AI assistant
Robex Resources Inc. — Interim / Quarterly Report 2021
Nov 26, 2021
43202_rns_2021-11-26_dd80cce9-fad6-4c4e-971e-96028efd3aba.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [115 x 32] intentionally omitted <==
Condensed Interim Consolidated Financial Statements (unaudited) Third quarter ended September 30, 2021
The accompanying condensed interim financial statements of the Company have been prepared by and are the responsibility of management. The unaudited condensed interim financial statements for the nine months ended September, 2021 have not been reviewed by the Company's auditors.
TABLE OF CONTENTS
| CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | Page |
|---|---|
| Interim Consolidated Statements of Income | 2 |
| Interim Consolidated Statements of Comprehensive Income | 3 |
| Interim Consolidated Statements of Changes in Equity | 4 |
| Interim Consolidated Statements of Financial Position | 5 |
| Interim Consolidated Statements of Cash Flows | 6 |
| Notes to Condensed Interim Consolidated Financial Statements | |
| 1 ‐ Nature of Operations | 7 |
| 2 ‐ Basis of Presentation | 7 |
| 3 ‐ Significant Accounting Policies | 7 |
| 4 ‐ Critical Accounting Estimates and Judgements | 7 |
| 5 ‐ Segmented Information | 8 |
| 6 ‐ Mining Operation Expenses | 10 |
| 7 ‐ Administrative Expenses | 10 |
| 8 ‐ Financial Expenses | 10 |
| 9 ‐ Inventories | 11 |
| 10 ‐ Accounts Receivable | 11 |
| 11 ‐ Mining Properties | 11 |
| 12 ‐ Property, Plant and Equipment | 12 |
| 13 ‐ Accounts Payable | 12 |
| 14 ‐ Long‐Term Debt and Lines of Credit | 13 |
| 15 ‐ Share Capital | 14 |
| 16 ‐ Additional Information on the Interim Consolidated Statements of Cash Flows | 14 |
| 17 ‐ Earnings per Share | 15 |
| 18 ‐ Financial Instruments | 15 |
| 19 ‐ Subsequent Event | 16 |
Third quarters Nine‐month periods ended ended September 30, September 30,
INTERIM CONSOLIDATED STATEMENTS OF INCOME
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
| REVENUE ‐ GOLD SALES COSTS OF OPERATIONS Mining operation expenses ‐ note 6 Administrative expenses ‐ note 7 Depreciation of property, plant and equipment and amortization of intangible assets Stock‐based compensation expense OPERATING INCOME OTHER EXPENSES (INCOME) Financial expenses Foreign exchange gain Other income INCOME BEFORE INCOME TAX EXPENSE Income tax expense (recovery) Current Deferred NET INCOME FOR THE PERIOD ATTRIBUTABLE TO Common shareholders Non‐controlling interest EARNINGS PER SHARE ‐ note 17 Basic Diluted |
2021 2020 2021 2020 $ $ $ $ 16,672,256 45,864,340 68,964,000 92,441,897 ## ## 5,804,281 12,278,716 25,193,072 24,582,885 3,963,400 5,160,633 11,156,646 12,203,177 ‐‐‐ ‐‐‐ ‐‐‐ 573,791 3,997,555 24,920,538 23,853,255 37,399,193 # # 251,946 346,736 662,198 952,326 (134,813) (103,840) (354,910) (44,815) (16,920) (16,735) (64,163) (46,470) 3,897,342 24,694,377 23,610,130 36,538,152 # 111,489 161,895 1,234,106 594,601 (164,381) 635,912 (862,148) 2,477,295 (52,892) 797,807 371,958 3,071,896 3,950,234 23,896,570 23,238,172 33,466,256 4,127,188 23,195,182 23,232,060 33,199,335 # (176,954) 701,388 6,112 266,921 3,950,234 23,896,570 23,238,172 33,466,256 0.007 0.039 0.039 0.057 0.007 0.039 0.038 0.056 3,504,453 8,761,027 17,682,851 2,907,020 |
|---|---|
The notes are an integral part of these condensed interim consolidated financial statements.
2/16
Third quarters Nine‐month periods ended ended September 30, September 30,
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
| NET INCOME FOR THE PERIOD Other comprehensive income (loss) Item that may be reclassified subsequently to net income Exchange difference COMPREHENSIVE INCOME COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO Common shareholders Non‐controlling interest |
2021 2020 2021 2020 $ $ $ $ 3,950,234 23,896,570 23,238,172 33,466,256 934,516 1,896,387 (5,575,778) 6,362,486 |
|---|---|
| 4,884,750 25,792,957 17,662,394 39,828,742 |
|
| 5,075,337 25,057,441 17,707,256 39,497,314 (190,587) 735,516 (44,862) 331,428 |
|
| 4,884,750 25,792,957 17,662,394 39,828,742 |
The notes are an integral part of these condensed interim consolidated financial statements.
3/16
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
| Balance as at December 31, 2019 Net income for the period Other comprehensive income |
Share capital Reserve ‐ Retained earnings Accumulated other Total Non‐controlling Total stock options (deficit) comprehensive interest equity income 66,850,704 4,185,214 (859,288) 1,778,494 71,955,124 724,344 72,679,468 ‐‐‐ ‐‐‐ 33,199,335 ‐‐‐ 33,199,335 266,921 33,466,256 ‐‐‐ ‐‐‐ ‐‐‐ 6,297,979 6,297,979 64,507 6,362,486 Common shareholders |
|---|---|
| Comprehensive income for the period Dividend Stock options exercised during the period Stock options charged to expense duringtheperiod |
‐‐‐ ‐‐‐ 33,199,335 6,297,979 39,497,314 331,428 39,828,742 ‐‐‐ ‐‐‐ (35,537,967) ‐‐‐ (35,537,967) (73,014) (35,610,981) 4,341,010 (1,644,731) ‐‐‐ ‐‐‐ 2,696,279 ‐‐‐ 2,696,279 ‐‐‐ 573,791 ‐‐‐ ‐‐‐ 573,791 ‐‐‐ 573,791 |
| Balance as at September 30, 2020 | 71,191,714 3,114,274 (3,197,920) 8,076,473 79,184,541 982,758 80,167,299 |
| Balance as at December 31, 2020 Net income for the period Other comprehensive loss |
71,269,402 3,081,586 8,211,833 7,576,935 90,139,756 1,099,763 91,239,519 ‐‐‐ ‐‐‐ 23,232,060 ‐‐‐ 23,232,060 6,112 23,238,172 ‐‐‐ ‐‐‐ ‐‐‐ (5,524,804) (5,524,804) (50,974) (5,575,778) |
| Comprehensive income (loss) for the period ‐‐‐ ‐‐‐ 23,232,060 (5,524,804) 17,707,256 (44,862) 17,662,394 Dividend ‐‐‐ ‐‐‐ ‐‐‐ ‐‐‐ ‐‐‐ (22,977) (22,977) Stock options exercised duringtheperiod 83,670 137,645 (53,975) ‐‐‐ ‐‐‐ 83,670 ‐‐‐ |
|
| Balance as at September 30, 2021 71,407,047 3,027,611 31,443,893 2,052,131 107,930,682 1,031,924 108,962,606 |
The notes are an integral part of these condensed interim consolidated financial statements.
4/16
| (all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited) INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
As at As at September 30, 2021December 31, 2020 $ $ 4,805,101 8,895,854 1 16,283,063 13,316,488 4,452,860 3,754,189 3 959,086 175,943 1,673,113 2,012,030 28,173,223 28,154,504 5,425,792 3,346,714 9,305,435 7,935,245 89,201,625 77,259,852 ## 64,911 77,882 132,170,986 116,774,197 2,229,907 1,086,599 12,771,407 13,765,622 4,902,406 4,288,403 ## 105,315 202,056 20,009,035 19,342,680 375,951 2,211,700 378,657 423,702 16,438 99,495 2,428,299 3,457,101 23,208,380 25,534,678 71,407,047 71,269,402 3,027,611 3,081,586 31,443,893 8,211,833 2,052,131 7,576,935 107,930,682 90,139,756 ## 1,031,924 1,099,763 ## 108,962,606 91,239,519 132,170,986 116,774,197 |
|---|---|
| ASSETS CURRENT ASSETS Cash Inventories ‐ note 9 Accounts receivable ‐ note 10 Prepaid expenses Deposits paid VAT RECEIVABLE MINING PROPERTIES ‐ note 11 PROPERTY, PLANT AND EQUIPMENT ‐ note 12 INTANGIBLE ASSETS LIABILITIES CURRENT LIABILITIES Lines of credit ‐ note 14 Accounts payable ‐ note 13 Current portion of long‐term debt ‐ note 14 Current portion of lease obligations LONG‐TERM DEBT ‐ note 14 ENVIRONMENTAL LIABILITIES LEASE OBLIGATIONS DEFERRED INCOME TAX EQUITY Share capital ‐ note 15 Reserve ‐ stock options Retained earnings Accumulated other comprehensive income Non‐controlling interest |
Subsequent event (note 19)
The notes are an integral part of these condensed interim consolidated financial statements.
5/16
Third quarters Nine‐month periods ended ended September 30, September 30,
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
| Operating Net income for the period Adjustments for Financial expenses Depreciation of property, plant and equipment and amortization of intangible assets Deferred income tax expense (recovery) Stock‐based compensation expense Net changes in non‐cash working capital items ‐ note 16 Variation in VAT receivable Paid interest ‐ note 16 Investing Variation in deposits paid Acquisition of mining properties Acquisition of property, plant and equipment Acquisition of intangible assets Financing Long‐term debt contracted Repayment of long‐term debt Variation in lines of credit Payments of lease obligations Issue of common shares Dividends paid Effect of exchange rate changes on cash Increase (decrease) in cash Cash at the beginning of the period Cash at the end of the period Tax paid CASH FLOWS FROM THE FOLLOWING ACTIVITIES |
2021 2020 2021 2020 $ $ $ $ 3,950,234 23,896,570 23,238,172 33,466,256 251,946 346,736 662,198 952,326 (164,381) 635,912 (862,148) 2,477,295 ‐‐‐ ‐‐‐ ‐‐‐ 573,791 (3,978,008) 3,910,316 (5,112,889) (2,869,968) (1,501,647) ‐‐‐ (2,079,078) ‐‐‐ (236,420) (325,572) (599,677) (887,168) 2,907,020 3,504,453 8,761,027 17,682,851 |
|---|---|
| 1,228,744 31,968,415 24,007,605 51,395,383 |
|
| 11,524 (401,188) 580,311 (1,189,560) (148,126) (190,035) (1,769,817) (507,044) (5,935,800) (6,767,429) (25,936,761) (16,413,657) ‐‐‐ ‐‐‐ (3,700) ‐‐‐ |
|
| (6,072,402) (7,358,652) (27,129,967) (18,110,261) |
|
| ‐‐‐ ‐‐‐ 2,982,895 ‐‐‐ (1,638,724) (1,822,836) (3,910,257) (6,267,697) 1,259,433 ‐‐‐ 1,130,652 ‐‐‐ (34,139) (89,549) (111,918) (235,945) ‐‐‐ 1,572,779 83,670 2,696,279 ‐‐‐ (23,940,078) ‐‐‐ (35,545,269) |
|
| (413,430) (24,279,684) 175,042 (39,352,632) |
|
| (91,426) 48,023 (1,143,433) 1,876,566 |
|
| (5,348,514) 378,102 (4,090,753) (4,190,944) 10,153,615 9,029,954 8,895,854 13,599,000 |
|
| 4,805,101 9,408,056 4,805,101 9,408,056 |
|
| ‐‐‐ 507,689 691,194 1,468,607 |
Additional information (note 16)
The notes are an integral part of these condensed interim consolidated financial statements.
6/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
1 - NATURE OF OPERATIONS
Robex Resources Inc. (the "Company") is a junior Canadian operations and exploration mining company. The Company has entered into commercial operation on its Nampala deposit, located on the Mininko permit, on January 1, 2017. In addition to its operational mining activities, the Company holds four exploration permits, all located in Mali, West Africa. These permits all demonstrate a favourable geology with a potential for the discovery of gold deposits. The head office's address is 437 Grande Allée Est, Québec (Quebec), G1R 2J5, Canada.
2 - BASIS OF PRESENTATION
These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) applicable to the preparation of interim financial statements, including IAS 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (“IASB”).
The accounting policies followed in these condensed interim consolidated financial statements are consistent with those applied in the Company’s annual audited financial statements for the year ended December 31, 2020. These condensed interim consolidated financial statements should be read in conjunction with the Company’s annual audited financial statements for the year ended December 31, 2020, which have been prepared in accordance with IFRS as issued by the IASB.
These condensed interim consolidated financial statements were approved by the Board of Directors for issue on November 26, 2021.
3 - SIGNIFICANT ACCOUNTING POLICIES
The significant accounting policies are described in our annual audited consolidated financial statements for the year ended December 31, 2020.
4 - CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS
A global pandemic related to COVID‐19 was declared by the World Health Organization in March 2020, resulting in adjustments to the Company's operating procedures. To date, its operations have not been significantly impacted. The current and expected repercussions on global commerce have been and will continue to be far‐reaching. To date, there has been significant volatility in commodity prices and foreign exchange rates around the world. In addition, many restrictions have been implemented, including travel restrictions and supply chain disruptions. As of the date of publication of these condensed interim consolidated financial statements, there is significant ongoing global uncertainty surrounding COVID‐19 and the extent and duration of the impact it may have. Thereby, it is not possible to reliably estimate either the length or the severity of these developments and their impact on the Company's financial results, financial situation and cash flows.
7/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
5 - SEGMENTED INFORMATION
The Company conducts its operating and exploration activities in Mali. The operational sectors presented reflect the Company's management structure and how the Company's principal operational decision‐maker assesses business performance. The Company evaluates the performance of its operating sectors primarily based on operating income (loss), as shown in the following tables.
Operating income for the Mining Operation (Gold) division is consolidated from the Company and all its subsidiaries involved in the value chain from production to sale, be it at the point of production, or from refinery and administrative activities, and regardless of country or currency.
| Quarter ended September 30, 2021 $ Mining Operation (Gold) Mining Exploration Corporate management Total |
|
|---|---|
| REVENUE ‐ GOLD SALES Mining operation expenses ‐ note 6 Mining royalties ‐ note 6 Administrative expenses ‐ note 7 Depreciation of property, plant and equipment and amortization of intangible assets OPERATING INCOME(LOSS) |
16,672,256 ‐‐‐ ‐‐‐ 16,672,256 |
| 5,392,820 ‐‐‐ ‐‐‐ 5,392,820 411,461 ‐‐‐ ‐‐‐ 411,461 3,299,687 7,966 655,747 3,963,400 16,277 2,907,020 2,890,743 ‐‐‐ |
|
| 4,677,545 (7,966) (672,024) 3,997,555 |
| Quarter ended September 30, 2020 $ Mining Operation (Gold) Mining Exploration Corporate management Total |
|
|---|---|
| REVENUE ‐ GOLD SALES Mining operation expenses ‐ note 6 Mining royalties ‐ note 6 Administrative expenses ‐ note 7 Depreciation of property, plant and equipment and amortization of intangible assets OPERATING INCOME(LOSS) |
45,864,340 ‐‐‐ ‐‐‐ 45,864,340 |
| 11,193,833 ‐‐‐ ‐‐‐ 11,193,833 1,084,883 ‐‐‐ ‐‐‐ 1,084,883 2,095,211 4,289 3,061,133 5,160,633 3,504,453 ‐‐‐ 3,488,468 15,985 |
|
| 28,001,945 (4,289) (3,077,118) 24,920,538 |
8/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
5 - SEGMENTED INFORMATION - (continued)
| Nine‐month period ended September 30, 2021 $ Mining Operation (Gold) Mining Exploration Corporate management Total |
|
|---|---|
| REVENUE ‐ GOLD SALES Mining operation expenses ‐ note 6 Mining royalties ‐ note 6 Administrative expenses ‐ note 7 Depreciation of property, plant and equipment and amortization of intangible assets OPERATING INCOME(LOSS) |
68,964,000 ‐‐‐ ‐‐‐ 68,964,000 |
| 23,473,131 ‐‐‐ ‐‐‐ 23,473,131 1,719,941 ‐‐‐ ‐‐‐ 1,719,941 7,739,715 15,516 3,401,415 11,156,646 ‐‐‐ 47,862 8,713,165 8,761,027 |
|
| 27,318,048 (15,516) (3,449,277) 23,853,255 |
|
| TOTAL ASSETS AS AT SEPTEMBER 30, 2021 | 119,699,095 9,715,304 2,756,587 132,170,986 |
| Nine‐month period ended September 30, 2020 $ Mining Operation (Gold) Mining Exploration Corporate management Total |
|
| REVENUE ‐ GOLD SALES Mining operation expenses ‐ note 6 Mining royalties ‐ note 6 Administrative expenses ‐ note 7 Depreciation of property, plant and equipment and amortization of intangible assets Stock‐based compensation expense OPERATING INCOME(LOSS) |
92,441,897 ‐‐‐ ‐‐‐ 92,441,897 |
| 22,357,293 ‐‐‐ ‐‐‐ 22,357,293 2,225,592 ‐‐‐ ‐‐‐ 2,225,592 6,295,451 7,226 5,900,500 12,203,177 ‐‐‐ ‐‐‐ 573,791 573,791 17,634,895 ‐‐‐ 47,956 17,682,851 |
|
| 43,928,666 (7,226) (6,522,247) 37,399,193 |
|
| TOTAL ASSETS AS AT DECEMBER 31,2020 | 103,091,813 8,167,877 5,514,507 116,774,197 |
The Company's proceeds come from one client. The Company does not economically depend on a limited number of buyers for the sale of gold, as gold can be sold through many commodity traders around the world.
9/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
6 - MINING OPERATION EXPENSES
| Operating and maintenance supplies and service Fuel Reagents Employee benefit expenses Inventory change _Less:_Production expenses capitalized as stripping cost Delivery costs Total production costs - ADMINISTRATIVE EXPENSES Operations and explorations Corporation management - MINING OPERATION EXPENSES Mining royalties |
2021 2020 2021 2020 $ $ $ $ 7,211,177 7,425,089 24,798,669 17,237,031 3,564,531 2,834,040 11,029,883 8,307,274 1,360,266 1,222,562 3,626,108 4,018,332 1,021,450 1,486,364 3,698,080 4,010,841 (3,646,810) 2,493,164 (2,561,739) (1,773,436) (4,254,408) (4,672,772) (17,682,049) (10,220,412) 136,614 405,386 564,179 777,663 Third quarters ended September 30, Nine‐month periods ended September 30, |
| 5,392,820 11,193,833 23,473,131 22,357,293 |
|
| 411,461 1,084,883 1,719,941 2,225,592 |
|
| 5,804,281 12,278,716 25,193,072 24,582,885 |
|
| 2021 2020 2021 2020 $ $ $ $ 3,307,653 2,099,500 7,755,231 6,302,677 655,747 3,061,133 3,401,415 5,900,500 Third quarters ended September 30, Nine‐month periods ended September 30, |
|
| 3,963,400 5,160,633 11,156,646 12,203,177 |
7 - ADMINISTRATIVE EXPENSES
Salary related amounts of $372,985 and $82,627, respectively, are included in the "Operations and explorations" item and in the "Corporate management" item for the quarter ended September 30, 2021 ($438,572 and $91,798, respectively, for the quarter ended September 30, 2020) and of $1,168,316 and $336,877 for the nine‐month period ended September 30, 2021 ($1,389,664 and $296,727, respectively, for the nine‐month period ended September 30, 2020).
8 - FINANCIAL EXPENSES
| - FINANCIAL EXPENSES Interest on long‐term debt Effective interest on long‐term debt Interest on lines of credit Interest on lease obligations Bank charges Change in environmental liabilities |
2021 2020 2021 2020 $ $ $ $ 115,150 160,978 337,842 579,242 9,783 18,956 44,107 61,454 92,448 599 141,302 3,880 1,477 7,715 6,529 19,928 22,829 135,436 100,722 222,045 10,259 23,052 31,696 65,777 Third quarters ended September 30, Nine‐month periods ended September 30, |
| 251,946 346,736 662,198 952,326 |
10/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
| Gold bars(1) Doré bars in production Supplies and spare parts Stacked ore Silver (metals) INVENTORIES |
As at September 30, As at December 31, 2021 2020 $ $ 3,285,340 ‐‐‐ 3,680,998 4,648,288 8,862,704 8,437,106 440,804 231,094 13,217 ‐‐‐ |
|---|---|
| 16,283,063 13,316,488 |
9 - INVENTORIES
(1) As at September 30, 2021, the Company held 3,834 ounces of gold in the form of bars from the production of the third quarter (no ounce as at December 31, 2020). The market value of these ounces amounted to CA$8.5 million based on the closing price (PM) in London ( London Gold Fixing Price ), which was CA$2,222/oz.
| ACCOUNTS RECEIVABLE VAT receivable Other taxes receivable Other receivables |
As at September 30, As at December 31, 2021 2020 $ $ 3,823,087 3,355,503 361,933 381,448 267,840 17,238 |
|---|---|
| 4,452,860 3,754,189 |
10 - ACCOUNTS RECEIVABLE
11 - MINING PROPERTIES
| Mininko | Sanoula | Kamasso | Diangounté | ||
|---|---|---|---|---|---|
| Undivided interest | 100% | 100% | 100% | 100% | Total |
| Mining rights and titles | $ | ||||
| Balance as at December 31, 2020 | 147,080 | 240,645 | 23,944 | 51,288 | 462,957 |
| Acquisition costs | ‐‐‐ | ‐‐‐ | 13,459 | 25,799 | 39,258 |
| Exchange rate changes | (7,604) | (12,442) | (1,238) | (2,974) | (24,258) |
| Balance as at September 30, 2021 | 139,476 | 228,203 | 36,165 | 74,113 | 477,957 |
| Exploration costs | |||||
| Balance as at December 31, 2020 | 5,147,469 | 1,384,766 | 868,859 | 71,194 | 7,472,288 |
| Expenses incurred | 1,301,712 | 417,581 | ‐‐‐ | 19,888 | 1,739,181 |
| Amortization | 14,145 | 12,144 | ‐‐‐ | ‐‐‐ | 26,289 |
| Exchange rate changes | (288,436) | (73,237) | (44,924) | (3,683) | (410,280) |
| Balance as at September 30, 2021 | 6,174,890 | 1,741,254 | 823,935 | 87,399 | 8,827,478 |
| Total: | |||||
| As at December 31,2020 | 5,294,549 | 1,625,411 | 892,803 | 122,482 | 7,935,245 |
| As at September 30, 2021 | 6,314,366 | 1,969,457 | 860,100 | 161,512 | 9,305,435 |
11/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated)
12 - PROPERTY, PLANT AND EQUIPMENT
| Equipment | ||||||
|---|---|---|---|---|---|---|
| Mining | Buildings | related to | Tools, | |||
| development | and office | mining | equipment | Exploration | ||
| costs | development | explorations | and vehicles | equipment | Total | |
| Cost | $ | |||||
| Balance as at December 31, 2020 | 25,681,948 | 12,985,292 | 115,857,012 | 4,254,745 | 762,357 | 159,541,354 |
| Acquisition costs | 2,214,918 | 1,431,024 | 20,064,129 | 1,002,988 | ‐‐‐ | 24,713,059 |
| Changes in right‐of‐use asset | ‐‐‐ | ‐‐‐ | ‐‐‐ | (116,087) | ‐‐‐ | (116,087) |
| Exchange rate changes | (1,316,611) | (665,600) | (5,918,326) | (218,342) | (39,417) | (8,158,296) |
| Balance as at September 30, 2021 | 26,580,255 | 13,750,716 | 130,002,815 | 4,923,304 | 722,940 | 175,980,030 |
| Accumulated depreciation | ||||||
| Balance as at December 31, 2020 | 9,242,146 | 5,061,851 | 65,411,042 | 1,868,079 | 698,384 | 82,281,502 |
| Depreciation | 479,977 | 821,610 | 6,925,914 | 541,405 | 10,007 | 8,778,913 |
| Changes in right‐of‐use asset | ‐‐‐ | ‐‐‐ | ‐‐‐ | (58,044) | ‐‐‐ | (58,044) |
| Exchange rate changes | (472,551) | (259,527) | (3,360,386) | (95,294) | (36,208) | (4,223,966) |
| Balance as at September 30, 2021 | 9,249,572 | 5,623,934 | 68,976,570 | 2,256,146 | 672,183 | 86,778,405 |
| Net amounts: | ||||||
| As at December 31,2020 | 16,439,802 | 7,923,441 | 50,445,970 | 2,386,666 | 63,973 | 77,259,852 |
| As at September 30, 2021 | 17,330,683 | 8,126,782 | 61,026,245 | 2,667,158 | 50,757 | 89,201,625 |
| Not depreciated | ||||||
| as at September 30,2021(1) | 7,354,110 | 1,966,704 | 3,853,557 | ‐‐‐ | ‐‐‐ | 13,174,371 |
(1) Property, plant and equipment with a book value of $13,174,371 are not depreciated because they are either under development or construction, or not installed as at September 30, 2021 ($11,167,775 as at December 31, 2020).
| ACCOUNTS PAYABLE Suppliers Accrued interest Due to the state Other payables Accounts payables to a shareholder‐owned company |
As at September 30, As at December 31, 2021 2020 $ $ 10,927,954 9,770,197 2,526 16,716 251,655 365,640 1,345,055 1,295,282 244,217 2,317,787 |
|---|---|
| 12,771,407 13,765,622 |
13 - ACCOUNTS PAYABLE
12/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
| - LONG-TERM DEBT AND LINES OF CREDIT _Less:_Capitalized financing fees in the amount of $291,011 (122,263,500 CFA francs) _Less:_Current portion of long‐term debt Bank loan in the amount of $11,549,531 (5,000,000,000 CFA francs), annual interest of 7%, secured by a first mortgage on land on the operating permit for gold and minerals in the region of Nampala. This loan is repayable in monthly instalments of $270,281 (119,784,353 CFA francs) including capital and interest, until August 2022 inclusively.(1) Bank loan in the amount of $3,451,370 (1,500,000,000 CFA francs), annual interest of 7%, secured by a third mortgage on land on the operating permit for gold and minerals in the region of Nampala. This loan is repayable in quarterly instalments of $282,050 (125,000,000 CFA francs) plus interest, until October 2021 inclusively.(1) Bank loan in the amount of $701,937 (300,000,000 CFA francs), annual interest of 7.5%, secured with a pledge on the mobile equipment financed. This loan is repayable in monthly instalments of $20,758 (9,199,798 CFA francs) including capital and interest, until March 2024 inclusively. Bank loan in the amount of $2,245,420 (1,000,000,000 CFA francs), annual interest of 8%, secured by a third mortgage on land on the operating permit for gold and minerals in the region of Nampala. This loan is repayable in monthly instalments of $198,538 (87,988,866 CFA francs) including capital and interest, until May 2022 inclusively. Bank loan in the amount of $69,726 (29,800,000 CFA francs), annual interest of 7.5%, secured with a pledge on the mobile equipment financed. This loan is repayable in monthly instalments of $2,062 (913,846 CFA francs) including capital and interest, until March 2024 inclusively. |
As at September 30, As at December 31, 2021 2020 $ $ 2,871,614 5,365,654 282,050 1,189,711 558,109 ‐‐‐ 55,439 ‐‐‐ 1,527,950 ‐‐‐ |
|---|---|
| 5,295,162 6,555,365 |
|
| (16,805) (55,262) |
|
| 5,278,357 6,500,103 |
|
| (4,902,406) (4,288,403) |
|
| 375,951 2,211,700 |
14 - LONG-TERM DEBT AND LINES OF CREDIT
(1) Under these obligations, the Company is commited to complying annually with certain conditions and financial ratios.
| Lines of credit Authorized line of credit from a Malian bank for a maximum amount of $1,093,427 (500,000,000 CFA francs), bearing interest at an annual rate of 8%, being renewed on October 15, 2021 and due on September 30, 2022. Authorized line of credit from a Malian bank for a maximum amount of $2,274,387 (1,000,000,000 CFA francs), bearing interest at an annual rate of 8%, due on April 6, 2022. |
As at September 30, As at December 31, 2021 2020 $ $ 695,493 1,086,599 1,534,414 ‐‐‐ |
|---|---|
| 2,229,907 1,086,599 |
13/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
| 15 - SHARE CAPITAL Issued and fully paid 599,878,403 common shares (December 31, 2020 ‐ 599,119,403 common shares) |
As at September 30, As at December 31, 2021 2020 $ $ 71,407,047 71,269,402 |
|---|---|
During the nine‐month period ended September 30, 2021, the Company issued 759,000 shares following the exercise of stock options for a cash consideration of $83,670. The value of options exercised that was reclassified to the share capital is $137,645.
16 - ADDITIONAL INFORMATION ON THE INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
| 16 a) Net changes in non‐cash working capital items Decrease (increase) in current assets Accounts receivable Inventories Prepaid expenses Deposits paid Increase (decrease) in current liabilities Accounts payable b) Paid interest Lines of credit Long‐term debt Lease obligations Bank charges c) Items not affecting cash related to investing activities Change in accounts payable related to property, plant and equipment - ADDITIONAL INFORMATION ON THE INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS |
2021 2020 2021 2020 $ $ $ $ 489,167 (1,543,314) (1,084,882) (3,020,831) (2,726,620) 3,008,321 (3,649,104) (2,688,627) (302,250) 167,274 (789,362) (183,404) (339,310) 874,574 (345,691) 320,513 Third quarters ended September 30, Nine‐month periods ended September 30, |
| (2,879,013) 2,506,855 (5,869,039) (5,572,349) (1,098,995) 1,403,461 756,150 2,702,381 |
|
| (3,978,008) 3,910,316 (5,112,889) (2,869,968) |
|
| (92,448) (599) (141,302) (3,880) (119,666) (181,823) (351,124) (641,315) (1,477) (7,714) (6,529) (19,928) (22,829) (135,436) (100,722) (222,045) |
|
| (236,420) (325,572) (599,677) (887,168) |
|
| 67,892 (784,016) 1,169,393 (862,565) |
14/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
17 - EARNINGS PER SHARE
| - EARNINGS PER SHARE Net earnings and diluted attributable to common shareholders Basic weighted average number of shares outstanding Stock options(1) Diluted weighted average number of shares outstanding(1) Basic net earnings per share Diluted net earnings per share |
2021 2020 2021 2020 $ $ $ $ 4,127,188 23,195,182 23,232,060 33,199,335 Third quarters ended September 30, Nine‐month periods ended September 30, |
| 599,878,403 593,515,518 599,689,894 585,565,938 4,420,839 7,231,385 4,675,132 10,904,327 |
|
| 604,299,242 600,746,903 604,365,026 596,470,265 |
|
| 0.007 0.039 0.039 0.057 0.007 0.039 0.038 0.056 |
(1) The calculation of the hypothetical conversions excludes options whose effect is anti‐dilutive. Some stock options are anti‐dilutive either because their price is higher than the average price of the Company’s common shares for each of the periods presented or because the impact of the conversion of these elements on net income would result in diluted earnings per share exceeding the basic earnings per share for each of these periods. For the quarter ended September 30, 2021, no stock option is excluded in the diluted net earnings per share calculation (no stock option for the quarter ended September 30, 2020). For the nine‐month period ended September 30, 2021, no stock option is excluded in the diluted net earning per share calculation (no stock option for nine‐month period ended September 30, 2020).
18 - FINANCIAL INSTRUMENTS
Measurement categories
Financial assets and financial liabilities have been classified into categories that determine their basis of measurement and, for items measured at fair value, whether changes in fair value are recognized in the consolidated statement of income or in the consolidated statement of comprehensive income (loss). These categories are: assets and liabilities at FVTPL and financial assets and liabilities at amortized cost. The following table shows the carrying amounts of assets and liabilities for each of these categories:
| Financial assets at amortized cost Cash Accounts receivable Deposits paid Financial liabilities at amortized cost Accounts payable Lines of credit Long‐term debt Lease obligations |
As at September 30, As at December 31, 2021 2020 $ $ 4,805,101 8,895,854 267,840 17,238 1,673,113 2,012,030 |
|---|---|
| 6,746,054 10,925,122 |
|
| 12,519,752 13,399,981 2,229,907 1,086,599 5,278,357 6,500,103 121,753 301,551 |
|
| 20,149,769 21,288,234 |
15/16
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(all amounts are in Canadian dollars unless otherwise indicated ‐ unaudited)
18 - FINANCIAL INSTRUMENTS - (continued)
Market risk
Fair value
The carrying amounts of financial assets at amortized cost approximate their fair value due to their short‐term maturity and the prevailing interest rates of these instruments, which are comparable to those of the market.
The Company considers that the carrying amount of all its financial liabilities at amortized cost in its consolidated financial statements approximates their fair value. Current financial assets and financial liabilities are valued at their carrying amounts, which are reasonable estimates of their fair value due to their near‐term maturities. The fair value of long‐term debt has not been determined due to the related specific conditions negotiated between the Company and the third parties concerned.
19 - SUBSEQUENT EVENT
On October 29, 2021, the Company contracted a bank loan in the amount of $1,100,471 (500,000,000 CFA francs), bearing interest at the rate of 10% annually, repayable over 10 months.
16/16