7 million.

  • On August 2, 2019, a total of 8,433,759 series 2 units were issued for aggregate gross proceed of $2.4 million.

  • On August 12, 2019, a total of 1,911,068 series 2 units were issues for aggregate gross proceeds of $0.6 million.

On January 18, 2019, the Company closed the second tranche of a non-brokered private placement which commenced in 2018. The private placement raised aggregate gross proceeds of $1.7 million by issue of 6,453,253 units at a price of $0.27 per unit. Each unit consists of one common share and one warrant. Each warrant entitles the holder to purchase one common share at a price of $0.35 per common share for a period of 24 months from the date of issuance.

  • On November 30, 2018, a total of 2,031,500 units were issued for aggregate gross proceeds of $0.5 million.

  • On January 18, 2019, a total of 4,421,753 units were issued for aggregate gross proceeds of $1.2 million

b) Stock options

The Company has established a stock option plan whereby the board of directors may, from time to time, grant options to directors, officers, employees or consultants. Under the terms of the Company’s fixed stock option plan, the maximum number of shares reserved for issuance is 10% of the issued shares of the Company or 12,936,917 shares. Options granted must be exercised no later than five years from date of grant or extension or such lesser period as determined by the Company’s board of directors. The exercise price of an option is not less than the closing price on the TSX Venture Exchange on the last trading day preceding the grant.

On January 18, 2021 the Company granted stock options under its Stock Option Plan to directors, officers, employees and consultants exercisable for 2,110,000 shares of the Company. The options are exercisable on or before January 18, 2026 at a price of $0.90 per share. Options vested 100% on the date granted.

The Black Scholes Option Pricing Model was used to estimate the fair value of stock options for calculating stockbased compensation expense. The Company recognized a stock-based compensation expense and an increase to contributed surplus based on a grading vesting schedule using the following assumptions:

Date Granted January 18, 2021
Numberofoptions granted 2,110,000
Risk-free interest rate 0.14%
Expected dividend yield Nil
Expected share price volatility 84.516%
Expected option life in years 2.5

The expected volatility is based on the historical and implied volatility of the Company’s common share price on the TSX Venture Exchange. The risk-free interest rate assumption is based on the Bank of Canada marketable bonds with a remaining term equal to the stock options’ expected life. Option pricing models require the input of highly subjective

IMPACT Silver Corp.

Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

11. Equity – continued

b) Stock options – continued

The expected volatility is based on the historical and implied volatility of the Company’s common share price on the TSX Venture Exchange. The risk-free interest rate assumption is based on the Bank of Canada marketable bonds with a remaining term equal to the stock options’ expected life. Option pricing models require the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore the existing models do not necessarily provide a reliable single measure of the fair value of the Company’s stock options.

The total fair value of share-based payment expense on stock options granted to employees and consultants of the Company for the three months ended March 31, 2021 is $943,511 (March 31, 2020 – $nil).

A summary of the Company’s stock options as at March 31, 2021 and the changes for the periods ended on these dates is as follows:

is as follows:
Weighted Average
Number ExercisePrice ($)
At January 1, 2020 5,185,000 0.55
Exercised (545,000) 0.40
Forfeited (30,000) 0.98
At December 31, 2020 4,610,000 0.57
Granted 2,110,000 0.90
Exercised (230,000) 0.59
At March 31, 2021 6,490,000 0.67
The following table summarizes information about the stock options outstanding at March 31, 2021:
Exercise Weighted Average
Price Number of Options Remaining Life Number of Options
PerShare Outstanding (Years) Exercisable ExpiryDate
$0.98 1,470,000 0.32 1,470,000 July 27, 2021
$0.35 1,160,000 1.47 1,160,000 September 20, 2022
$0.36 1,750,000 3.57 1,750,000 October 24, 2024
$0.90 2,110,000 4.81 2,110,000 January18,2026
6,490,000 2.86 6,490,000

IMPACT Silver Corp.

Notes to the Condensed Consolidated Interim Financial Statements March 31, 2021

(Canadian dollars) Unaudited

11. Equity – continued

c) Warrants

A summary of the Company’s warrants as at March 31, 2021 and the changes for the periods ended on these dates is as follows:

Weighted Average Exercise
Number Price ($)
At January 1, 2020 23,900,655 0.35
Issued 12,289,268 0.79
Exercised (13,887,172) 0.36
At December 31, 2020 22,302,751 0.58
Exercised (2,172,272) 0.35
At March 31, 2021 20,130,479 0.61

The fair value of each warrant granted is estimated at the time of grant using the Black-Scholes option pricing model with assumptions as follows:

July 5 July 24 Aug 2 Aug 12
Date Granted 2019 2019 2019 2019
July 5 July 24 Aug 2 Aug 12
ExpiryDate 2022 2022 2022 2022
Number of warrants granted 4,752,770 2,747,230 8,433,759 1,911,068
Risk-free interest rate 1.69% 1.51% 1.41% 1.39%
Expected dividend yield Nil Nil Nil Nil
Expected share price volatility 72.93% 74.32% 75.39% 75.81%
Expected warrant life in years 1.5 1.5 1.5 1.5
April 16 Aug 20 Aug 20
Date Granted 2020 2020 2020
April 16 Aug 20 Aug 20
Expiry Date 2023 2022 2022
Number of warrants granted 6,666,634 5,024,545 598,089
Risk-free interest rate 0.34% 0.26% 0.26%
Expected dividend yield Nil Nil Nil
Expected share price volatility 79.48% 89.00% 89.00%
Expected warrant life in years 1.5 1.5 1.5

Pricing models require the input of highly subjective assumptions including the expected share price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate.

(Canadian dollars) Unaudited

IMPACT Silver Corp. Notes to the Consolidated Financial Statements March 31, 2021

11. Equity – continued

d) Loss per share

Details of the calculation of loss per share are set out below:

2021 2020
Net income (loss) attributable to
shareholders $ (257,341) $ (90,174)
Weighted average number of shares
outstanding – Basic and Diluted 143,308,379 110,284,045
Income (loss) pershare $ 0.00 $ 0.00

12. Segmented information

The Company has one operating segment and two reportable segments based on geographic area:

i) Mexico – This part of the business includes the Company’s mining operations and exploration properties ii) Canada – This part of the business includes head office and group services

The segments are determined based on the reports reviewed by the Chief Executive Officer (who is considered the Chief Operating Decision Maker) to make decisions about resources to be allocated to the segment and assess its performance and for which discrete financial information is available.

Details for the three months ended March 31 are as follows:

Details for the three months ended March 31 are as follows:
2021
2020
Revenue by geographic area
Mexico
Net loss by geographic area
Mexico
Canada
Assets by geographical area
Mexico
Canada
Property, plant and equipment by geographical area
Mexico
Canada
$
5,375,860
$ 3,413,708
$
1,042,231
$ 178,369
(1,299,572)
(268,543)
$
(257,341)
$ (90,174)
March 31,
December 31,
2021
2020
$
46,702,933
$ 47,186,039
18,367,468
17,645,591
$
65,070,401
$ 64,831,630
$
18,641,122
$ 19,261,918
34,168
40,678
$
18,675,290
$ 19,302,596