TSX : SAM
Reinvesting in
Mexico to Grow
Sustainably and
Responsibly
starcore.com • 1-866-602-4935 • investor@starcore.com
s
t
n
e
t
n
o
C
f
o
e
b
a
T
l
l
T
a
b
e
o
f
C
o
n
t
e
n
t
s
1
2
3
3
5
7
9
11
13
15
16
OUR MISSION
OUR VALUES
VIEW FROM THE C SUITE
LETTER FROM CEO
LETTER FROM CFO
LETTER FROM COO
VIVERO
A CLOSER LOOK AT
IMPROVING MINE
OPERATIONS
RESERVES AND RESOURCES
BY THE NUMBERS
WHY MEXICO
MANAGEMENT DISCUSSION
AND ANALYSIS
CONSOLIDATED FINANCIAL
STATEMENTS
Photo Credit: masterproduction.mx
Design Credit: clutchmarketing.com
STARCORE
+ MEXICO
i
n
o
s
s
M
i
r
u
O
Our Mission
To remain a leader in the Mexican mining community
by combining an unwavering commitment to social
and environmental stewardship, with a proven and
mineral production and exploration model in order to
build a strong platform of growth.
1
Starcore International Mines
TSX:SAM
Act with Integrity
We are committed to being honest and
straightforward and accountable in all our
business practices
Engage Openly
We believe that clear, comprehensive disclo-
sure, high standards of corporate governance
and ethical business practices are the only
ways to do business.
Operate Safely
People come first. We implement industry best
practices, adhere to all safety regulations and
have strict management systems in place to
promote a culture of safety wherever we operate.
O
u
r
V
a
u
e
s
l
Our Values
Enrich Lives
We aim to create real, lasting and tangible benefits
for the people whose lives our operations touch.
Behave Responsibly
We strive to demonstrate that mining can be done
responsibly. We do this by emphasizing environ-
mental stewardship at every stage of the project
life cycle.
Quality & Innovation
Whenever possible, we go beyond what’s merely
expected of us to achieve something better. We
are problem solvers: building on the practices of
the past, anticipating and embracing the
challenges of the future and applying existing
technologies in new ways to get the most out of
our resources
Shareholders
Our shareholders are the foundation of our
financial stability and strength. We actively seek
opportunities in our work to improve and enhance
shareholder return and value.
TSX:SAM
Annual Report 2018
2
O
E
C
r
u
O
m
o
r
F
r
e
t
t
e
L
Letter From
Our CEO
A view from the c-suite
VALUE
L
e
t
t
e
r
F
r
o
m
O
u
r
C
E
O
I have always kept in mind the need to recognize
shareholders and the value and support they
bring to Starcore.
Dear Shareholders,
We have experienced some of the biggest challenges in 2018 as a company, and most certainly, some of
the toughest challenges that I have faced as your CEO. Nonetheless, I am pleased with the current
progress and turnaround in operations that have led to a new 43-101 report and ultimately, additional
reserves and resources to increase the mine life at San Martin. This clearly demonstrates the
outstanding capabilities of the new operating team and the hard work they put in to get us back on track.
As a shareholder and leader of the company, I have always kept in mind the need to recognize share-
holders and the value and support they bring to Starcore. In the past, we have remained steadfast in our
vision to deliver shareholder value, including declaring dividends when possible, and being as transparent
and open when possible. I am happy to share with you that we are now able to look forward and consider
new projects that are synergistic with our finances and capabilities.
I am happy to share with you that we are now able
to look forward and consider new projects that are
synergistic with our finances and capabilities.
The acquisition of the San Martin mine in 2007 was made for the following reasons:
Cash flow
from
production
Turn key
operation
Location of
the mine
Geological
potential
11 years later, San Martin is still geologically open to discovery and we own the
mineral rights to 12,992 Hectares 10 x 13 km. (If we searched today, land packages
such as this are virtually unheard of, or in the very least, are very rare)
Although not reflected in our market cap, all of the reasons for acquiring San Martin are still true
today. Perseverance and of course, an increase in the price of gold, will trigger better days for share-
holders. I urge shareholders to review the corporate video and see the mine up close.
Production, exploration, cash management, acquisitions are our keys to success for the future and
shareholder value. Thank you for your continued support.
Sincere regards,
Robert Eadie
Chief Executive Officer, Director
3
Starcore International Mines
TSX:SAM
TSX:SAM
Annual Report 2018
4
O
F
C
r
u
O
m
o
r
F
r
e
t
t
e
L
FOCUS
Letter From Our CFO
A view from the c-suite
This has been one of the most challenging years
for Starcore since acquiring the San Martin mine
in 2007. Time to focus on the basics.
We experienced the lowest overall ore grades and production in the first 3 quarters than we have seen in
our history of owning the mine. As a result, and combined with the cash needs of our Altiplano
operations, our cash was severely depleted from over $9.5million at April 2017 to $2.3million at year end
2018. Our turn around of the operating results occurred in the fourth quarter thanks in large part to the
changes implemented by our new COO, Ing. Salvador Garcia, whereby we were able to develop new ore
zones and increase our production tonnage, grade and metal production.
In response to our cash situation, we made a number of decisions. The first was to curtail all
non-essential activities such as exploration of our US, Canadian and Mexican properties outside of San
Martin. We also began to market for sale assets that had value outside of our core business, including
the Molybdenum deposit assets of El Creston, Ajax and Molybrook, the Sierra Rosario property in
Mexico and the non-operational mining equipment assets such as the CIL plant at San Martin. Finally,
we secured a $3million loan subsequent to year end as a safeguard.
We also continued to experience the growing pains of starting up the Altiplano operations, which, by the
fourth quarter, began to show a modest profit from operations as we were able to attract a more
consistent supply of gold and silver concentrate from nearby mining operations which exceeded our
breakeven levels. Our success in attracting more concentrate also drew upon our cash resources by
almost $1.5million for additional inventory and goods in transit which compounded our cash need
during the last quarter.
5
Starcore International Mines
TSX:SAM
L
e
t
t
e
r
F
r
o
m
O
u
r
C
F
O
Finally, we are actively seeking joint venture partners for our exploration properties in the United States
and Mexico so as to continue our exploration of these properties without using our own cash resources.
Overall the Company reported a significant loss of $12million, or $0.24 per share, and EBITDA of
negative $5.2million, which excludes the $6.7million impairment charge and $1million loss on sale of
exploration assets. Despite the significantly increased resource reported subsequent to year end of
267,306 AuEq ounces and tonnage representing approximately 10 more years of mine life, management
took a conservative view to future production and metal prices in determining net future value of the
San Martin mine to be approximately $35million, resulting in an impairment charge of $6.7million to the
Consolidated Statements of Operations and Comprehensive Loss.
We continued to monitor costs and improve
efficiency at the mine and we were able again to
take advantage of the weaker Mexican peso to
keep costs at US$61 per tonne.
Despite our low cost per tonne, however, our AISC increased significantly to US$1,782 per ounce due
Bulk Sampling
entirely to the low ore grades and ore processing tonnage resulting in significantly reduced metal
production of 13,200 AuEq ounces, compared to 15,200 AuEq ounces in 2017. This is further illustrated
by the loss from operations of $4.9million in fiscal 2018.
This next year we will be focused on improving the results from our key operations of mining and
drawing our resources away from non-essential activities. We expect to take advantage of our newly
discovered resources at San Martin to more efficiently mine and improve production and return to
positive cash flow.
Gary Arca
Chief Financial Officer
TSX:SAM
TSX:SAM
Annual Report 2018
Annual Report 2018
6
1
O
O
C
r
u
O
m
o
r
F
r
e
t
t
e
L
Letter From
Our COO
A view from the c-suite
A mine with few reserves. A team decimated by
the difficulty of finding new ore. An absence of
operational leadership. We needed to change.
Dear Shareholders,
A year ago, I joined Starcore and was faced with a mine with few reserves, a team struggling to find new
ore and the need for operational leadership at the San Martin mine that supported a more positive
attitude of the workers. There was a clear need for a change in focus to planning properly to maintain
production and increase reserves.
After a month of meeting and strategy sessions to change the attitude of the employees, I came up with
various solutions to the then current work environment. These changes included changing the working
schedule so that the processing plant continued to operate on Sundays, a series of negotiations with
the national and local unions in which we reached an agreement promptly in October 2017 and the
change of shift work from 5 days on 2 days off to 10 days on, 4 days off. In addition, key operational
management changes needed to take place. We replaced the general manager and superintendent of
the mine and added a rock mechanic engineer. These efforts were key to changing the attitude and
energy at the mine.
L
e
t
t
e
r
F
r
o
m
O
u
r
C
O
O
SAFETY
One of the most important programs that we
Bulk Sampling
created in the organizational restructuring at the
mine was an operational excellence program.
This took place in the mine and at the plant to optimize processes and give
theoretical/practical training to employees. We started with the
improvement of ventilation in the mine to improve working conditions.
Then we moved to improve processes both human and material. We
improved things such as explosives, changed to steel drilling bits and
more closely examined our reagents(cyanide). At the plant, we researched
the parameters of grinding and crushing our ore to finer particles and
increasing the cyanide per tonne. This has resulted in a 16% silver recovery
increase from 50 to 66% and a 10% increase in gold recovery from 80 to
90% which therefore increased production to about 1400 Eq Au Ounces per
month from 1000 Eq Au Ounces last year.
I still have many opportunities and areas to improve this company and I’m
happy that it’s complimented by a great attitude from our team. I am proud
that as a company we are testing our ability to do big things and start the
next challenge that will ultimately help the speed of growth in this
fantastic company that Starcore is.
16%
Silver Recovery
Increase
10%
Gold Recovery
Gold Recovery
Increase
40%
EqAu Oz
Increase
Salvador Garcia
Chief Operational Officer, Director
7
Starcore International Mines
TSX:SAM
TSX:SAM
Annual Report 2018
8
o
r
e
v
i
V
Vivero
Starcore International Mines Ltd. is
committed to the preservation of biodiversity
for current and future generations.
Our objective is to achieve the highest standards in protecting the environment, achieving sustainable
development in our operations, with our employees and community.
Our commitment is to produce an eco-efficient system that can achieve continuous improvement by:
• The incorporation of environmentally friendly technologies into operations.
• Promoting leadership attitudes among workers and employees in favor of the environment.
• The constant search for opportunities to reduce environmental impacts and the use of natural resources.
• Fulfill corporate objectives within the parameters established by the NOM'S.
As part of our efforts to leave the environment the way we found it, we produce various species of plants that
are native to the local area. These plants and cacti are revegetated once a year, typically in the summer, and
are placed along our dry tailings stack and other areas affected by operations. In addition, we produce
vegetables that help feed our workers daily and resell the excess food at cost to the local community.
Here is a summary of the 2018 green production profile:
Lettuce
475 pieces
Tomato
385 pieces
Chile
475 pieces
Chard
385 kg
Cabbage
475 pieces
Cucumber
385 kg
Our nursery is home to many different species of native plants of the surrounding area. Here is our inventory
before reforestation efforts in 2018:
Acacia farnesiana (Huizache) - 500 pieces
Acacia schaffneri (Huizache chino) - 618 pieces
Agave sp. (Maguey) - 507 pieces
Bursera fagaroides (Palo xixote) - 358 pieces
Celtis pallida (Granjeno) - 2213 pieces
Dodonaea viscosa (Olivo) - 772 pieces
Erythrina coralloides (Patol) - 1815 pieces
Eysenhardtia polystachya (Palo dulce) - 1375 pieces
Forestiera phillyreoides (Acebuche) - 2372 pieces
Ipomoea murucoides (Palo bobo) - 1396
Karwinskia humboldtiana (Capulin) - 775 pieces
Lysiloma microphyllum (Tepehuaje) - 144 pieces
Mimmosa biuncifera (Uña de gato) - 36 pieces
Myrtillocactus geometrizans (Garambullo) - 263
Opuntia imbricata (Cardón) - 55 pieces
Prosopis Laevigata (Mezquite) - 412 pieces
Tecoma stans (San Pedro) - 2994 pieces
Zaluzania augusta (Castinini, tronadora) - 1521 pieces
Verbesima serrata (Vara blanca) - 1319
Senecio salignus (Jara) - 1127 pieces
Cylindropuntia imbricata (Cardon) - 55 pieces
Pasto - 2307
9
Starcore International Mines
TSX:SAM
V
i
v
e
r
o
GREEN
TSX:SAM
Annual Report 2018
10
k
o
o
L
r
e
s
o
C
A
l
A Closer Look At Improving
Mine Operations
Improved Work
Culture
Work culture is one of the most important factors of any team, not only in
mining. We now run daily morning and end of day meetings where each
department has a valued opinion and ideas are exchanged. At Lunch,
workers are encouraged to share what’s happening in their department and
how they are improving the scenario, having difficulties or if someone else
can help with the problem. These small changes have seen a massive uplift
in culture and worker happiness across the board.
l
A
C
o
s
e
r
L
o
o
k
The past 18-24 months have been difficult at the
San Martin mine. So how does an operational
team go about improving operations?
At the San Martin mine, which is heavily faulted, a difficult mine to operate, we applied some
improvement programs which have already given visible results.
We Have
Improved
Controlled
Blasting/
Dynamite Use
We believe in long term partnerships that extend not only to investors and
stakeholders but through our whole supply chain. When our explosives
vendor wasn’t willing to provide us with additional expertise, we changed
suppliers and with that gained valuable help. The result? We are now using
a low-density explosive made from Austin Powder. The low-density powder
reduces the power of the explosion which in turn reduces the blasted area
and the need for extended excavation. With less tonnage to move, a smaller
area of blasted rock, our miners are able to access the zone quicker and in a
safer manner.
Operational
Excellence
Programs
Our focus on operational excellence programs extended from mine and
operational activities to staff training and work culture programs. We
started by increasing productivity underground, by changing general
labourers with mine engineers who can stay on top of work spreadsheets,
and daily reports. This allowed for deeper insights into the shift work
underground on the many working faces and added a pinch of responsibility
for those working under supervisors. On the machine front, we improved
time and movement records; tracking scoop and jumbo operators, as well
as supervisors that improved processes and minimized slow downs from
fueling to machine maintenance underground. We also led theory/practice
programs for machine operators which allowed us to correct any bad habits
or inefficient tendencies.
Structural
Engineer and
Change in
Mining
Methods
Change to
Bulk Sampling
One of the biggest additions to our team has been our structural engineer
expert. He has helped us adopt better practices, reduced shotcrete use and
helped us introduce a new mining method of room and pillar mining. More
about our new mining methods can be found in our newly filed 43-101
report or on the San Martin section of our website at www.starcore.com.
Sampling is a critical component throughout the mine value chain including
the sampling of in-situ and broken for resource and grade control. Errors
can result in both monetary and intangible losses. We switched from chip
samples to bulk sampling where 2kg sample bags are filled every 2 meters
along the exploration drift to improve the sample sizes and data collected.
This helps with quality control/assurance which makes the estimation
process less challenging and more accurate.
EXCELLENCE
11
Starcore International Mines
TSX:SAM
TSX:SAM
Annual Report 2018
12
s
e
c
r
u
o
s
e
R
&
s
e
v
r
e
s
e
R
San Martin
Reserves and Resources
The San Martin mine has been the little red
engine that could, and the cornerstone asset of
the company.
We are pleased with the recent release of our 43-101 and continued production profile it offers our
shareholders and the community at the mine. For the first time in the company’s history, we have
extended mine life beyond three years of proven and probable reserves based on our current annual
budgeted production of approximately 300,000 tonnes. The operational excellence programs, planning
and development and addition of key personnel made this possible.
Category
Tonnes
Gold
Au g/t
Silver
Au g/t
Total
Contained Oz
AuEq Oz
Total Proven
and Probable
Total Inferred
+ Indicated
Total Ounces
Contained
1,651,318
2.11
1,493,812
1.94
33
25
154,382
112,924
267,306
Inferred Mineral Resources are not known to the same degree of certainty as Mineral Reserves and do not have
demonstrated economic viability. An 81:1 silver to gold equivalency ratio was used to calculate gold equivalent
ounces. Erme Enriquez C.P.G., BSc, MSc., is an independent consultant to the Company. He is a qualified
person on the project as required under NI 43-101 and has prepared the technical information contained in
these estimates and has been reviewed by Salvador Garcia, P. Eng., and COO of the Company.
The assumptions used to arrive at this mineral resource varies slightly from previous rules defined many
years ago. In recent years, with the involvement of different and newly added professionals to the mine
site, these mining methodologies were changed due to:
1.
2.
3.
A greater percentage of production coming from narrow to wide steeply dipping vein structures.
Sub-horizontal Mantos mineralized structures that were somewhat narrower than historical
Mantos.
Reopening and development of the footwall mineralization in old stopes where lower grade
mineralization was not mined during times of lower gold prices.
R
e
s
e
r
v
e
s
&
R
e
s
o
u
r
c
e
s
Based on the above mining changes have been modified to improve tonnage and grade estimation.
These are:
1.
2.
3.
4.
5.
6.
7.
Reserve cut-off grades are based on a 1.66 g/t gold equivalent.
Metallurgical Recoveries were 88% gold and 55% silver.
Minimum mining widths were 1.5 meters.
Dilution factors are 20%.
Gold equivalents are based on a 1:81 gold:silver ratio.
Price assumptions are $1300 per ounce for gold and $16 per ounce for silver.
Mineral resources are estimated exclusive of and in addition to mineral reserves.
13
Starcore International Mines
TSX:SAM
TSX:SAM
Annual Report 2018
14
s
r
e
b
m
u
N
e
h
T
y
B
By the
Numbers
In Canadian Dollars
15
Starcore International Mines
TSX:SAM
$9.5 Million
Current Assets
$27.8 Million
Gold & Silver Sales
$3 Million CAD
Bond Offering Completed
267,306 Total Ounces
Contained in 2018 43-101 Report
13,189 Ounces
Equivalent Gold Production
84.5% Gold Recovery
55.2% Silver Recovery
1.62 Average Gold Grade
21.3 Average Silver Grade
269.6
Thousands of Tonnes Milled
Why
Mexico?
W
h
y
M
e
x
i
c
o
?
The world’s top silver producer,
accounting for 20.74% of global
production
Mexico has the most extensive
network of free trade agreements
Mexico is the world’s 8th
largest producer of gold
Mexico has young and highly
qualified human capital
It is the 3rd largest mining
investment destination in
Latin America, and the 7th
in the world
Mexico grants security and
legal protection to foreign
investors through the
Agreements for the Promotion
and Reciprocal Protection for
investments
Mexico has a network of 32
Foreign Investment Promotion
and Protection Agreements
Mexico has a first level logistics infrastructure with
117 maritime ports, more than 370 thousand
kilometers of road networks, 66 railway terminals
linked by more than 27 thousand kilometers of roads
TSX:SAM
Annual Report 2018
16
MANAGEMENT DISCUSSION & ANALYSIS
For the year ended April 30, 2018
Directors and Officers as at July 27, 2018:
Directors:
Gary Arca
Robert Eadie
Jordan Estra
Salvador Garcia
Tanya Lutzke
Cory Kent
Ken Sumanik
Federico Villaseñor
Officers:
Executive Chairman, Chief Executive Officer & President – Robert Eadie
Chief Operating Officer - Salvador Garcia
Chief Financial Officer – Gary Arca
Corporate Secretary – Cory Kent
Contact Name:
Gary Arca
Contact e-mail address:
garca@starcore.com
TSX Symbol:
SAM
Suite 750 – 580 Hornby Street, Box 113, Vancouver, British Columbia, Canada V6C 3B6
Telephone: (604) 602-4935 Fax: (604) 602-4936 e-mail. info@starcore.com website: www.starcore.com
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 2
Form 51-102-F1
STARCORE INTERNATIONAL MINES LTD.
MANAGEMENT DISCUSSION & ANALYSIS
For the year ended April 30, 2018
1.
Date of This Report
This MD&A is prepared as of July 27, 2018.
This Management Discussion and Analysis (“MD&A”) should be read in conjunction with the audited consolidated financial
statements of Starcore International Mines Ltd. (“Starcore”, or the “Company”) for the year ended April 30, 2018.
Monetary amounts throughout this MD&A are shown in thousands of Canadian dollars, unless otherwise stated.
This MD&A includes certain statements that may be deemed “forward-looking statements”. Such statements and
information include without limitation: statements regarding timing and amounts of capital expenditures and other
assumptions; estimates of future reserves, resources, mineral production and sales; estimates of mine life; estimates of
future mining costs, cash costs, minesite costs, Altiplano plant costs and other expenses; estimates of future capital
expenditures and other cash needs, and expectations as to the funding thereof; statements and information as to the
projected development of certain ore deposits, including estimates of exploration, development and production and other
capital costs, and estimates of the timing of such exploration, development and production or decisions with respect to
such exploration, development and production; estimates of reserves and resources, and statements and information
regarding anticipated future exploration; the anticipated timing of events with respect to the Company’s minesite and;
statements and information regarding the sufficiency of the Company’s cash resources. Such statements and information
reflect the Company’s views as at the date of this document and are subject to certain risks, uncertainties and assumptions,
and undue reliance should not be placed on such statements and information. Many factors, known and unknown could
cause the actual results to be materially different from those expressed or implied by such forward looking statements and
information. Such risks include, but are not limited to: the volatility of prices of gold and other metals; uncertainty of
mineral reserves, mineral resources, mineral grades and mineral recovery estimates; uncertainty of future production,
capital expenditures, and other costs; currency fluctuations; financing of additional capital requirements; cost of
exploration and development programs; mining risks, risks associated with foreign operations; risks related to title issues;
governmental and environmental regulation; and the volatility of the Company’s stock price. Investors are cautioned that
any such statements are not guarantees of future performance and that actual results or developments may differ
materially from those projected in the forward-looking statements.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 3
2.
Overall Performance
Description of Business
Starcore is engaged in exploring, extracting and processing gold and silver through its wholly-owned subsidiaries, Compañia
Minera Peña de Bernal, S.A. de C.V. (“Bernal”), which owns the San Martin mine in Queretaro, Mexico and Altiplano
GoldSilver S.A. de C.V (“Altiplano”), which owns the gold and silver processing plant in Matehuala, Mexico. The Company
is a public reporting issuer on the Toronto Stock Exchange (“TSX”). The Company is also engaged in acquiring mining
related operating assets and exploration assets in North America directly and through corporate acquisitions. The Company
has interests in properties which are exclusively located in Mexico, USA and Canada.
Financial Highlights for the year ended April 30, 2018 and April 30, 2017:
• Cash and short-term investments on hand is $2.3 million at April 30, 2018 compared to $9.6 million at April 30, 2017;
• Gold and silver sales of $27.8 million for the year ended April 30, 2018 compared to $27.2 million for the prior year
ended April 30, 2017;
• Net loss of $12.0 million for the year ended April 30, 2018 compared to net profit of $7.2 million for the prior year ended
April 30, 2017 which includes an impairment charge of Mining Interest, Plant and Equipment of $6,713;
• Equivalent gold production of 13,189 ounces in twelve months ended April 30, 2018 compared to production of 15,159
ounces for the prior year ended April 30, 2017;
• Mine operating cash cost is US$1,237/EqOz for the year ended April 30, 2018 compared to cost of US$969/EqOz for
the prior year ended April 30, 2017;
• All-in sustaining costs of US$1,782/EqOz for the year ended April 30, 2018 compared to costs of US$1,112/EqOz for
the prior year ended April 30, 2017;
• EBITDA(1) of $(5,223) for the year ended April 30, 2018 compared to $3,487 for the prior year ended April 30, 2017.
Reconciliation of Net loss to EBITDA
For the twelve months ended April 30,
Net loss
Loss on disposal of E&E Asset
Impairment of Mining Interest, plant and equipment
Sale of San Pedrito
Income tax recovery
Interest
Depreciation and depletion
EBITDA
EBITDA MARGIN(2)
$
$
2018
2017
(12,000)
1,013
6,713
-
(5,945)
83
4,913
(5,223)
(18.8%)
$
$
7,222
-
-
(7,128)
(2,861)
626
5,628
3,487
12.8%
(1) EBITDA (“Earnings before Interest, Taxes, Depreciation and Amortization”) is a non-GAAP financial performance measure with no standard definition under IFRS. It is
therefore possible that this measure could not be comparable with a similar measure of another Corporation. The Corporation uses this non-GAAP measure which can also be
helpful to investors as it provides a result which can be compared with the Corporation market share price.
(2) EBITDA MARGIN is a measurement of a company’s operating profitability calculated as EBITDA divided by total revenue. EBITDA MARGIN is a non-GAAP
financial performance measure with no standard definition under IFRS. It is therefore possible that this measure could not be comparable with a similar measure of another
Corporation. The Corporation uses this non-GAAP measure which can also be helpful to investors as it provides a result which can be compared with the Corporation market
share price.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 4
Recent News
Updated 43-101 Report on the San Martin Mine with Renewed Reserves and Resources of 267,306 AuEq Ounces
On July 18, 2018, the Company announced that it completed an updated Technical Report in accordance with National
Instrument 43-101 (“NI 43-101”) on its San Martin Gold mine in Querétaro, Mexico. The report has been filed on SEDAR
and is also available on the company’s website www.starcore.com . The highlights from the Technical Report are below:
Starcore International Mines, San Martin Mine Mineral Reserves and Resources
As of April 30,2018
Category
Tonnes
Grade
Au g/t
Ag g/t
Total Contained
Oz
AuEq Oz
Total Proven and Probable
Total Inferred + Indicated
Total Ounces Contained
1,651,318
1,493,812
2.11
1.94
33
25
154,382
112,924
267,306
The total Mineral Reserves and Resources is 3,145,130 tonnes. Currently, budgeted mine production is approximately
300,000 tonnes per year.
The assumptions used to arrive at this mineral resource vary slightly from previous rules defined many years ago. In recent
years, with the involvement of different and newly added professionals to the mine site operations, mining exploitation
systems were changed due to:
1. A greater percentage of production coming from narrow to wide steeply dipping vein structures;
2. Sub-horizontal Mantos mineralized structures that were somewhat narrower than historical Mantos; and
3. Reopening and increasing the development of the footwall mineralization in old stopes where lower grade
mineralization was not mined during times of lower gold and silver prices.
Assumptions in making the reserve estimates are as follows:
1. Reserve cut-off grades are based on a 1.66 g/t gold equivalent.
2. Metallurgical Recoveries of 88% gold and 55% silver.
3. Minimum mining widths of 1.5 meters.
4. Dilution factor of 20%.
5. Gold equivalents based on a 1:81 gold:silver ratio.
6. Price assumptions of $1300 per ounce for gold and $16 per ounce for silver.
7.
Mineral resources are estimated exclusive of and in addition to mineral reserves.
Mr. Salvador Garcia, P. Eng., stated “Many positive developments over the past year at San Martin are coming to fruition.
Our planning and development, coupled with a focus on operational excellence, have opened new zones like Cuerpo 28 and
San Jose 2. Our team has done an excellent job through the process and we look forward to continually transferring resources
to reserves and finding new structures.”
Erme Enriquez C.P.G., BSc, MSc., is an independent consultant to the Company. He is a qualified person on the project as
required under NI 43-101 and has prepared the technical information contained in this press release.
Debt issuance
On June 18, 2018, the Company completed a private placement of secured bonds in the aggregate principal amount of $3,000
(the “Bonds”). The Bonds bear interest at 8% per annum, payable on maturity, and mature on June 18, 2020. The Bonds are
secured by a charge over all of the Company’s and its subsidiaries assets.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 5
Following conditional acceptance from the Toronto Stock Exchange, the Company issued 3,000,000 warrants to the bond
holders, each warrant entitling the bond holders to acquire one share of Starcore at a price of $0.20, expiring on June 18,
2021.
The Bonds were sold pursuant to exemptions from the prospectus requirement of Canadian securities legislation and are
subject to a statutory four month hold period expiring October 19, 2018.
Santa Fe Project
On June 11, 2018, the Company announced that it had completed its due diligence and review of the Santa Fe Project in
Sinaloa, Mexico and would not be proceeding with the proposed acquisition, as per the Letter of Intent entered into in
November, 2017 (see press releases of November 21, 2017, January 11, 2018 and March 26, 2018).
The Company has given notice to the property owners of its disengagement from the project and Starcore has no further
obligations on Santa Fe.
Toiyabe Gold Project
On May 22, 2018, the Company announced that it had filed an updated National Instrument 43-101 (“NI 43-101”) Technical
Report for the Toiyabe Gold Project in Lander County, Nevada.
Highlights from the Technical Report include:
•
•
•
•
Summary results from three drilling programs completed since the last report (2009, 2010, 2016)
In all three drilling campaigns since the 2009 report and resource estimate, the near-surface
‘Courtney’ resource was expanded and enhanced.
Drilling since the previous report has focused largely on structurally controlled, deeper and
higher-grade mineralization not included in the 2009 resource estimate.
Wider spread drilling, outside known resource areas has allowed a better understanding of the
structural setting of the project.
3.
Selected Annual Information
$
$
The highlights of financial data for the Company for the three most recently completed financial years are as follows:
Nine months
ended April
30, 2016
20,326
(18,807)
1,519
-
(3,963)
-
-
2,639
Twelve months
ended
April 30, 2018
27,807
(32,735)
(4,928)
-
(5,291)
(6,713)
(1,013)
5,945
Twelve months
ended
April 30, 2017
27,228
(26,402)
826
7,128
(3,593)
-
-
2,861
Revenues
Cost of Sales
Earnings from mining operations
Sale of San Pedrito
Administrative Expenses
Impairment of Mining Interest, plant and equipment
Loss on disposal of E&E asset
Income tax recovery
Total earnings
(i) Total earnings
(ii) Earnings per share – basic
(iii) Earnings per share – diluted
Total assets
Total long-term liabilities
$
$
$
$
$
(12,000)
(0.24)
(0.24)
64,451
10,609
$
$
$
$
$
7,222
0.15
0.15
82,096
13,036
$
$
$
$
$
195
0.00
0.00
78,907
13,324
$
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 6
4.
Results of Operations
Discussion of Acquisitions, Operations and Financial Condition
The following should be read in conjunction with the audited consolidated financial statements of the Company and notes
attached thereto for the year ended April 30, 2018.
4.1
San Martín Mine, Queretaro, Mexico
Reserves
The San Martin Mine, located approximately 50km east of the City of Queretaro, State of Queretaro, Mexico, consists of
mining concessions covering 15,316 hectares and includes seven underground mining units and four units under exploration
Luismin (now “Goldcorp Mexico”) operated the mine from 1993 to January, 2007, when it was purchased by the Company.
The Company expects to continue to operate the mine over an expected mine life of over 10 years based on the current
expected conversion of known resources, and exploration is able to maintain proven and probable reserves replacing those
mined with new reserves, such that the total resource remains relatively constant from year to year.
The Company has recently completed a Resource estimate prepared “RESERVES AND RESOURCES IN THE SAN
MARTIN MINE, MEXICO AS OF APRIL 30, 2018”, dated April 30, 2018, prepared by Erme Enriquez. (the “Technical
Report”), which is also available on the Company website www.starcore.com.
The most important assumptions used as the basis of the estimate include:
• A gold price of $1300 per ounce.
• A silver price of $16.00 per ounce.
• First quarter 2018 operating costs of US$69.41 per metric dry tonne.
• Average metallurgical recoveries of 88% for gold and 55% for silver.
• Using the above price and cost assumptions the resultant calculated cutoff grade is approximately 1.66 g/t Au equivalent.
• Specific gravity of 2.6 g/cm3 has been applied to all calculated mineralized volumes.
Category
Tonnes
Grade
Total Contained oz
(g Au/t)
(g Ag/t)
(oz Au)
(oz Ag)
(oz Au Eq)
Reserve:
Proven
Probable
Total Proven and
Probable
Resource:
Inferred
Indicated
Total Inferred and
Indicated
409,879
1,241,439
2.57
1.96
1,651,318
2.11
1,339,370
156,442
1.87
2.56
1,495,812
1.94
60
24
33
24
27
25
33,910
78,049
765,096
934,112
52,952
101,429
111,958 1,699,208
154,382
86,917
12,883
1,047,943
136,711
99,814
13,109
99,800
1,184,654
112,924
Total Proven and Probable Mineral Reserves at the San Martin mine as of April 30, 2018 estimated by mine staff and reviewed
by Erme Enriquez CPG, are 1,651,318 tonnes at a grade of 2.11 g Au/t and 33 g Ag/t. This total includes Proven reserves of
409,879 tonnes grading 2.57 g/t Au and 60 g/t Ag along with Probable reserves of 1,241,439 tonnes grading 1.96 g/t Au and
24 g/t Ag. The Carbonaceous material has been included in the Reserves.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 7
Production
The following table is a summary of mine production statistics for the San Martin mine for the three months and year ended
April 30, 2018 and for the previous year ended April 30, 2017.
(Unaudited)
Mine production of gold in dore
Mine production of silver in dore
Total mine production – equivalent ounces
Unit of measure
thousand ounces
thousand ounces
thousand ounces
Silver to Gold equivalency ratio
Mine Gold grade
Mine Silver grade
Mine Gold recovery
Mine Silver recovery
grams/tonne
grams/tonne
percent
percent
Milled
Mine development, preparation and exploration
thousands of tonnes
meters
Mine operating cash cost per tonne milled
Mine operating cash cost per equivalent ounce
US dollars/tonne
US dollars/ounces
Number of employees and contractors at minesite
Actual results for
3 months ended 12 months ended 12 months ended
April 30, 2018 April 30, 2018
April 30, 2017
14.2
66.1
15.2
3.5
53.9
4.1
80.2
1.69
40.6
88.4%
57.4%
71.9
3,254
59
1,019
339
11.9
102.1
13.2
78.2
1.62
21.3
84.5%
55.2%
269.6
9,089
61
1,237
339
70.2
1.97
16.1
81.5%
46.5%
275.1
5,293
53
969
314
During the quarter ended April 30, 2018, the mill operated at a rate of approximately 808 milled tonnes/calendar day. Gold
and silver grades during the quarter ending April 30, 2018 were 1.69 g/t and 40.6 g/t, respectively, compared to the quarter
ending April 30, 2017 of 1.82 g/t and 13.6 g/t, respectively. Overall equivalent gold production from the mine during the
year ending April 30, 2018 of 13,189 ounces was lower than the previous year’s production of 15,159 due to much lower
grade and lower overall production tonnage of 269,611 tonnes compared to 275,072 during the prior year ended April 30,
2017.
The mine has experienced a lack of availability of developed ore and lower ore grades have been mined to maintain
production. In the most recent months, the tonnage throughput has been decreased in order to mine the higher grades and
decrease mine costs. Management has made positive steps to develop the mine areas through increased drilling and
development of new areas using contracted labour which has shown improved production in the first six months of 2018.
Overall development meters increased considerably in the last quarter ended April 30, 2018, to 3,254 meters compared to
5,835 meters in the previous three quarters and 5,293 meters in the prior year ended April 30, 2017. This has resulted in an
increasing milled tonnage through the plant and a significantly improved Resource estimate, as indicated above in Section
4.1 – Reserves.
Production cash costs of the mine for the current year ending April 30, 2018 were US$1,237/EqOz. This was higher than the
prior comparable year amount of US$969/EqOz. The increase in production costs were largely due to lower metal production
coupled with the higher costs incurred in mine development and exploitation.
Operating cash costs of US$61/t were higher than the prior year of US$53/t due to increased costs combined with higher
input costs such as fuel, electricity, chemicals and labour. The mine plan has been developed to ensure the mine is properly
developed and mined so as to ensure a constant supply of ore in accordance with currently planned production capacity and
ore grades. Changes to the plan that may involve increased production and capital investment are continually being assessed
by management. Currently, the Company is continuing underground exploration in order to identify higher grade ore zones
and has allocated an adequate budget to support year-long exploration, exceeding 18,000 metres of underground exploration
drilling for the 2018 calendar year.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 8
During the year ended April 30, 2018, the Company incurred approximately US$2,069 in mine capital expenditures, which
includes mine development drifting and drilling, machinery and equipment leases and purchases, and construction and tailings
dam remediation, compared to US$1,689 in the prior comparable period ending April 30, 2017. The increase is largely due
to management efforts to increase mine development in order to find higher grades and amounts of ore, although a larger
amount of the development is being expensed as current costs if it leads to immediate production.
4.2 Property Activity
San Martin properties – Queretaro, Mexico
The San Martin mine properties are comprised of mining concessions covering 15,316 hectares. In addition to the ongoing
mine exploration and development that is currently being performed in development of the mine, management is continually
assessing the potential for further exploration and development of the San Martin properties and continually modifying the
exploration budget accordingly.
The mine operates three underground drill rigs to provide information to assist with mine planning in addition to exploration,
with the intent of increasing the reserves and resources on the property, and the Company is budgeting targets of
approximately 18,000 metres of underground exploration drilling in calendar 2018.
Salvador Garcia, Chief Operating Officer, is the Company’s qualified person under NI 43-101, and has reviewed and
approved the scientific and technical disclosure on the San Martin Mine disclosed in this MD&A.
Impairment of Mining Interest
In determining the recoverable amounts of the Company’s mining interests, the Company’s management makes estimates of
the discounted future cash flows expected to be derived from the Company’s mining properties, costs to sell the mining
properties and the appropriate discount rate. The projected cash flows are significantly affected by changes in assumptions
about gold’s selling price, future capital expenditures, changes in the amount of recoverable reserves, resources, and
exploration potential, production cost estimates, discount rates and exchange rates. Based on the calculation, at April 30,
2018, management has decided to record an impairment of $5,000 on the San Martin Project.
Management has also determined that the CIL plant constructed in 2016 is no longer useful in the operations of the San Martin
mine in Queretaro, Mexico. While this plant has a value as a functioning carbon leach plant and has operated to process third
party carbon concentrates, the company cannot guarantee its usefulness in the future or the ability to attract third party carbon
concentrates for processing. As a result, management is actively marketing the plant for sale and has decided to write down
the plant to nil value and record an impairment of the book value of $1,713 to the Statements of Operations and
Comprehensive Income (Loss).
San Pedrito
On March 21, 2017, the Company finalized the sale of its San Pedrito Property, a non-core asset located in Queretaro, Mexico
for MXN$ 192,784,331 (C$13.50 million). The San Pedrito property was part of The Company’s original acquisition in 2007,
when the Company acquired the San Martin Mine from Goldcorp for US$26 million. The disposition of San Pedrito was
recorded during the year ended April 30, 2017 and a gain of $7,128 is reported on the Statement of Operations and
Comprehensive Income. The Company has recorded an allowance for MXN$ 15 million for amounts that management has
deemed uncertain for collectability.
During the current year ending April 30, 2018, the Company received MXN$ 12,500,000 and interest of MXN$ 1,270,833
on 5 ha of the remaining parcels to be received.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 9
The sale covers a total surface area of approximately 74 hectares (740,832 square meters) sold at $250 pesos per square meter.
Payments are staged as follows:
Surface Area in
hectares (ha)
Equivalent in
square meters (sm)
Mexican Pesos
Canadian
Dollars(2)
Status
55.068 ha
550,685.485 sm
MXN$ 137,671,371
C$ 9,640,852
Interest Received
MXN$ 7,576,445
C$ 530,563
MXN$ 145,247,816
C$10,171,415
Payment received
Parcel of 12 ha(1)
120,000.000 sm
MXN$ 30,000,000
C$ 2,100,840
Pending clearance
Parcel of 2.014 ha(1)
20,146.059 sm
MXN$ 5,036,515
C$ 352,697
Pending clearance
Parcel of 5 ha(1)
50,000.000 sm
MXN$ 12,500,000
C$ 832,731(3)
Payment received
(1) The remaining two parcels await various confirmations from different local and federal authorities. As the Company receives these confirmations, the
buyer will immediately remit the corresponding payment for each parcel of land. It is expected that these clearances will be confirmed within the next 6
months.
(2) Based on exchange rate of 14.28 Pesos/CAD$ as at close of March 21, 2017.
(3) Based on exchange rate of 15.03 01 Pesos/CAD$ that is the actual date of collection as at close of on November 8, 2017.
(4) Amounts are not rounded to the nearest thousand.
Altiplano Processing Plant, Matehuala, Mexico
On August 5, 2015, the Company acquired Cortez Gold Corp. (“Cortez”) (TSXV: CUT) in an all-share transaction completed
pursuant to a court approved Plan of Arrangement under the Business Corporations Act (British Columbia) (the
“Arrangement”). Pursuant to the acquisition, the purchase price was allocated based on management’s best estimates and
assumptions, after taking into account all relevant information available. As a result, apart from working capital allocations,
$6,094 was allocated to plant, machinery and equipment.
Altiplano has title to 75 hectares of land in Matehuala, S.L.P., Mexico, and to the buildings and equipment located thereon
(the “Processing Plant”). The Processing Plant is a facility which processes third party gold and silver concentrate in
Matehuala, Mexico.
Located within a historic mining district in an area that is home to numerous medium-sized mining operations, the Altiplano
Plant is designed to employ a cleaner and more economical treatment production process that will enable the facility to offer
lower processing rates than those currently available to concentrate producers in the area.
The Company’s management determined the commencement of commercial production to begin on November 1, 2016. As
a result, prior to commencement of commercial production, all of the pre-operational costs and any test production revenue
were capitalized to Plant costs. Subsequent to November 1, 2016, the consolidated statements of operations include the
operating revenues and expenses from the Altiplano operations.
During the quarter ended April 30, 2018, the Altiplano Facility received approximately 373 tonnes of concentrate containing
approximately 805 ounces of gold and 26,813 ounces of silver. During the quarter ended April 30, 2018, Altiplano sold 232
ounces of gold and 16,933 ounces of silver.
During the year ended April 30, 2018, the Altiplano Facility sold 818 ounces of gold and 81,774 ounces of silver.
“The operational management team has sunk its teeth into productivity and efficiency. The results display a significant
improvement in production, recovery, and grades,” said Robert Eadie, President of the Company. “Our focus remains on
improving productivity through development and exploration at the San Martin mine, as well as creating relationships with
new concentrate providers at Altiplano so that we can build sustainable value for our shareholders and our future endeavors.”
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 10
Santa Fe Project
On November 21, 2017, the Company announced that it had entered into a Letter of Intent (“LOI”) with Eduardo de la Peña
Gaitan and other property owners represented by him (the “Owners”), for the Company to acquire approximately 21,000
hectares located in the state of Sinaloa, Mexico, more commonly known as the Santa Fe Project (“Santa Fe” or the “Property”).
On January 11, 2018, the Company announced that it has engaged Global Kompas (“GK”) to undertake a Preliminary
Economic Assessment (“PEA”) of the Santa Fe Project (“Santa Fe property”) located in Sinaloa, Mexico.
Subsequent to the year ended April 30, 2018, the Company announced that it had completed its due diligence and review of
the Property and would not be proceeding with the proposed acquisition (see press releases of November 21, 2017, January
11, 2018 and March 26, 2018). The Company has no further obligations on Santa Fe property and all costs of $433 associated
with the property, as well as other properties being investigated, were expensed as property investigation costs in the current
year.
The Company has given notice to the property owners and its disengagement from the project and the Company has no
further obligations on Santa Fe.
American Consolidated Minerals Corp.
On November 20, 2014, the Company announced the approval of the proposed acquisition of American Consolidated
Minerals Corp (“AJC”) pursuant to a plan of arrangement (the “Transaction”) by the AJC shareholders.
The Transaction was completed on December 1, 2014 upon the satisfaction of all of the conditions set out in the arrangement
agreement entered into by AJC and the Company on October 1, 2014, including approval by the Supreme Court of British
Columbia.
Pursuant to the acquisition of AJC, the Company has acquired the right to 3 properties as follows:
Sierra Rosario, Sinaloa, Mexico
The Company acquired a 100% interest in the 978-hectare Sierra Rosario Property, over 2 claims that are located in the state
of Sinaloa, Mexico (“Sierra Rosario”).
During the current year ended April 30, 2018, the Company entered into an agreement to sell the claims of the Sierra Rosario
property. The Company received proceeds of $118 ($100 USD) over a six month period. The excess of property costs over
the recovered amount was recognized as a loss on disposal of exploration and evaluation assets in the Statement of Profit or
Loss and Other Comprehensive Income.
Toiyabe, Nevada, USA
Pursuant to the acquisition of AJC, the Company acquired the right to a 100% undivided interest, subject to a 3% NSR, in
165 mining claims located in Lander County, Nevada, United States of America (“Toiyabe”) from MinQuest.
Consideration to be paid for the interest is US$900 and the Company must incur total exploration expenditures of US$1,025
(incurred) on the property, by the fifth anniversary of the “New Effective Date” as agreed by MinQuest. The New Effective
Date shall be the earlier of October 15, 2018 or the date the Company enters into a joint venture agreement over Toiyabe or
the date that the Company completes a bankable feasibility study on the property. The optionor has also granted the Company
the right to purchase up to one-half of the NSR (or 1.5%) on the basis of US$2 million per each 1% of the royalty.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 11
During the period ending October 31, 2016, the Company completed Phase 1 drilling on the Toiyabe property. A total of
3,011 meters of RC/core were drilled in 15 holes. Shallow RC drill holes have identified a possible extension of the near-
surface resource and the first deep core hole has identified high-grade gold mineralization (1.5 m of 12.9 g/t Au) at depth.
Reverse Circulation (RC) drilling, including two pre-collar holes, consisted of fifteen holes for a total footage of 2,537 meters.
Core drilling totalled 474 meters in two holes. A summary of assay results received to date and a map of drill hole locations
can be found on the Company website https:// www.starcore.com .
Assays from T-1601C, the first deep core hole, show a broad mineralized zone from 254 to 294 meters (40 m) which averages
1.3 g/t Au. This zone includes 3 meters of 7.7 g/t Au (255.4-258.4 m) or 1.5 meters of 12.9 g/t Au (255’4-256.9 m). The
mineralized intervals coincide closely with highly altered breccia within broad fault zones.
The RC program targeted a combination of resistivity high anomalies as well as offsets and extensions to mineralization
associated with the Courtney fault zones. A near-surface NI43-101 resource of 173,562 contained ounces of gold was
published in 2009. Fifteen of the initially proposed RC holes were completed for a total drilling footage of 2,537 meters.
Seven of the fifteen RC holes were lost short of targeted horizons. Even with these drilling limitations, fourteen of the fifteen
RC holes encountered anomalous gold values as shown in the table above.
All RC drilling samples are collected in 1.5 meter intervals, logged and securely shipped to ALS Chemex Labs Inc. in Reno,
Nevada to be analyzed for gold and silver by fire assay. A second sample split is kept on site for possible re-testing or future
metallurgy. Standards and blanks are included with the sample submittals and numerous repeat assays conducted. The core
is logged, sample intervals marked on the core either in 1.5 meter lengths or geologic/structural breaks, sawed and half core
assayed the same as the RC procedure mentioned above.
Richard Kern, Certified Professional Geologist (#11494) is the Qualified Person who has prepared and reviewed the technical
information on the Toiyabe property in accordance with NI 43-101 reporting standards.
Lone Ranch, Washington, USA
Pursuant to the acquisition of AJC, the Company acquired the right to a 100% undivided interest, subject to a 3% NSR in 73
mining claims located in Ferry County, Washington State, United States of America (“Lone Ranch”) from MinQuest Inc.
(“MinQuest”). Consideration to be paid for the interest is US$360, and the Company must incur total exploration
expenditures of US$1,225 ($175 incurred) on the property, by the third anniversary of the “New Effective Date” as agreed
by MinQuest. The New Effective Date shall be the earlier of October 15, 2018 or the date the Company enters into a joint
venture agreement over the property or the date that the Company completes a bankable feasibility study on the property.
The optionor has also granted the Company the right to purchase up to one-half of the NSR (or 1.5%) on the basis of US$1.5
million per each 1% of the royalty. If the Company does not incur the exploration expenditures as specified, the unpaid
portions may be paid to the optionor to maintain the option.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 12
Creston Moly
On February 19, 2015, the Company acquired all of the shares of Creston Moly from Deloitte Restructuring Inc. in its capacity
as trustee in bankruptcy of Mercator Minerals Ltd. at a purchase price of CDN $2 Million. In June, 2011, Mercator Minerals
Ltd. (“Mercator”), a TSX listed company, acquired Creston Moly in a cash and shares deal valuing Creston Moly at
approximately $194 million. At that time, the Board of Directors of Creston Moly, after receiving the recommendation of its
special committee and consultation with its financial and legal advisors, unanimously supported the arrangement whereby
Mercator would acquire all of the issued and outstanding common shares of Creston.
BMO Capital Markets, financial advisor to Creston Moly and its Board, provided a fairness opinion to the effect that the
consideration (of $194 million) was fair, from a financial point of view, to the shareholders of Creston Moly.1 Creston
shareholders voted in favour of the acquisition. The most significant asset in this acquisition was the El Creston project in
Sonora, Mexico which had been advanced to a completed Preliminary Economic Assessment ("PEA").
On September 5, 2014, pursuant to the Bankruptcy and Insolvency Act (Canada), Mercator and Creston Moly were deemed
to have filed assignments in bankruptcy. Creston Moly is a British Columbia company that owns, through its subsidiaries, a
100% interest in the following properties:
• The Ajax Project in British Columbia; and
• The Molybrook Project in Newfoundland.
• The El Creston Project in Sonora, Mexico;
Ajax, British Columbia, Canada2
Ajax Molybdenum Property is comprised of 11,718 hectares and is located 13 km north of Alice Arm, British Columbia.
The Ajax Property, one of North America's largest undeveloped molybdenum deposits occupying a surface area of
approximately 600 by 650 metres, is a world class primary molybdenum property in the advanced stage of exploration.
Molybrook, Newfoundland, Canada3
Creston’s Molybrook molybdenum property located on the south coast of Newfoundland is centred 2.5 km from the outport
of Grey River less than 4 kilometres from a deep water, ice free navigable fjord. The property hosts a 3 km long trend in
which at least three zones of at surface molybdenum mineralization occur: Molybrook, Wolf and Chimney Pond. To date,
almost all exploration has been completed on the Molybrook Zone where a large porphyry molybdenum deposit has been
outlined.
The Company owns 100% of the 44 mineral claims of the Moly Brook molybdenum property, located 2.5 km from the Hamlet
of Grey River on the southern coast of Newfoundland, pursuant to the acquisition of Creston Moly Corp. The Moly Brook
property is subject to a 2% net smelter royalty (“NSR”), of which 1.5% can be purchased by the Company for $1.5 million.
During the year ended April 30, 2016, the Company reduced its claims to focus on the core project and to reduce its holding
costs.
1 The information in this report relating to the acquisition of Creston Moly by Mercator has been drawn from documents filed under the Creston Moly Corp. issuer
profile on SEDAR, more specifically: Creston’s Management Information Circular dated May 9, 2011 and filed on SEDAR on May 16, 2011, and Creston’s news
release of June 6, 2011 as filed on SEDAR on June 7, 2011.
2 Technical information in this report relating to the Ajax Project is based on the NI 43-101 Resource Estimate Press Release entitled “Tenajon Announces 75%
Increase in Indicated Molybdenum Resources at Ajax Project”, dated May 15, 2008 and the technical report entitled “Update of Resource Estimation, Ajax Property,
Alice Arm, British Columbia”, dated April 18, 2007, both of which are filed under the Tenajon Resources Corp. issuer profile on SEDAR.
3 Technical information in this report relating to the Moly Brook property is based on the technical report entitled “Technical Report, Moly Brook Property, Grey
River Area, Newfoundland, Canada”, dated June 15, 2009, filed under the Tenajon Resources Corp. issuer profile on SEDAR.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 13
El Creston Project, Sonora, Mexico4
The El Creston molybdenum property is located in the State of Sonora, Mexico, 175 kilometres south of the US Border and
145 kilometers northeast of the city of Hermosillo which has completed a Preliminary Economic Assessment on the property
based on zones of porphyry-style molybdenum (“Mo”)/Copper (“Cu”) mineralization. In 2010, a PEA was prepared on the
project by an independent consulting firm. The result of this study indicated that the El Creston molybdenum-copper deposit
had a US $561.9million net present value after tax (using an 8% discount rate). The internal rate of return (after tax) was
calculated to be 22.3% and a capital cost payback was calculated to be four years.
Other highlights of the report include:
• Large moly-copper deposit in a mining-friendly jurisdiction. Total Measured and Indicated Resources of 215 million
tonnes grading 0.071% Mo and 0.06% Cu, containing 336 Mlbs Mo and 281 Mlbs Cu. Mineral resources that are not
mineral reserves do not have demonstrated economic viability;
•
Initial Capital cost: US$655.9million with payback of 4 years, based on metal prices of $15/lb Mo and $2.60/lb Cu.
Metal recoveries were estimated at 88% for Mo and 84% for Cu;
• Low Operating Cost: operating cost of $US4.12/lb Mo, net of copper credits, 0.84:1 waste to ore strip ratio within an
optimized pit containing an additional 7.6 million tonnes of Inferred Resources responsible for $20M of the NPV;
• Excellent infrastructure: Road accessible with a 230kV power grid within 50 km;
• Apart from the PEA, recommendations have been made to test known mineralization below the current pit-limiting
“Creston Fault” where results such as drill hole EC08-54 returned 241.4m at 0.083% Mo and 0.059% Cu to a depth of
495m in the Red Hill Deep zone.
David Visagie, P.Geo., an independent consultant, is the Company’s qualified person under NI 43-101, and has reviewed
and approved the scientific and technical disclosure on the El Creston Project disclosed in this report.
4 The technical information in this MD&A relating to the El Creston Project is based on the technical report entitled “Preliminary Economic Assessment, El Creston
Project, Opodepe, Sonora, Mexico”, dated December 16, 2010, filed under the Creston Moly Corp. issuer profile on SEDAR.. Information regarding the effective
date of the mineral resources, key assumptions, parameters and methods used to estimate the mineral resources, and known risks that materially affect the mineral
resources can be found in the technical report.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 14
4.3 Results of Operations
The Company recorded loss for the year ended April 30, 2018 of $12,000 compared with gain of $7,222 for the comparative
year ended April 30, 2017. The details of the Company’s operating results and related revenues and expenses are as follows:
For the year ended April 30,
Revenues
Mined ore
Purchased concentrate
Total Revenue
Cost of Sales
Mined ore
Purchased concentrate
Depreciation and depletion
Total Cost of Sales
Earnings (Loss) from mining operations
Financing costs (net)
Foreign exchange gain
Management fees and salaries
Office and administration
Professional and consulting fees
Property investigation costs
Regulatory and transfer agent fees
Shareholder relations
Loss before other income
Other Income
Gain on sale of San Pedrito
Impairment of Mining Interest, Plant and Equipment
Loss on disposal of Exploration and Evaluation Asset
Total Other Income
Earnings (Loss) before taxes
Income tax recovery
Deferred
2018
2017
Variance
$
21,005 $
6,802
24,642 $
2,586
27,807
27,228
(20,672)
(7,150)
(4,913)
(18,641)
(2,151)
(5,610)
(32,735)
(26,402)
(4,928)
(61)
193
(1,514)
(1,908)
(1,204)
(433)
(166)
(198)
(10,219)
-
(6,713)
(1,013)
(7,726)
(17,945)
826
(626)
1,283
(1,642)
(1,368)
(731)
-
(218)
(291)
(2,767)
7,128
-
-
7,128
4,361
(3,637)
4,216
579
(2,031)
(4,999)
697
(6,333)
(5,754)
565
(1,090)
128
(540)
(473)
(433)
52
93
(7,452)
(7,128)
(6,713)
(1,013)
(14,854)
(22,306)
5,945
2,861
3,084
Earnings (Loss) for the year
$
(12,000) $
7,222 $
(19,222)
Overall, revenue from mining operations milled ore decreased by $3,637 for the year ended April 30, 2018 compared to the
comparative year ended April 30, 2017, due mainly to lower metal production from lower ore grades and lower tonnage
processed in the current year compared to the prior year, offset partially by higher gold prices and slightly lower silver prices.
Total revenue was $579 higher due to the increase of $4,216 in purchased concentrate revenue from the full year of increased
operations experienced at the Altiplano concentrate processing plant as well as additional carbon concentrate processed at the
San Martin mine.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 15
Sales of metals for mining operations for the twelve months ended April 30, 2018 approximated 11,782 ounces of gold and
101,377.90 ounces of silver sold at average prices in the period of US$1,293 and US$16.76 per ounce, respectively. This is
a decrease in sale ounces from the comparative period ended April 30, 2017 where sales of metal approximated 14,791 ounces
of gold and 80,421 ounces of silver, sold at lower average prices of US$1,264 and US$18.04 per ounce, respectively.
The total cost of sales above includes non-cash expenses for depreciation and depletion of $4,913 compared to $5,610 in the
comparable year, which is calculated based on the units of production from the mine over the expected mine production as a
denominator. This calculation is based solely on the San Martin mine proven and probable reserves and a percentage of
inferred resources in accordance with the Company’s policy of recognizing the value of expected Resources which will be
converted to Proven and Probable Reserves, as assessed by management.
For the year ending April 30, 2018, the Company produced a loss of $4,928 in from mine operations compared to income of
$826 for the year ended April 30, 2017. The loss resulted from a decrease in the sale of metal ounces when compared to the
prior year. The combination of lower grades and tonnes processed for gold and silver during this year resulted in lower metal
production and, therefore, revenue from mined ore as compared to the prior year.
Costs per ounce for the year ended April 30, 2018 was US$1,237/EqOz. which is higher than the average operating cash cost
of US$969/EqOz. during the comparable year ended April 30, 2017. This resulted in comparable reported mined ore costs at
$20,672 compared to $18,641 in the previous year ended April 30, 2017 despite the higher tonnes processed in the prior year.
Mined ore costs increased in the current year due mainly to much higher development costs incurred to increase future ore
reserves, coupled with increased input costs such as fuel, electricity, chemicals and labour.
The Company also processed purchased concentrate at the Altiplano plant and at the San Martin plant in the twelve months
ended April 30, 2018 for revenue of $6,802 and cost of purchasing concentrate of $7,150, for a net loss of $348. The net loss
is due mainly to the fixed cost of the facility in light of the facility not achieving a break-even level of production from
purchase and processing of concentrates and other materials. As the Altiplano facility is relatively new, management is
building supplier networks and relationships to purchase concentrate and other materials to increase production.
Other Items
Changes in other items for the twelve months year ended April 30, 2018, resulted in the following significant changes from
the twelve months year ended April 30, 2017:
•
•
•
•
•
•
•
•
Financing costs during the year decreased by $565 due to the Company not incurring interest on debt which was repaid
in the prior year ended April 30, 2017 further offset by the interest income earned from the sale of San Pedrito property
(see 4.2 Property Activity);
Office and administration increased by $540 due higher corporate costs relating to general regulatory administration
in the current year.
Management fees and salaries decreased by $128 primarily due to the resignation of the prior COO and the period of
time the Company acted before replacing the COO position;
Foreign exchange gain decreased by $1,090 for the year ended April 30, 2018. The decrease relates primarily to the
fluctuations of the Mexican peso and Canadian dollar in relation to the US dollar, the functional currency of the mining
operations;
Professional and consulting fees increased by $473 to $1,204 primarily due to additional costs relating to the San
Pedrito sale. Professional fees relate primarily to charges in relations to legal, tax and audit fees;
Property investigation costs of $433 were incurred during the year to perform the necessary due diligence on new
projects, including primarily the Santa Fe Project.
Loss on disposal of Exploration and Evaluation Asset of $1,013 resulted directly due to the sale of the Sierra Rosario
asset to a third party.
Deferred Income Tax (“DIT”) Recovery increased by $3,084 due to the Company recognizing its ability to use
additional, previously unrecognized, non-capital loss carry forwards in the current and future periods and to the reversal
of DIT liability related to the impairment of assets.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 16
•
Impairment on CIL Plant led to an adjustment of $1,713 after management determined that the plant is no longer useful
in the operations. While this plant has a value as a functioning carbon leach plant and has operated to process third
party carbon concentrates, the Company cannot guarantee its usefulness in the future or the ability to attract third party
carbon concentrates for processing. An additional $5,000 impairment was recorded on the San Martin mine after
management determined that future cash flow projects were negatively impacted due to changes in variables such as
the amount of recoverable reserves, resources, and exploration potential, production cost estimates, discount rates and
exchange rates. The key assumptions used for assessing the recoverable amount are gold price of USD $1,300/oz and
a discount rate of 9%.
Sustaining Costs
In conjunction with a non-GAAP initiative being undertaken within the gold mining industry, the Company has adopted an
“all-in sustaining cash cost” (“AISC”) non-GAAP performance measure that the Company believes more fully defines the
total costs associated with producing gold; however this performance measure has no standardized meaning. As the measure
seeks to reflect the full cost of equivalent gold production from current mining operations, new project capital is not included
in the calculation. As this measure includes only San Martin mining operations coupled with related capital costs, it excludes
purchase concentrate operations which are not considered meaningful for purposes of calculating AISC. Accordingly it is
intended to provide additional information and should not be considered in isolation or as a substitute for measures of
performance prepared in accordance with GAAP. The Company reports this measure on a sales basis based solely on sales
of metal from the San Martin mining operations:
(In Canadian Dollars unless indicated)
For the twelve months ended April 30,
Total cost of sales cash costs1
Total corporate and administration cash costs2
Foreign exchange gain
Reclamation and closure accretion
Sustaining capital expenditures and exploration3
$
All-in sustaining cash costs
Foreign exchange adjustment
Sustaining Costs
(in 000’s)
Sustaining Costs Per Ounce
(in $/oz)
2018
2017
2018
2017
$
$
20,672
3,908
1,514
64
3,622
29,779
(6,447)
$
18,641
4,257
(1,283)
80
1,658
23,353
(5,628)
1,579
298
116
5
277
2,274
(492)
1,170
267
(81)
5
104
1,465
(353)
All-in sustaining USD cash costs
$
23,332
$
17,725
$
1,782
$
1,112
Total equivalent ounces sold
13,095
15,939
1 Excludes non-cash depletion of $4,913 for the twelve months ended April 30, 2018 (April 30, 2017: $5,610).
2 Includes share-based compensation of $(64) for the year ended April 30, 2018 (April 30, 2017: $267).
3 Certain capital expenditures costs that are non-sustaining costs have been excluded in accordance with AISC guidelines. This includes capital costs of the
CIL/ADR plant of $Nil (2017 - $860) and Altiplano processing plant costs of $Nil (2017 - $119).
Cash Flows
Cash flows spent on operating activities were $6 during the year ended April 30, 2018, compared to cash inflow of $2,060
for the comparative year ended April 30, 2017. Cash flows from operating activities were determined by removing non-cash
expenses from the earnings and adjusting for non-cash working capital amounts. Cash spent for financing activities resulted
in an outflow of $116 mainly due to the debt repayment in the year of $1,213 and interest paid in the amount of $311. The
Company also received cash of $1,283 as part of a new loan agreement that was arranged during the year. Cash flows received
from investing activities were $2,397 primarily due to sale of short term investment of $4,022 and the Company spent $2,190
on investment in mining interest, plant and equipment, $481 on investment in exploration and evaluation assets and received
$832 from the sale of a parcel of land regarding San Pedrito. Overall cash decreased during the year ended April 30, 2018 by
$3,731.
Investor Relations Activities
During the year ended April 30, 2018, the Company responded directly to investor inquiries.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 17
Financings, Principal Purposes & Milestones
During the year ending April 30, 2018, the Company secured an additional $1,283 (USD $1,000) loan with a lender. The full
principal plus accrued interest on the loan shall be repayable to the lender on October 25, 2019. Subsequent to April 30, 2018,
the Company completed a non-brokered private placement for gross proceeds of $3,000. See Recent News – section 2.0.
5.
Summary of Quarterly Results
The following is a summary of the Company’s financial results for the eight most recently completed quarters:
Total Revenue
Earnings (loss) from
mining operations
Earnings (loss) for
period
Per share – basic
Per share – diluted
Total Revenue
Earnings (loss) from
mining operations
Earnings (loss) for
period
Per share – basic
Per share – diluted
Q4
30-Apr-18
Q3
31-Jan-18
Q2
31-Oct-17
Q1
31-Jul-17
$
$
$
$
$
7,953
(622)
(5,106)
(0.12)
(0.12)
$
$
$
$
$
5,352
(2,573)
(4,625)
(0.09)
(0.09)
$
$
$
$
$
6,407
(1,354)
(1,975)
(0.03)
(0.03)
$
$
$
$
$
8,095
(379)
(294)
(0.00)
(0.00)
Q4
30-Apr-17
Q3
31-Jan-17
Q2
31-Oct-16
Q1
31-Jul-16
$
$
$
$
$
6,815
(1,096)
8,095
0.17
0.17
$
$
$
$
$
6,164
(495)
(1,546)
(0.03)
(0.03)
$
$
$
$
$
7,061
1,269
187
0.00
0.00
$
$
$
$
$
7,188
1,148
486
0.01
0.01
Discussion
The Company reports loss of $5,106 for the quarter compared to earnings of $8,095 in the comparative quarter ended April 30,
2017 due to the much lower production at lower grades, coupled with higher costs overall and impairment recorded on its
mining interest. Earnings in the prior quarter year were significantly higher due to the $7,128 gain realized on the sale of the
San Pedrito property. Revenue from operations increased in this quarter to $7,953 from the comparative quarter of $6,815 as
a result of higher purchased concentrate revenue. . For more detailed discussion on the quarterly production results and
financial results for the quarter ended April 30, 2018, please refer to Sections 4.1 and 4.3 under “Results of Operations”.
6.
Liquidity and Commitments
The Company expects to continue to receive income and cash flows from the mining operations at San Martin (section 4.1).
Management expects that this will result in sufficient working capital and liquidity for the Company for the next twelve
months.
As at April 30, 2018, the Company had the following commitments:
a)
b)
As at April 30, 2018, the Company has shared lease commitments for office space of approximately $144 per year,
expiring at various dates up to April 2020, which includes minimum lease payments and estimated taxes, but excluded
operating costs, taxes and utilities, to expiry.
As at April 30, 2018, the Company has a land lease agreement commitment with respect to the land at the mine site,
for $132 per year until December 2018. The Company also has ongoing commitments on the exploration and
evaluation assets of approximately $220 per year.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 18
c)
As at April 30, 2018, the Company has management contracts to officers and directors totaling $600 per year, payable
monthly, expiring in January 2020 and US$315 per year, payable monthly, expiring in August 2021.
Obligations due within twelve months
of April 30,
2018
2019
2020
2021
2022 and
beyond
Trade and other payables
Current portion of loan payable
Reclamation and closure obligations
$
$
7.
Capital Resources
4,774 $
-
- $
-
1,334
- $
$
-
-
-
$
$
-
-
-
$
$
-
-
1,280
The capital resources of the Company are the mining interests, plant and equipment, with an amortized historical cost of
$41,476 as at April 30, 2018. The Company is committed to further expenditures of capital required to maintain and to
further develop the San Martin mine which management believes will be funded directly from the operating cash flows of
the mine.
8.
Off Balance Sheet Arrangements
The Company has no off-balance sheet transactions.
9.
Transactions with Related Parties
N/A
10.
Fourth Quarter
Due to mine operating activity of the San Martin mine discussed throughout this MD&A and as detailed in Section 4.1, the
operations and activities are similar to previous quarters which are discussed in Section 4.3 – Results of Operations.
11.
Proposed Transactions
N/A
12. Critical Accounting Estimates
The Company makes estimates and assumptions about the future that affect the reported amounts of assets and liabilities.
Estimates and judgements are continually evaluated based on historical experience and other factors, including expectations
of future events that are believed to be reasonable under the circumstances. In the future, actual experience may differ from
these estimates and assumptions.
The effect of a change in accounting estimate is recognized prospectively by including it in the Company’s profit or loss in
the period of the change, if it affects that period only, or in the period of the change and future periods, if the change affects
both.
Information about critical judgements in applying accounting policies that have the most significant risk of causing material
adjustment to the carrying amounts of assets and liabilities recognized in the consolidated financial statements within the
current financial period are discussed below:
a) Economic Recoverability and Profitability of Future Economic Benefits of Mining Interests
Management has determined that mining interests, evaluation, development and related costs incurred which have been
capitalized are economically recoverable. Management uses several criteria in its assessments of economic
recoverability and probability of future economic benefit including geologic and metallurgic information, history of
conversion of mineral deposits to proven and probable reserves, scoping and feasibility studies, accessible facilities,
existing permits and life of mine plans.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 19
b) Rehabilitation Provisions
Rehabilitation provisions have been created based on the Company’s internal estimates. Assumptions, based on the
current economic environment, have been made which management believes are a reasonable basis upon which to
estimate the future liability. These estimates take into account any material changes to the assumptions that occur when
reviewed regularly by management. Estimates are reviewed annually and are based on current regulatory requirements.
Significant changes in estimates of contamination, restoration standards and techniques will result in changes to
provisions from period to period. Actual rehabilitation costs will ultimately depend on future market prices for the
rehabilitation costs, which will reflect the market condition at the time of the rehabilitation costs are actually incurred.
The final cost of the currently recognized rehabilitation provision may be higher or lower than currently provided for.
The inflation rate applied to estimated future rehabilitation and closure costs is 3.5% and the discount rate currently
applied in the calculation of the net present value of the provision is 8%.
c)
Impairments
The Company assesses its mining interest, plant and equipment assets annually to determine whether any indication of
impairment exists. Where an indicator of impairment exists, a formal estimate of the recoverable amount is made, which
is considered to be the higher of the fair value less costs to sell and value in use. These assessments require the use of
estimates and assumptions such as long-term commodity prices, discount rates, future capital requirements, exploration
potential and operating performance.
d)
Income Taxes
Significant judgment is required in determining the provision for income taxes. There are many transactions and
calculations undertaken during the ordinary course of business for which the ultimate tax determination is uncertain.
The company recognizes liabilities and contingencies for anticipated tax audit issues based on the Company’s current
understanding of tax law. For matters where it is probable that an adjustment will be made, the Company records its
best estimate of the tax liability including the related interest and penalties in the current tax provision. Management
believes they have adequately provided for the probable outcome of these matters; however, the final outcome may
result in a materially different outcome than the amount included in the tax liabilities.
In addition, the Company recognizes deferred tax assets relating to tax losses carried forward to the extent there are
sufficient taxable temporary differences (deferred tax liabilities) relating to the same taxation authority and the same
taxable entity against which the unused tax losses can be utilized. However, utilization of the tax losses also depends
on the ability of the taxable entity to satisfy certain tests at the time the losses are recuperated.
e) Mineral Reserves and Mineral Resource Estimates
Mineral reserves are estimates of the amount of ore that can be economically and legally extracted from the Company’s
mining properties. The Company estimates its mineral reserve and mineral resources based on information compiled by
Qualified Persons as defined by Canadian Securities Administrators National Instrument 43-101 Standards for
Disclosure of Mineral Projects. Such information includes geological data on the size, depth and shape of the mineral
deposit, and requires complex geological judgments to interpret the data. The estimation of recoverable reserves is based
upon factors such as estimates of commodity prices, future capital requirements, and production costs along with
geological assumptions and judgments made in estimating the size and grade that comprise the mineral reserves.
Changes in the mining reserve or mineral resource estimates may impact the carrying value of mineral properties and
deferred development costs, property, plant and equipment, provision for site reclamation and closure, recognition of
deferred income tax assets and depreciation and amortization charges.
f) Units of production depletion
Estimated recoverable reserves are used in determining the depreciation of mine specific assets. This results in
depreciation charges proportional to the depletion of the anticipated remaining life of mine production. Each item’s life,
which is assessed annually, has regard to both its physical life limitations and to present assessments of economically
recoverable reserves of the mine property at which the asset is located. These calculations require the use of estimates
and assumption, including the amount of recoverable reserves and estimate of future capital expenditure. Changes are
accounted for prospectively.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 20
g)
Shared-based Payments
The Company measures the cost of equity-settled transactions with employees, and some with non-employees, by
reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for
share-based payment transactions requires determining the most appropriate valuation model, which is dependent on
the terms and conditions of the grant.
This estimate also requires determining the most appropriate inputs to the valuation model including the expected life
of the share option, expected forfeiture rate, volatility and dividend yield and making assumptions about them. The
assumptions and models used for estimating fair value for share-based payment transactions are disclosed in the notes.
13. Changes in Accounting Policies
Effective August 1, 2017, the Company adopted new and revised International Financial Reporting Standards that were issued
by IASB as detailed in Note 3(o) to the audited consolidated financial statements. The application of these new and revised
standards and interpretations has not had any material impact on the amounts reported for the current and prior years but may
affect the accounting for future transactions or arrangements.
14.
Financial and Other Instruments
All significant financial assets, financial liabilities and equity instruments of the Company are either recognized or disclosed
in the unaudited consolidated financial statements together with other information relevant for making a reasonable
assessment of future cash flows, interest rate risk and credit risk. Where practicable the fair values of financial assets and
financial liabilities have been determined and disclosed; otherwise only available information pertinent to fair value has been
disclosed.
In the normal course of business, the Company’s assets, liabilities and forecasted transactions are impacted by various market
risks, including currency risks associated with inventory, revenues, cost of sales, capital expenditures, interest earned on cash
and the interest rate risk associated with floating rate debt.
Currency risk is the risk to the Company's earnings that arises from fluctuations of foreign exchange rates and the degree of
volatility of these rates. The primary currency the Company exposed to is the United States dollar which is also the functional
currency of the San Martin Mine. The Company does not use derivative instruments to reduce its exposure to foreign currency
risk. At April 30, 2018 the Company had the following financial assets and liabilities denominated in CDN and denominated
in Mexican Pesos:
In ‘000 of
Cash
Other working capital amounts - net
CAD
245
(188)
$
$
MXN$
MP
MP
8,305
44,441
At April 30, 2018, US dollar amounts were converted at a rate of $1.2821 Canadian dollars to $1 US dollar and MP were
converted at a rate of MP18.78 to $1 US Dollar.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 21
Other
15.1 Disclosure of Outstanding Share Capital as at July 27, 2018
Common Shares
Number
49,646,851
Book Value
$50,725
The following is a summary of changes in options from April 30, 2018 to July 27, 2018:
Grant
Date
Expiry
Date
mm/dd/yy mm/dd/yy
Exercise Opening
Balance
Price
Granted
Exercised
Cancelled/
Forfeited
During the Year
08/22/13
09/06/13
09/12/13
01/15/14
08/22/18
09/06/18
09/12/18
01/15/19
$0.80
$0.92
$1.00
$0.88
50,000
50,000
50,000
798,750
948,750
-
-
-
-
-
-
-
-
-
-
-
-
(50,000)
-
(50,000)
Closing,
Vested and
Exercisable
50,000
50,000
-
798,750
Closing
50,000
50,000
-
798,750
898,750
898,750
Weighted Average Exercise Price
$0.88
-
-
(1.00)
$0.88
$0.88
As at July 27, 2018, the following warrants were outstanding and exercisable to purchase one common share for each warrant
held:
Number of
Warrants
Exercise
Price
250,000
3,000,000
3,250,000
$0.30
$0.20
$0.21
Expiry Date
March 7, 2022
June 18, 2021
15.2 Disclosure Controls and Procedures
The Company’s management, with the participation of its Chief Executive Officer and Chief Financial Officer, has evaluated
the effectiveness of the Company’s disclosure controls and procedures. Based upon the results of that evaluation, the
Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of the period covered by
this report, the Company’s disclosure controls and procedures were effective to provide reasonable assurance that the
information required to be disclosed by the Company in reports it files is recorded, processed, summarized and reported,
within the appropriate time periods and forms.
Internal Controls Over Financial Reporting
The Company’s management, with the participation of its Chief Executive Officer and Chief Financial Officer, are
responsible for establishing and maintaining adequate internal control over financial reporting. Under the supervision of the
Chief Financial Officer, the Company’s internal control over financial reporting is a process designed to provide reasonable
assurance regarding the reliability of financial reporting and the preparation of unaudited consolidated financial statements
for external purposes in accordance with IFRS. The Company’s controls include policies and procedures that:
•
•
•
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the Company;
provide reasonable assurance that transactions are recorded as necessary to permit preparation of consolidated financial
statements in accordance with IFRS; and
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition
of the Company’s assets that could have a material effect on the annual consolidated financial statements or interim
financial statements.
Starcore International Mines Ltd.
MD&A
April 30, 2018
Page 22
There has been no change in the Company’s internal control over financial reporting during the Company’s year ended April
30, 2018 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial
reporting.
Limitations of Controls and Procedures
The Company’s management, including the Chief Executive Officer and Chief Financial Officer, believe that any disclosure
controls and procedures or internal controls over financial reporting, no matter how well conceived and operated, can provide
only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control
system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their
costs. Because of the inherent limitations in all control systems, they cannot provide absolute assurance that all control issues
and instances of fraud, if any, within the Company have been prevented or detected. These inherent limitations include the
realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake.
Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by
unauthorized override of the control. The design of any systems of controls also is based in part upon certain assumptions
about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals
under all potential future conditions. Accordingly, because of the inherent limitations in a cost effective control system,
misstatements due to error or fraud may occur and not be detected.
Starcore International Mines Ltd.
Consolidated Financial Statements
For the years ended April 30, 2018 and April 30, 2017
(Audited)
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Directors of
Starcore International Mines Ltd.
Opinion on the consolidated Financial Statements
We have audited the accompanying consolidated financial statements of Starcore International Mines Ltd. (the
“Entity”), which comprise the consolidated statements of financial position as of April 30, 2018 and 2017, the
consolidated statements of operations and comprehensive income (loss), cash flows and changes in equity for the
years ended April 30, 2018 and 2017 and the related notes, comprising a summary of significant accounting policies
and other explanatory information (collectively referred to as the consolidated financial statements).
In our opinion, these consolidated financial statements present fairly, in all material respects, the financial position of
the Entity as at April 30, 2018 and 2017 and its financial performance and its cash flows for the years ended April 30,
2018 and 2017 in accordance with International Financial Reporting Standards as issued by the International
Accounting Standards Board.
Basis for Opinion
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in
accordance with International Financial Reporting Standards as issued by the International Accounting Standards
Board, and for such internal control as management determines is necessary to enable the preparation of consolidated
financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We
conducted our audits in accordance with Canadian generally accepted auditing standards and the standards of the
Public Company Accounting Oversight Board (United States) (“PCAOB”). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from
material misstatement, whether due to error or fraud. Those standards also require that we comply with ethical
requirements, including independence. We are required to be independent with respect to the Entity in accordance
with the ethical requirements that are relevant to our audit of the consolidated financial statements in Canada, the U.S.
federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the
PCAOB. We are a public accounting firm registered with the PCAOB.
An audit includes performing procedures to assess the risks of material misstatements of the consolidated financial
statements, whether due to error or fraud, and performing procedures to respond to those risks. Such procedures
included obtaining and examining, on a test basis, audit evidence regarding the amounts and disclosures in the
consolidated financial statements. The procedures selected depend on our judgment, including the assessment of the
risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those
risk assessments, we consider internal control relevant to the entity’s preparation and fair presentation of the
consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. The Entity is not required
to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Accordingly, we
express no such opinion.
An audit also includes evaluating the appropriateness of accounting policies and principles used and the
reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the
consolidated financial statements.
We believe that the audit evidence we have obtained in our audits is sufficient and appropriate to provide a reasonable
basis for our audit opinion.
We have served as the Entity’s auditor since 2016.
Vancouver, Canada
July 27, 2018
“DAVIDSON & COMPANY LLP”
Chartered Professional Accountants
Starcore International Mines Ltd.
Consolidated Statements of Financial Position
(in thousands of Canadian dollars)
As at
Assets
Current
Cash
Short-term Investments (note 5)
Amounts Receivable (note 6)
Inventory (note 7)
Prepaid Expenses and Advances
Total Current Assets
Non-Current
Mining Interest, Plant and Equipment (notes 8 & 11)
Exploration and Evaluation Assets (note 9)
Reclamation Deposits
Deferred Tax Assets (note 18)
Total Non-Current Assets
Total Assets
Liabilities
Current
Trade and Other Payables
Current Portion of Loan Payable (note 10)
Total Current Liabilities
Non-Current
Loan Payable (note 10)
Rehabilitation and Closure Cost Provision (note 11)
Deferred Tax Liabilities (note 18)
Total Non-Current Liabilities
Total Liabilities
Equity
Share Capital (note 12)
Equity Reserve
Foreign Currency Translation Reserve
Accumulated Deficit
Total Equity
April 30,
2018
April 30,
2017
$
$
$
$
$
2,321 $
-
3,348
3,499
355
5,558
4,005
4,777
2,921
349
9,523
17,610
41,476
5,177
165
8,110
54,928
52,921
5,955
165
5,445
64,486
64,451 $
82,096
4,774 $
-
4,774
1,334
1,162
8,113
10,609
2,496
1,646
4,142
-
1,131
11,905
13,036
15,383 $
17,178
50,725 $
11,178
1,234
(14,069)
49,068
50,605
11,173
5,209
(2,069)
64,918
Total Liabilities and Equity
$
64,451 $
82,096
Commitments (notes 11 and 14)
Subsequent Event (notes 9 and 19)
Approved by the Directors:
“Robert Eadie”
Director
“Gary Arca”
Director
The accompanying notes form an integral part of these consolidated financial statements.
4
Starcore International Mines Ltd.
Consolidated Statements of Operations and Comprehensive Income (Loss)
(in thousands of Canadian dollars except per share amounts)
For the year ended April 30,
2018
2017
Revenues
Mining
Purchased concentrate
Total Revenues
Cost of Operations
Mining
Purchased concentrate
Depreciation and depletion
Total Cost of Sales
Earnings (Loss) from operations
Financing costs (note 10)
Foreign exchange gain
Management fees and salaries (notes 12 & 14)
Office and administration
Professional and consulting fees
Property investigation costs (note 9)
Regulatory and transfer agent fees
Shareholder relations
Loss before other income (loss)
Other Income (Loss)
Gain on sale of San Pedrito (note 8)
Impairment of Mining Interest, Plant and Equipment (note 8)
Loss on disposal of Exploration and Evaluation Asset (note 9)
Total other income (loss)
Earnings (loss) before taxes
Income tax recovery (note 18)
Deferred
Earnings (Loss) for the year
Other comprehensive loss
Item that may subsequently be reclassified to loss
Foreign currency translation differences
Comprehensive income (loss) for the year
Basic (loss) earnings per share (note 16)
Diluted (loss) earnings per share (note 16)
$
$
$
$
21,005
6,802
27,807
(20,672)
(7,150)
(4,913)
(32,735)
(4,928)
(61)
193
(1,514)
(1,908)
(1,204)
(433)
(166)
(198)
(10,219)
-
(6,713)
(1,013)
(7,726)
(17,945)
5,945
(12,000)
(3,975)
(15,975)
(0.24)
(0.24)
$
$
$
$
The accompanying notes form an integral part of these consolidated financial statements.
24,642
2,586
27,228
(18,641)
(2,151)
(5,610)
(26,402)
826
(626)
1,283
(1,642)
(1,368)
(731)
-
(218)
(291)
(2,767)
7,128
-
-
7,128
4,361
2,861
7,222
(177)
7,045
0.15
0.15
5
Starcore International Mines Ltd.
Consolidated Statements of Cash Flows
(in thousands of Canadian dollars)
For the years ended April 30,
Cash provided by
Operating activities
Earnings (Loss) for the year
Items not involving cash:
Depreciation and depletion
Gain on sale of San Pedrito
Income tax (recovery) (note 18)
Interest on long-term debt (note 10)
Rehabilitation and closure cost accretion (note 11)
Unwinding of discount on long-term debt (note 10)
Share-based compensation (note 12)
Impairment of Mining Interest, Plant and Equipment (note 8)
Loss on disposal of Exploration and Evaluation Asset (note 9)
Write-down for obsolete equipment (note 8)
Cash generated by (used in) operating activities
before working capital changes
Change in non-cash working capital items
Amounts receivable
Inventory
Prepaid expenses and advances
Trade and other payables
Cash inflow (outflow) for operating activities
Financing activities
Issuance of shares (note
12)
Advance of loan payable (note 10)
Repayment of loan payable (note 10)
Interest paid (note 10)
Financing fees (note 10)
Cash outflow for financing activities
Investing activities
Cash acquired on sale of San Pedrito (note 8)
Interest received
Investment in exploration and evaluation assets (note 9)
Purchase of mining interest, plant and equipment (note 8)
Sale of Exploration and Evaluation property (note 9)
Sale of short-term investments (note 5)
Cash inflow for investing activities
Total increase (decrease) in cash
Effect of foreign exchange rate changes on cash
Cash, beginning of year
Cash, end of year
2018
2017
$
(12,000) $
7,222
5,032
-
(5,945)
83
64
-
(64)
6,713
1,013
-
5,628
(7,128)
(2,861)
536
80
48
267
-
-
37
(5,104)
3,829
(475)
(1,181)
(78)
826
(6,012)
125
1,283
(1,213)
(311)
-
(116)
832
86
(481)
(2,190)
128
4,022
2,397
(3,731)
494
5,558
$
2,321
$
(559)
(1,591)
(214)
595
2,060
-
-
(4,500)
(538)
(45)
(5,083)
10,171
57
(2,068)
(2,709)
-
1,769
7,220
4,197
(2,887)
4,248
5,558
6
The accompanying notes form an integral part of these consolidated financial statements.
During the year ended April 30, 2018, the Company accrued $1,525 in equipment purchased through Trade
Payables.
The accompanying notes form an integral part of these consolidated financial statements.
7
Starcore International Mines Ltd.
Consolidated Statements of Changes in Equity
For the years ended April 30, 2018 and April 30, 2017
(in thousands of Canadian dollars, except for number of shares)
Number of
Shares
Outstanding
Share
Capital
Equity
Reserve
Foreign
Currency
Translation
Reserve
Accumulated
Income
(Deficit)
Total
Balance, April 30, 2016
49,146,851
$
50,605
$ 11,173
$
5,386
$
(9,291)
$
57,873
Foreign currency translation
Earnings for the year
-
-
-
-
-
-
(177)
-
-
7,222
(177)
7,222
Balance, April 30, 2017
49,146,851
50,605
11,173
5,209
(2,069)
64,918
Issued for cash pursuant to:
-
Private placement at $0.25 (Note 12)
Foreign currency translation
Loss for the year
Balance, April 30, 2018
500,000
-
-
120
-
-
5
-
-
-
(3,975)
-
-
-
(12,000)
125
(3,975)
(12,000)
49,646,851
$
50,725
$ 11,178
$
1,234
$
(14,069)
$
49,068
The accompanying notes form an integral part of these consolidated financial statements.
8
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless stated otherwise)
April 30, 2018
1.
Corporate Information
Starcore International Mines Ltd. is the parent company of its consolidated group (the “Company” or
“Starcore”) and was incorporated in Canada with its head office located at Suite 750 – 580 Hornby Street,
Vancouver, British Columbia, V6C 3B6.
Starcore is engaged in exploring, extracting and processing gold and silver through its wholly-owned
subsidiaries, Compañia Minera Peña de Bernal, S.A. de C.V. (“Bernal”), which owns the San Martin mine in
Queretaro, Mexico and Altiplano GoldSilver S.A. de C.V (“Altiplano”), which owns the gold and silver
concentrate processing plant in Matehuala, Mexico.
The Company is also engaged in acquiring mining related operating assets and exploration assets in North
America directly and through corporate acquisitions.
2.
Basis of Preparation
a)
Statement of Compliance
These consolidated financial statements for the Company have been prepared in accordance with
International Financial Reporting Standards (“IFRS”) as issued by the International Accounting
Standards Board (“IASB”).
The financial statements were authorized for issue by the Board of Directors on July 27, 2018.
b) Basis of Measurement
The consolidated financial statements have been prepared on a historical cost basis, except certain
financial instruments, which are measured at fair value, as explained in the Company’s accounting
policies discussed in note 3.
The consolidated financial statements are presented in Canadian dollars, which is also the parent
company’s functional currency, and all values are rounded to the nearest thousand dollars, unless
otherwise indicated.
The preparation of consolidated financial statements in compliance with IFRS requires management to
make certain critical accounting estimates. It also requires management to exercise judgment in applying
the Company’s accounting policies. The areas involving a higher degree of judgment of complexity, or
areas where assumptions and estimates are significant to the consolidated financial statements are
disclosed in note 4.
c) Basis of Consolidation
These consolidated financial statements include the accounts of the Company and all of its subsidiaries,
which are entities controlled by the Company. Control exists when the Company has the power to govern
the financial and operating policies of an entity so as to obtain benefits from the entity’s activities.
Subsidiaries are included in the consolidated financial results of the Company from the effective date of
acquisition up to the effective date of disposal or loss of control. The Company’s wholly-owned
subsidiaries, Bernal and Altiplano, along with various other subsidiaries, carry out their operations in
Mexico, U.S.A. and in Canada.
All intra-group transactions, balances, income and expenses are eliminated, in full, on consolidation.
9
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies
The accounting policies set out below were applied consistently to all periods presented in these consolidated
financial statements, unless otherwise indicated.
a) Foreign Currency Translation
The functional currency of Starcore, the parent, is the Canadian dollar (“CAD”) and the functional
currency of its subsidiaries is the United States dollar (“USD”) (collectively “Functional Currency”).
Foreign currency accounts are translated into the Functional Currency as follows:
• At the transaction date, each asset, liability, revenue and expense denominated in a foreign
currency is translated into the Functional Currency by the use of the exchange rate in effect at
that date. At the period end date, unsettled monetary assets and liabilities are translated into the
Functional Currency by using the exchange rate in effect at the period end.
Foreign exchange gains and losses are recognized in net earnings and presented in the Consolidated
Statement of Operations and Comprehensive Income in accordance with the nature of the transactions to
which the foreign currency gains and losses relate, except for foreign exchange gains and losses from
translating available-for-sale investments in marketable securities which are recognized in other
comprehensive income as part of the total change in fair values of the securities. Unrealized foreign
exchange gains and losses on cash and cash equivalent balances denominated in foreign currencies are
disclosed separately in the Consolidated Statements of Cash Flows.
b) Foreign Operations
The assets and liabilities of foreign operations with Functional Currencies differing from the presentation
currency, including fair value adjustments arising on acquisition, are translated to CAD at exchange rates
in effect at the reporting date. The income and expenses of foreign operations with Functional Currencies
differing from the presentation currency are translated into CAD at the year-to-date average exchange
rates.
The Company’s foreign currency differences are recognised and presented in other comprehensive
income as a foreign currency translation reserve (“Foreign Currency Translation Reserve”), a component
of equity. When a foreign operation is disposed of such that control, significant influence or joint control
is lost, the cumulative amount in the translation reserve related to that foreign operation is reclassified to
profit or loss as part of the gain or loss on disposal.
c) Cash and Cash Equivalents
Cash and cash equivalents includes cash on hand, deposits held at call with financial institutions and other
short-term, highly liquid investments with original maturities of three months or less that are readily
convertible to known amounts of cash and subject to an insignificant risk of change in value. At April
30, 2018 and April 30, 2017, the Company has no cash equivalents.
10
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
d) Short Term Investments
Short term investments, which consist of fixed term deposits held at a bank with a maturity with a maturity
of more than three months at the time of issuance, are recorded at fair value.
e) Revenue Recognition
Revenue from the sale of metals is recognized when the significant risks and rewards of ownership have
passed to the buyer, it is probable that economic benefits associated with the transaction will flow to the
Company, the sale price can be measured reliably, the Company has no significant continuing
involvement and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenues from metal concentrate sales are subject to adjustment upon final settlement of metal prices,
weights, and assays as of a date that may be up to two weeks after the shipment date. The Company
records adjustments to revenues monthly based on quoted forward prices for the expected settlement
period. Adjustments for weights and assays are recorded when results are determinable or on final
settlement. Accounts receivable for metal concentrate sales are therefore measured at fair value.
f)
Inventory
Finished goods and work-in-process are measured at the lower of average cost and net realizable value.
Net realizable value is calculated as the estimated price at the time of sale based on prevailing and long-
term metal prices less estimated future costs to convert the inventories into saleable form and estimated
costs to sell.
Ore extracted from the mines is processed into finished goods (gold and by-products in doré). Costs are
included in work-in-process inventory based on current costs incurred up to the point prior to the refining
process, including applicable depreciation and depletion of mining interests, and removed at the average
cost per recoverable ounce of gold. The average costs of finished goods represent the average costs of
work-in-process inventories incurred prior to the refining process, plus applicable refining costs.
Supplies are measured at average cost. In the event that the net realizable value of the finished product,
the production of which the supplies are held for use in, is lower than the expected cost of the finished
product, the supplies are written down to net realizable value. Replacement costs of supplies are generally
used as the best estimate of net realizable value. The costs of inventories sold during the year are
presented in the Company’s profit and loss.
11
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
g) Mining Interest, Plant and Equipment
Mining interests represent capitalized expenditures related to the development of mining properties and
related plant and equipment.
Recognition and Measurement
On initial recognition, equipment is valued at cost, being the purchase price and directly attributable cost
of acquisition or construction required to bring the asset to the location and condition necessary to be
capable of operating in the manner intended by the Company, including appropriate borrowing costs and
the estimated present value of any future unavoidable costs of dismantling and removing items. The
corresponding liability is recognized within provisions.
Mining expenditures incurred either to develop new ore bodies or to develop mine areas in advance of
current production are capitalized. Mine development costs incurred to maintain current production are
included in the consolidated statement of operations. Exploration costs relating to the current mine in
production are expensed to net income as incurred due to the immediate exploitation of these areas or an
immediate determination that they are not exploitable.
Borrowing costs that are directly attributable to the acquisition and preparation for use, are capitalized.
Capitalization of borrowing costs, begins when expenditures are incurred and activities are undertaken to
prepare the asset for its intended use. The amount of borrowing costs capitalized cannot exceed the actual
amount of borrowing costs incurred during the period. All other borrowing costs are expensed as incurred.
The capitalization of borrowing costs is discontinued when substantially all of the activities necessary to
prepare the qualifying asset for its intended use or sale are complete. Capitalized borrowing costs are
amortized over the useful life of the related asset.
Major Maintenance and Repairs
Subsequent costs are included in the asset’s carrying amount or recognized as a separate asset, as
appropriate, only when it is probable that the future economic benefits associated with the item will flow
to the Company and the cost of the item can be measured reliably. All other repairs and maintenance are
charged to the Company’s profit or loss during the financial year in which they are incurred.
Subsequent Costs
The cost of replacing part of an item of equipment is recognized in the carrying amount of the item if it
is probable that the future economic benefits embodied within the part will flow to the Company and its
costs can be measured reliably. The carrying amount of the replaced part is derecognized. The costs of
the day-to-day servicing of equipment are recognized in the Company’s profit or loss as incurred.
12
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
g) Mining Interest, Plant and Equipment – (cont’d)
Leased Equipment
Leased assets in which the Company receives substantially all of the risks and rewards of ownership of
the asset are capitalized as finance leases at the lower of the fair value of the asset or the estimated present
value of the minimum lease payments. The corresponding lease obligation is recorded within debt on the
statement of financial position.
Assets under operating leases are not capitalized and rental payments are included in earnings based on
the terms of the lease.
Derecognition
Upon sale or abandonment, the cost of the property, plant, and equipment and related accumulated
depreciation or depletion, are removed from the accounts and any gains or losses thereon are included in
operations.
Depreciation and Impairment
Mining interest, plant and equipment are subsequently measured at cost less accumulated depreciation,
less any accumulated impairment losses, with the exception of land which is not depreciated. Depletion
of mine properties is charged on a unit-of-production basis over proven and probable reserves and
resources expected to be converted to reserves. Currently the depletion base is approximately 10 years of
expected production. Depreciation of plant and equipment and corporate office equipment, vehicles,
software and leaseholds is calculated using the straight-line method, based on the lesser of economic life
of the asset and the expected life of mine of approximately 10 years. Where components of an asset have
different useful lives, depreciation is calculated on each separate part. Depreciation commences when an
asset is available for use. At the end of the each calendar year estimates of proven and probable gold
reserves and a portion of resources expected to be converted to reserves are updated and the calculations
of amortization of mining interest, plant and equipment is prospectively revised.
The Company reviews and evaluates its mining interests, plant and equipment for impairment at least
annually or when events or changes in circumstances indicate that the related carrying amounts may not
be recoverable. Impairment is considered to exist if the recoverable value of a cash generating unit is
less than the carrying amount of the assets. An impairment loss is measured and recorded based on the
greater of the cash generating unit’s fair value less cost to sell or its value in use versus its carrying value.
Future cash flows are estimated based on expected future production, commodity prices, operating costs
and capital costs.
Mining interests, plant and equipment that have been impaired in prior periods are tested for possible
reversal of impairment whenever events or changes in circumstances indicate that the impairment has
reversed. If the impairment has reversed, the carrying amount of the asset is increased to its recoverable
amount but not beyond the carrying amount that would have been determined had no impairment loss
been recognized for the asset in the prior periods. A reversal of an impairment loss is recognized in the
consolidated statement of operations.
13
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
h) Rehabilitation and Closure Cost Provision
The Company records a provision for the estimated future costs of rehabilitation and closure of operating
and inactive mines and development projects, which are discounted to net present value using the risk
free interest rates applicable to the future cash outflows. Estimates of future costs represent management’s
best estimates which incorporate assumptions on the effects of inflation, movements in foreign exchange
rates and the effects of country and other specific risks associated with the related liabilities. The
provision for the Company’s rehabilitation and closure cost obligations is accreted over time to reflect
the unwinding of the discount with the accretion expense included in finance costs in the Consolidated
Statement of Operations and Comprehensive Income. The provision for rehabilitation and closure cost
obligations is re-measured at the end of each reporting period for changes in estimates and circumstances.
Changes in estimates and circumstances include changes in legal or regulatory requirements, increased
obligations arising from additional mining and exploration activities, changes to cost estimates and
changes to risk free interest rates.
Rehabilitation and closure cost obligations relating to operating mines and development projects are
initially recorded with a corresponding increase to the carrying amounts of related mining properties.
Changes to the obligations are also accounted for as changes in the carrying amounts of related mining
properties, except where a reduction in the obligation is greater than the capitalized rehabilitation and
closure costs, in which case, the capitalized rehabilitation and closure costs is reduced to nil and the
remaining adjustment is included in production costs in the Consolidated Statement of Operations and
Comprehensive Income. Rehabilitation and closure cost obligations related to inactive mines are included
in production costs in the Consolidated Statement of Operations and Comprehensive Income on initial
recognition and subsequently when re-measured.
i) Exploration and Evaluation Expenditures
Once the legal right to explore a property has been acquired, costs directly related to exploration and
evaluation (“E&E”) expenditures are recognized and capitalized, in addition to the acquisition costs.
These direct expenditures include such costs as materials used, surveying and sampling costs, drilling
costs, payments made to contractors, geologists, consultants, and depreciation on plant and equipment
during the exploration phase. Costs not directly attributable to E&E activities, including general and
administrative overhead costs, are expensed in the period in which they occur.
When a project is determined to no longer have commercially viable prospects to the Company, E&E
expenditures in respect of that project are deemed to be impaired. As a result, those E&E expenditures,
in excess of estimated recoveries, are written off to the Company’s profit or loss.
The Company assesses E&E assets for impairment when facts and circumstances suggest that the carrying
amount of an asset may exceed its recoverable amount.
Once the technical feasibility and commercial viability of extracting the mineral resource has been
determined, the property is considered to be a mine under development and is classified as “mines under
construction”. E&E assets are tested for impairment before the assets are transferred to development
properties.
Any incidental revenues earned in connection with exploration activities are applied as a reduction to
capitalized exploration costs.
14
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
j) Financial Instruments
Financial instruments are classified as one of the categories below based upon the purpose for which the
asset was acquired. All transactions related to financial instruments are recorded on a trade date basis.
The Company’s accounting policy for each category is as follows:
Loans and Receivables
Loans and receivables are non-derivative financial assets resulting from the delivery of cash or other
assets by a lender to a borrower in return for a promise to repay on a specified date or dates, or on demand.
They are initially recognized at fair value plus transaction costs that are directly attributable to their
acquisition or issue, and subsequently carried at amortised cost using the effective interest rate method,
less any impairment losses.
Amortised cost is calculated taking into account any discount or premium on acquisition and includes
fees that are an integral part of the effective interest rate and transaction costs. Gains and losses are
recognized in the profit or loss when the loans and receivables are derecognized or impaired, as well as
through the amortization process.
The Company’s cash is accounted for at fair value and amounts receivable are all accounted for as loans
and receivables.
Available-for-Sale
Non-derivative financial assets not included in the above category are classified as available-for-sale.
Available-for-sale investments are carried at fair value with changes in fair value recognized in
accumulated other comprehensive loss/ income. Where there is a significant or prolonged decline in the
fair value of an available-for-sale financial asset, which constitutes objective evidence of impairment, the
full amount of the impairment, including any amount previously recognized in other comprehensive
loss/income is recognized in the Company’s profit or loss. If there is no quoted market price in an active
market and fair value cannot be readily determined, available-for-sale investments are carried at cost.
Purchases and sales of available-for-sale financial assets are recognized on a trade date basis. On sale or
impairment, the cumulative amount recognized in other comprehensive loss/income is reclassified from
accumulated other comprehensive loss/income to the Company’s profit or loss.
Impairment of Financial Assets
At each reporting date, the Company assesses whether there is any objective evidence that a financial
asset or a group of financial assets is impaired. A financial asset or group of financial assets is deemed
to be impaired if, there is objective evidence of impairment as a result of one or more events that has
occurred subsequent to the initial recognition of the asset and that event has an impact on the estimated
future cash flows of the financial asset or the group of financial assets.
15
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
j)
Financial Instruments – (cont’d)
Financial Liabilities
Financial liabilities are classified as other financial liabilities, based on the purpose for which the liability
was incurred, and comprised of trade and other payables, and loan payable. These liabilities are
recognized at fair value, net of any transaction costs directly attributable to the issuance of the instrument
and subsequently carried at amortised cost using the effective interest rate method. This ensures that, any
interest expense over the period to repayment is at a constant rate on the balance of the liability carried
in the statement of financial position. Interest expense in this context includes initial transaction costs
and premiums payable on redemption, as well as any interest or coupon payable while the liability is
outstanding.
Trade and other payables & loan payable represent goods and services provided to the Company prior to
the end of the period which are unpaid. Trade payable amounts are unsecured and are usually paid within
30 days of recognition.
Fair value hierarchy
Financial instruments recognized at fair value on the consolidated balance sheets must be classified into
one of the three following fair value hierarchy levels:
Level 1 – measurement based on quoted prices (unadjusted observed in active markets) for
identical assets or liabilities;
Level 2 – measurement based on inputs other than quoted prices included in Level 1, that are
observable for the asset or liability;
Level 3 – measurement based on inputs that are not observable (supported by little or no market
activity) for the asset or liability.
The Company’s financial instruments recognized at fair value consist of short term investments
having a fair value of $Nil (2017 – $4,005) measured in accordance with Level 1.
k)
Income Taxes
Current tax and deferred taxes are recognized in the Company’s profit or loss, except to the extent that it
relates to a business combination or items recognized directly in equity or in other comprehensive
loss/income.
Current income taxes are recognized for the estimated taxes payable or receivable on taxable income or
loss for the current year and any adjustment to income taxes payable in respect of previous years. Current
income taxes are determined using tax rates and tax laws that have been enacted or substantively enacted
by the period end date.
Deferred tax assets and liabilities are recognized where the carrying amount of an asset or liability differs
from its tax base, except for taxable temporary differences arising on the initial recognition of goodwill
and temporary differences arising on the initial recognition of an asset or liability in a transaction which
is not a business combination and at the time of the transaction affects neither accounting nor taxable
profit or loss.
16
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
k)
Income Taxes – (cont’d)
Recognition of deferred tax assets for unused tax losses, tax credits and deductible temporary differences
is restricted to those instances where it is probable that future taxable profit will be available against
which the deferred tax asset can be utilised. At the end of each reporting period, the Company reassesses
unrecognized deferred tax assets. The Company recognizes a previously unrecognized deferred tax asset
to the extent that it has become probable that future taxable profit will allow the deferred tax asset to be
recovered.
l)
Share Capital
Financial instruments issued by the Company are classified as equity, only to the extent that they do not
meet the definition of a financial liability or asset. The Company’s common shares, share warrants and
share options are classified as equity instruments.
Incremental costs, directly attributable to the issue of new shares, warrants or options, are shown in equity
as a deduction, net of tax, from proceeds.
m) Profit or Loss per Share
Basic profit or loss per share is computed by dividing the Company’s profit or loss applicable to common
shares by the weighted average number of common shares outstanding for the relevant period.
Diluted profit or loss per share is computed by dividing the Company’s profit or loss applicable to
common shares, by the sum of the weighted average number of common shares outstanding and all
additional common shares that would have been outstanding if potentially dilutive instruments were
converted at the beginning of the period.
n) Share-based Payments
Where equity-settled share options are awarded to employees or non-employees, the fair value of the
options at the date of grant is charged to the Company’s profit or loss over the vesting period. The number
of equity instruments expected to vest at each reporting date, are taken into account so that the cumulative
amount recognized over the vesting period is based on the number of options that eventually vest. Non-
vesting conditions and market vesting conditions are factored into the fair value of the options granted.
As long as all other vesting conditions are satisfied, a charge is made irrespective of whether these vesting
conditions are satisfied. The cumulative expense is not adjusted for failure to achieve a market vesting
condition or where a non-vesting condition is not satisfied.
Where the terms and conditions of options are modified before they vest, the increase in the fair value of
the options, measured immediately before and after the modifications, is charged to the Company’s profit
or loss over the remaining vesting period.
Where equity instruments are granted to employees, they are recorded at the fair value of the equity
instrument granted at the grant date. The grant date fair value is recognized in the Company’s profit or
loss over the vesting period, described as the period during which all the vesting conditions are to be
satisfied.
17
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
3.
Summary of Significant Accounting Policies – (cont’d)
n) Share-based Payments – (cont’d)
Where equity instruments are granted to non-employees, they are recorded at the fair value of the goods
or services received in the Company’s profit or loss, unless they are related to the issuance of shares.
Amounts related to the issuance of shares are recorded as a reduction of share capital.
When the value of goods or services received in exchange for the share-based payment cannot be reliably
estimated, the fair value is measured by use of a valuation model. The expected life used in the model is
adjusted, based on management’s best estimate, for effects of non-transferability, exercise restrictions
and behavioural considerations.
All equity-settled share based payments are reflected in equity reserve, until exercised. Upon exercise,
shares are issued from treasury and the amount reflected in equity reserve is credited to share capital,
adjusted for any consideration paid.
Where a grant of options is cancelled or settled during the vesting period, excluding forfeitures when
vesting conditions are not satisfied, the Company immediately accounts for the cancellation as an
acceleration of vesting and immediately recognizes the amount that otherwise would have been
recognized for services received over the remainder of the vesting period.
Any payment made to the employee on the cancellation is accounted for as the repurchase of an equity
interest except to the extent that the payment exceeds the fair value of the equity instrument granted,
measured at the repurchase date. Any such excess is recognized as an expense.
Where vesting conditions are not satisfied and options are forfeited, the Company reverses the fair value
amount of the unvested options which had been recognized over the vesting period.
o) New and Revised Accounting Standards
The following accounting standards have been issued or amended but are not yet effective. The Company
has not early adopted these new and amended standards. The Company continues to evaluate the new
standards but currently no material impact is expected as a result of the adoptions of these new and
amended standards:
•
•
•
•
•
•
•
•
IFRS 3 “Business Combination”
IFRS 9 “Financial Instruments”
IFRS 10 “Consolidated Financial Statements”
IFRS 16 “Leases”
IAS 12 “Income Taxes”
IAS 23 “Borrowing Costs”
IAS 28 “Investments in Associates and Joint Ventures”
IFRIC 23 “Uncertainty over Income Tax treatments”
18
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
4.
Critical Accounting Estimates and Judgments
The Company makes estimates and assumptions about the future that affect the reported amounts of assets and
liabilities. Estimates and judgments are continually evaluated based on historical experience and other factors,
including expectations of future events that are believed to be reasonable under the circumstances. In the
future, actual experience may differ from these estimates and assumptions.
The effect of a change in accounting estimate is recognized prospectively by including it in the Company’s
profit or loss in the period of the change, if it affects that period only, or in the period of the change and future
periods, if the change affects both.
Information about critical judgments in applying accounting policies that have the most significant risk of
causing material adjustment to the carrying amounts of assets and liabilities recognized in the consolidated
financial statements within the next financial year are discussed below:
a) Economic Recoverability and Profitability of Future Economic Benefits of Mining Interests
Management has determined that mining interests, evaluation, development and related costs incurred
which have been capitalized are economically recoverable. Management uses several criteria in its
assessments of economic recoverability and probability of future economic benefit including geologic
and metallurgic information, history of conversion of mineral deposits to proven and probable reserves,
scoping and feasibility studies, accessible facilities, existing permits and life of mine plans.
b)
Impairments
The Company assesses its mining interest, plant and equipment assets annually to determine whether any
indication of impairment exists. Where an indicator of impairment exists, a formal estimate of the
recoverable amount is made, which is considered to be the higher of the fair value less costs to sell and
value in use. These assessments require the use of estimates and assumptions such as long-term
commodity prices, discount rates, future capital requirements, exploration potential and operating
performance.
c) Rehabilitation Provisions
Rehabilitation provisions have been created based on the Company’s internal estimates. Assumptions,
based on the current economic environment, have been made which management believes are a
reasonable basis upon which to estimate the future liability. These estimates take into account any
material changes to the assumptions that occur when reviewed regularly by management. Estimates are
reviewed annually and are based on current regulatory requirements. Significant changes in estimates of
contamination, restoration standards and techniques will result in changes to provisions from period to
period. Actual rehabilitation costs will ultimately depend on future market prices for the rehabilitation
costs, which will reflect the market condition at the time that the rehabilitation costs are actually incurred.
The final cost of the currently recognized rehabilitation provision may be higher or lower than currently
provided.
The inflation rate applied to estimated future rehabilitation and closure costs is 3.5% and the discount
rate currently applied in the calculation of the net present value of the provision is 8%.
19
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
4.
Critical Accounting Estimates and Judgments – (cont’d)
d)
Income Taxes
Significant judgment is required in determining the provision for income taxes. There are many
transactions and calculations undertaken during the ordinary course of business for which the ultimate
tax determination is uncertain. The Company recognizes liabilities and contingencies for anticipated tax
audit issues based on the Company’s current understanding of tax law. For matters where it is probable
that an adjustment will be made, the Company records its best estimate of the tax liability including the
related interest and penalties in the current tax provision. Management believes they have adequately
provided for the probable outcome of these matters; however, the final outcome may result in a materially
different outcome than the amount included in the tax liabilities.
In addition, the Company recognizes deferred tax assets relating to tax losses carried forward to the extent
there are sufficient taxable temporary differences (deferred tax liabilities) relating to the same taxation
authority and the same taxable entity against which the unused tax losses can be utilized. However,
utilization of the tax losses also depends on the ability of the taxable entity to satisfy certain tests at the
time the losses are recuperated.
e) Share-based Payment
The Company measures the cost of equity-settled transactions with employees, and some with non-
employees, by reference to the fair value of the equity instruments at the date at which they are granted.
Estimating fair value for share-based payment transactions requires determining the most appropriate
valuation model, which is dependent on the terms and conditions of the grant.
This estimate also requires determining the most appropriate inputs to the valuation model including the
expected life of the share option, expected forfeiture rate, volatility and dividend yield and making
assumptions about them. The assumptions and models used for estimating fair value for share-based
payment transactions are disclosed in the notes.
f) Mineral Reserves and Mineral Resource Estimates
Mineral reserves are estimates of the amount of ore that can be economically and legally extracted from
the Company’s mining properties. The Company estimates its mineral reserve and mineral resources
based on information compiled by Qualified Persons as defined by Canadian Securities Administrators
National Instrument 43-101 Standards for Disclosure of Mineral Projects. Such information includes
geological data on the size, depth and shape of the mineral deposit, and requires complex geological
judgments to interpret the data. The estimation of recoverable reserves is based upon factors such as
estimates of commodity prices, future capital requirements, and production costs along with geological
assumptions and judgments made in estimating the size and grade that comprise the mineral reserves.
Changes in the mining reserve or mineral resource estimates may impact the carrying value of mineral
properties and deferred development costs, property, plant and equipment, provision for site reclamation
and closure, recognition of deferred income tax assets and depreciation and amortization charges.
20
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
4.
Critical Accounting Estimates and Judgments – (cont’d)
g) Units of production depletion
Estimated recoverable reserves are used in determining the depreciation of mine specific assets. This
results in depreciation charges proportional to the depletion of the anticipated remaining life of mine
production. Each item’s life, which is assessed annually, has regard to both its physical life limitations
and to present assessments of economically recoverable reserves of the mine property at which the asset
is located. These calculations require the use of estimates and assumption, including the amount of
recoverable reserves and estimate of future capital expenditure. Changes are accounted for prospectively.
5.
Short-term Investments
The Company purchases Guaranteed Investment Certificate (“GIC”) denominated in USD and Mexican Pesos
(“MP”) as Short-term Investments.
During the period ending April 30, 2018, the Company held $Nil (April 30, 2017 - $409) in regards to GIC
denominated in USD. The Company also held $Nil (April 30, 2017 - $3,596) GIC denominated in MP.
6.
Amounts Receivable
Taxes receivable
San Pedrito sale (note 8)
Trades receivable
Other
7.
Inventory
Carrying value of inventory:
Doré
Goods in transit
Work-in-process
Concentrate
Stockpile
Supplies
April 30, 2018
April 30, 2017
$
$
$
$
1,941
1,359
-
48
3,348
$
1,911
2,644
148
74
4,777
April 30,
2018
April 30,
2017
$
955
376
662
595
118
793
922
429
377
189
196
808
$
3,499
$
2,921
21
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
8. Mining Interest, Plant and Equipment
Mining
Interest
Plant and
Equipment
Mining
Plant and
Equipment
Altiplano
Corporate
Office
Equipment
Total
$
$
$
$
$
$
$
70,018
484
-
(5,249)
7,795
73,048
902
(5,000)
(4,592)
20,308 $
2,034
(37)
-
1,394
23,699
2,720
(1,925)
(1,318)
6,327 $
119
-
-
559
7,005
78
-
(429)
605
72
-
-
-
677
15
-
-
$
97,258
2,709
(37)
(5,249)
9,748
104,429
3,715
(6,925)
(6,339)
64,358
$
23,176 $
6,654 $
692
$
94,880
31,781
3,786
4,090
39,657
2,887
-
(2,232)
$
8,516 $
1,532
1,142
11,190
1,621
(212)
(680)
- $
220
8
228
434
-
(12)
$
343
90
-
433
90
-
-
40,640
5,628
5,240
51,508
5,032
(212)
(2,924)
40,312
$
11,919 $
650 $
523
$
53,404
33,391
24,046
$
$
12,509 $
11,257 $
6,777 $
6,004 $
244
169
$
$
52,921
41,476
Cost
Balance, April 30, 2016
Additions
Write-down of equipment
Disposal of San Pedrito
Effect of foreign exchange
Balance, April 30, 2017
Additions
Write-down of equipment
Effect of foreign exchange
Balance, April 30, 2018
Depreciation
Balance, April 30, 2016
Depreciation for the year
Effect of foreign exchange
Balance, April 30, 2017
Depreciation for the year
Write-down of equipment
Effect of foreign exchange
Balance, April 30, 2018
Carrying amounts
Balance, April 30, 2017
Balance, April 30, 2018
Impairment on Mining Interest
The Company considered that the carrying amount of its assets being higher than market capitalization of the
Company at April 30, 2018 was an indicator of impairment. In determining the recoverable amounts of the Company’s
mining interests, the Company’s management makes estimates of the discounted future cash flows expected to be
derived from the Company’s mining properties, costs to sell the mining properties and the appropriate discount rate.
The projected cash flows are significantly affected by changes in assumptions about gold’s selling price, future capital
expenditures, changes in the amount of recoverable reserves, resources, and exploration potential, production cost
estimates, discount rates and exchange rates. Based on the calculation, at April 30, 2018, management has decided to
record an impairment of $5,000 on the San Martin Project. The key assumptions used for assessing the recoverable
amount are gold price of USD $1,300/oz and a discount rate of 9%.
Management has also determined that the CIL plant constructed in 2016 is no longer useful in the operations of the
San Martin mine in Queretaro, Mexico. While this plant has a value as a functioning carbon leach plant and has
operated to process third party carbon concentrates, the Company cannot guarantee its usefulness in the future or the
ability to attract third party carbon concentrates for processing. As a result, management has decided to write down
the plant to $nil value and record an impairment of the book value of $1,713 to the Statements of Operations and
Comprehensive Income (Loss).
22
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
8. Mining Interest, Plant and Equipment – (cont’d)
Sale of San Pedrito
On March 21, 2017, the Company finalized the sale of its San Pedrito Property, a non-core asset located in
Queretaro, Mexico for MXN$ 192,784,331. The San Pedrito property was part of Starcore’s original
acquisition in 2007, when the Company acquired the San Martin Mine from Goldcorp for US$26 million. The
disposition of San Pedrito was recorded during the prior year ended April 30, 2017 and a gain of $7,128 was
reported on the Statement of Operations and Comprehensive Income (Loss). The Company has recorded an
allowance for MXN$15.0 million for amounts that management has deemed uncertain for collectability.
Details of the transaction are as follows: Total surface area sold covers 74.0831.544 hectares (740,831.544
square meters) sold at $250 pesos per square meter. Payments are staged as follows:
Surface Area in
hectares (ha)
Equivalent in
square meters (sm)
Mexican Pesos(4)
Canadian
Dollars(2)(4)
Status
55.068 ha
550,685.485 sm
MXN$ 137,671,371
C$ 9,640,852
Interest Received
MXN$ 7,576,445
C$ 530,563
MXN$ 145,247,816
C$ 10,171,415 Payment received
Parcel of 12 ha(¹)
120,000.000 sm
MXN$ 30,000,000
C$ 2,100,840
Pending clearance
Parcel of 2.014 ha(¹)
20,146.059 sm
MXN$ 5,036,515
C$ 352,697
Pending clearance
Parcel of 5 ha
50,000.000 sm
MXN$ 12,500,000
C$ 832,731(3) Payment received
(1) The remaining two parcels await various confirmations from different local and federal authorities. As the Company receives these
confirmations, the buyer will immediately remit the corresponding payment for each parcel of land. It is expected that these
clearances will be confirmed within the next 6 months.
(2) Based on exchange rate of 14.28 Pesos/CAD$ as at close of March 21, 2017.
(3) Based on exchange rate of 15.01 Pesos/CAD$ on the actual date of collection on November 8, 2017.
(4) Amounts are not rounded to the nearest thousand.
Altiplano Facility
On August 5, 2015, the Company acquired Cortez Gold Corp. (“Cortez”) (TSXV: CUT) in an all-share
transaction completed pursuant to a court approved Plan of Arrangement under the Business Corporations Act
(British Columbia). Pursuant to the acquisition, the purchase price was allocated based on management’s best
estimates and assumptions, after taking into account all relevant information available. As a result, apart from
working capital allocations, $6,094 was allocated to plant, machinery and equipment. The Altiplano Plant is a
facility which processes third party gold and silver concentrate in Matehuala, Mexico.
The Company’s management determined the commencement of commercial production to begin on November
1, 2016. As a result, prior to commencement of commercial production, all of the pre-operational costs and any
test production revenue were capitalized to Plant costs. Subsequent to November 1, 2016, the consolidated
statements of operations include the operating revenues and expenses from the Altiplano operations.
23
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
9.
Exploration and Evaluation Assets
a) American Consolidated Minerals (“AJC”) properties
Pursuant to the Acquisition of AJC, the Company has acquired the rights to three exploration properties
as follows:
i)
Lone Ranch, U.S.A
The Company has acquired the right to a 100% undivided interest, subject to a 3% net smelter royalty
(“NSR”), in 73 mining claims located in Ferry County, Washington State, United States of America
(“Lone Ranch”) from MinQuest Inc. (“MinQuest”). Consideration to be paid for the interest is
USD$360 (payable over 5 years commencing October 19, 2018), and the Company must incur total
exploration expenditures of USD$1,225 (USD$175 incurred) on the property, by the third
anniversary of October 19, 2018 as agreed by MinQuest. Annual payments commencing October 19,
2018 are $60, $80, $100, and $170 respectively.
These payment requirements will commence earlier should the Company enter into a joint venture
agreement over the property or complete a bankable feasibility study on the property.
The optionor has also granted the Company the right to purchase up to one-half of the NSR (or 1.5%)
on the basis of USD$1,500 per each 1% of the royalty. If the Company does not incur the exploration
expenditures as specified, the unpaid portions may be paid to the optionor to maintain the option.
ii) Toiyabe, U.S.A
The Company has the right to acquire a 100% undivided interest, subject to a 3% NSR, in 165 mining
claims located in Lander County, Nevada, United States of America (“Toiyabe”) from MinQuest.
Consideration to be paid for the interest is USD$900 (payable over 5 years commencing October 19,
2018) and the Company must incur total exploration expenditures of USD$1,025 (incurred) on the
property, by the fifth anniversary of October 19, 2018 as agreed by MinQuest. Annual payments
commencing October 19, 2018 are $60, $80, $100, $120, $140 and $400 respectively.
These payment requirements will commence earlier should the the Company enter into a joint
venture agreement over Toiyabe or complete a bankable feasibility study on the property.
The optionor has also granted the Company the right to purchase up to one-half of the NSR (or
1.5%) on the basis of USD $2,000 per each 1% of the royalty.
iii)
Sierra Rosario, Mexico
The Company acquired a 100% interest in the 978-hectare Sierra Rosario Property, over 2 claims
that are located in the state of Sinaloa, Mexico (“Sierra Rosario”).
During the current year ended April 30, 2018, the Company entered into an agreement to sell the
claims of the Sierra Rosario property. The Company received proceeds of $128 ($100 USD) over a
six month period. The excess of property costs over the recovered amount of $1,013 was recognized
as a loss on disposal of exploration and evaluation assets in the Statement of Profit or Loss and
Other Comprehensive Income (Loss).
24
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
9.
Exploration and Evaluation Assets – (cont’d)
b) Creston Moly (“Creston”) properties
i)
El Creston Project, Mexico
The Company acquired a 100% interest in the nine mineral claims known as the El Creston
molybdenum property located northeast of Hermosillo, State of Sonora, Mexico, which has
completed a Preliminary Economic Assessment on the property based on zones of porphyry-style
molybdenum (“Mo”)/copper (“Cu”) mineralization. The mineral concessions are subject to a 3%
net profits interest.
ii)
Ajax Project, Canada
The Company acquired a 100% interest in six mineral claims known as the Ajax molybdenum
property located in B.C.
iii) Molybrook Project, Canada
The Company owns 100% of the 44 mineral claims of the Moly Brook molybdenum property,
located on the southern coast of Newfoundland. The Moly Brook property is subject to a 2% NSR,
of which 1.5% can be purchased by the Company for $1,500.
During the year ended April 30, 2016, the Company reduced its claims to focus of the core project
and to reduce its holding costs.
c) Santa Fe property
On November 21, 2017, the Company announced it had entered into a Letter of Intent (“LOI”) with third
parties to acquire approximately 21,000 hectares located in the state of Sinaloa, Mexico, more commonly
known as the Santa Fe Project (“Santa Fe” or the “Property”).
Subsequent to the year ended April 30, 2018, the Company announced that it has completed its due
diligence and review of the Santa Fe Project and will not be proceeding with the proposed acquisition. The
Company has no further obligations on Santa Fe property and costs of $433 associated with the property,
as well as other properties being investigated, were expensed as property investigation costs in the current
year.
25
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
9.
Exploration and Evaluation Assets – (cont’d)
AJC
Properties
Creston
Properties
Santa Fe
Property
Total
Acquisition costs:
Balance, April 30, 2016
Effect of foreign exchange
Balance, April 30, 2017
Property disposition
Recovery on disposal of E&E Asset
Effect of foreign exchange
Balance, April 30, 2018
Exploration costs:
Balance, April 30, 2016
Assays
Exploration cost
Drilling
Geological
Legal fees
Maintenance
Effect of foreign exchange
$
1,083
131
$
2,001
-
$
1,214
2,001
(970)
(128)
(80)
-
-
-
36
2,001
121
82
96
1,288
178
-
56
(109)
659
-
-
-
139
41
189
-
Balance, April 30, 2017
1,712
1,028
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Exploration cost
Drilling
Geological
Legal fees
Maintenance
Property disposition
Effect of foreign exchange
23
18
31
-
62
(37)
-
-
-
13
15
274
-
1
-
-
45
-
-
(45)
-
$
3,084
131
3,215
(970)
(128)
(80)
2,037
780
82
96
1,288
317
41
245
(109)
2,740
23
18
89
15
336
(82)
1
Balance, April 30, 2018
$
1,809
$
1,331
$
-
$
3,140
Total Exploration and Evaluation Assets
Balance, April 30, 2017
Balance, April 30, 2018
$
$
2,926
1,845
$
$
3,029
3,332
$
$
-
-
$
$
5,955
5,177
26
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
10. Loan payable
During the year ended July 31, 2015, the Company secured a $1,305 (USD $1,000) loan with a lender, bearing
interest at 8% per annum, compounded annually.
The full principal of $1,213 plus accrued interest of $311 for a total of $1,524 on the loan was repaid to the
lender during the year ended April 30, 2018.
During the current year ended April 30, 2018, the Company secured an additional $1,283 (USD $1,000) loan
(“Loan”) with a lender. The Loan is secured against certain assets of the Company and bears interest at 8% per
annum, compounded and paid annually. The full principal plus accrued interest on the loan shall be repayable
to the lender on October 25, 2019.
On November 17, 2015, the Company completed a private placement of secured bonds in the aggregate
principal amount of $4,500 (“the Bonds”). The Bonds carried interest of 8% per annum, payable on November
12, 2016 and were secured against all of the Company’s asset that ranks pari passu with the existing debt
obligations of the Company. During the year ended April 30, 2017, the bonds were extended by 6 months to
May 12, 2017. On April 12, 2017, the Company elected an early repayment of the Bonds in the aggregate
principal amount of $4.5 million.
Changes to the loan payable balance during the year ended April 30, 2018 and the year ended April 30, 2017,
are as follows:
Principal
Interest
Discount
Total
Balance, April 30, 2016
$
5,754
$
282
$
(48)
$
5,988
Repayment on debt
Interest accrual
Foreign exchange adjustment
Balance, April 30, 2017
Financing, October 25, 2017
Repayment on debt
Interest accrual
Foreign exchange adjustment
(4,500)
-
112
1,366
1,283
(1,213)
-
(154)
(538)
536
-
280
-
(311)
83
-
Balance, April 30, 2018
$
1,282
$
52
$
48
-
-
-
-
-
-
-
-
(4,990)
536
112
1,646
1,283
(1,524)
83
(154)
$
1,334
Current
Non-Current
April 30, 2018
April 30, 2017
$
$
-
1,334
$
1,334
$
1,646
-
1,646
Subsequent to the year ended April 30, 2018, the Company completed a private placement of secured bonds in
the aggregate principal amount of $3,000 bond (see note 19).
27
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
10. Loan payable – (cont’d)
The Company’s financing costs for the year ended April 30, 2018 and April 30, 2017 as reported on its
Consolidated Statement of Operations and Comprehensive Income (Loss) can be summarized as follows:
For the year ended April 30,
Unwinding of discount on rehabilitation and closure accretion (note 11)
Discount unwinding on debt repaid
Extension fee
Interest expense on debt
Interest revenue
2018
2017
$
$
64
-
-
83
(86)
80
48
45
536
(83)
$
61
$
626
11. Rehabilitation and Closure Cost Provision
The Company’s asset retirement obligations consist of reclamation and closure costs for the mine. At April 30,
2018, the present value of obligations is estimated at $1,162 (2017 - $1,131) based on expected undiscounted
cash-flows at the end of the mine life of MXN$ 18,729 or $1,280 (2017 - $1,347), which is calculated annually
over 5 to 10 years. Such liability was determined using a discount rate of 8% (2017 – 8%) and an inflation rate
of 3.5% (2017 – 3.5%).
Significant reclamation and closure activities include land rehabilitation, demolition of buildings and mine
facilities, closing portals to underground mining areas and other costs.
Changes to the reclamation and closure cost balance during the year are as follows:
Balance, beginning of year
Accretion expense
Foreign exchange fluctuation
Balance, end of year
April 30,
2018
April 30,
2017
$
$
1,131
64
(33)
1,091
80
(40)
$
1,162
$
1,131
28
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
12.
Share Capital
a)
Common Shares
The Company is authorized to issue an unlimited number of common shares, issuable in series.
The holders of common shares are entitled to one vote per share at meetings of the Company and to
receive dividends, which may be declared from time-to-time. All shares are ranked equally with regard
to the Company’s residual assets.
During the year ended April 30, 2018, the Company:
- Completed a non-brokered private placement to an officer and director of the Company through
the issuance of 500,000 units at a price of $0.25 per unit for gross proceeds of $125. Each unit
is comprised of one common share of Starcore and one-half of one transferable common share
purchase warrant, each whole warrant exercisable for a period of four years from the date of
issue to purchase one common share of Starcore at a price of $0.30 per share.
The Company calculated the fair value of the share component to be the lesser of the market
price for the shares on the date of grant, which was $0.24 per share, and the offering price, which
was $0.25 per unit. The shares, therefore, had a market price of $0.24 per share or $120 and the
fair value of the warrants was calculated as the difference of $5. As such, share capital was
increased by $120 and equity reserve increased by $5.
During the year ended April 30, 2017, the Company did not issue any common shares.
b) Warrants
A summary of the Company’s outstanding share purchase warrants at April 30, 2018 and 2017 and the
changes during the year ended is presented below:
Outstanding at April 30, 2016
Warrants expired
Outstanding at April 30, 2017
Warrants issued
Outstanding at April 30, 2018
Number of
warrants
Weighted
average
exercise price
139,284
(139,284)
$
-
250,000
250,000
$
1.20
1.20
-
0.30
0.30
29
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
12.
Share Capital – (cont’d)
b) Warrants - (cont’d)
A summary of the Company’s outstanding share purchase warrants is presented below:
Number of
Warrants
Exercise
Price
Expiry Date
250,000
$0.30
March 7, 2022
c)
Share-based Payments
The Company, in accordance with the policies of the TSX, was previously authorized to grant options
to directors, officers, and employees to acquire up to 20% of the amount of stock outstanding. In January
2014, the Company’s shareholders voted to cancel the Company’s option plan and, as a result, the
Company’s Board of Directors may not grant further options. The Company’s management and directors
are reviewing alternative compensation arrangements for the Company’s employees and directors.
The following is a summary of changes in options for the years ending April 30, 2018 and 2017:
Balance at April 30, 2016
Forfeited/expired
Balance at April 30, 2017
Forfeited
Outstanding and Exercisable at April 30, 2018
Number of
Shares
Weighted Average
Exercise Price
2,846,250
(1,497,500)
1,348,750
(400,000)
948,750
$1.07
1.23
0.90
0.94
$0.88
The following is a summary of the Company’s outstanding and exercisable options at April 30, 2018:
Number
Outstanding
50,000
50,000
50,000
798,750
Weighted
Average
Exercise Price
$1.00
$0.80
$0.92
$0.88
Weighted
Average Life
0.37
0.31
0.35
0.71
948,750
$0.88
0.65
30
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
12.
Share Capital – (cont’d)
d)
Deferred Share Units (“DSU”) & Restricted Share Units (“RSU”)
Effective August 1, 2016, The Board of Directors has approved the adoption of a Restricted Share Unit
and Deferred Share Unit Plan (the “RSU/DSU Plan”) as part of the Company’s compensation
arrangements for directors, officers, employees or consultants of the Company or a related entity of the
Company.
Although the RSU/DSU Plan is share-based, all vested RSUs and DSUs will be settled in cash. No
common shares will be issued.
RSU
The RSU plan is for eligible members of the Board of Directors, eligible employees and eligible
contractors. The RSUs will vest over a period of three years from the date of grant, vesting as to one-
third at the end of each calendar year. In addition to the vesting period, the Company has also set
Performance Conditions that will accompany vested RSUs.
The Performance Conditions to be met are established by the Board at the time of grant of the RSU.
RSUs that are permitted to be carried over to the succeeding years shall expire no later than August 1st
of the third calendar year after the year in which the RSUs have been granted, and will be terminated
to the extent the performance objectives or other vesting criteria have not been met. The RSU share
plan transactions during the period were as follows:
Outstanding at April 30, 2016
Granted
Cancelled
Outstanding at April 30, 2017
Granted
Exercised
Cancelled
Outstanding at April 30, 2018
Number of Share
Units
-
961,000
(204,000)
757,000
705,000
(178,750)
(42,000)
1,241,250
Management has determined that 50% of the RSU’s will be deemed payable on the vesting dates based
on current performance criteria measures. As such only 50% of the RSU’s have been valued at fair
value of $0.195 per share. The liability portion for the year ended April 30, 2018 is $70 which has been
included under Trades and Other Payables on the Statement of Financial Position.
31
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
12.
Share Capital – (cont’d)
d)
Deferred Share Units (“DSU”) & Restricted Share Units (“RSU”) – (cont’d)
DSU
The Company introduced a DSU plan for eligible directors. The DSUs are paid in full in the form of a
lump sum payment no later than August 1st of the calendar year immediately following the calendar
year of termination of service.
DSU Awards going forward will vest on each anniversary date of the grant over a period of 3 years.
The DSU share plan transactions during the period were as follows:
Outstanding at April 30, 2016
Granted
Exercised
Cancelled
Outstanding at April 30, 2017
Granted
Outstanding at April 30, 2018
Number of Share
Units
-
760,000
(20,000)
(140,000)
600,000
410,000
1,010,000
On August 1, 2017, the Company granted 410,000 DSUs to eligible directors. Based on the fair value of
$0.195 per share, the Company has recorded a liability of $136 under Trades and Other Payable on the
Statement of Financial Position.
13.
Financial Instruments
All significant financial assets, financial liabilities and equity instruments of the Company are either
recognized or disclosed in the consolidated financial statements together with other information relevant for
making a reasonable assessment of future cash flows, interest rate risk and credit risk. Cash and short-term
investments are carried at their fair value. There are no material differences between the carrying values and
the fair values of any other financial assets or liabilities.
In the normal course of business, the Company’s assets, liabilities and future transactions are impacted by
various market risks, including currency risks associated with inventory, revenues, cost of sales, capital
expenditures, interest earned on cash and the interest rate risk associated with floating rate debt.
32
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
13.
Financial Instruments – (cont’d)
a) Currency Risk
Currency risk is the risk to the Company's earnings that arises from fluctuations of foreign exchange
rates and the degree of volatility of these rates. The Company does not use derivative instruments to
reduce its exposure to foreign currency risk. At April 30, 2018, the Company had the following
financial assets and liabilities denominated in CAD and denominated in MXN$:
In ‘000 of
CAD
MXN$
Cash
Other working capital amounts - net
$
$
245
(188)
MP
MP
8,305
44,441
At April 30, 2018, US dollar amounts were converted at a rate of $1.2821 Canadian dollars to $1 US
dollar and MP were converted at a rate of MP18.78 to $1 US Dollar. A 10% increase or decrease in the
US dollar exchange may increase or decrease annual earnings from mining operations by approximately
$1,996. A 10% increase or decrease in the MP exchange rate will decrease or increase annual earnings
from mining operations by approximately $487.
b)
Interest Rate Risk
The Company’s cash earns interest at variable interest rates. While fluctuations in market rates do not
have a material impact on the fair value of the Company’s cash flows, future cash flows may be affected
by interest rate fluctuations. The Company is not significantly exposed to interest rate fluctuations and
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 interest rates differ from the interest rates in the
Company’s monetary assets and liabilities, the Company is exposed to interest rate price risk.
c) Credit Risk
Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and
cause the other party to incur a financial loss. The Company is exposed to credit risk with respect to its
cash and short-term investments, the balance of which at April 30, 2018 is $2,321 (2017- $5,558) and
$Nil (2017 - $4,005), respectively. Cash of $974 (2017- $1,982) and short-term investments of $Nil
(2017- $3,596) are held at a Mexican financial institution, cash of $23 (2017– $3) are held at a US
financial institution and the remainder of $1,324 (2017- $3,573) and the short-term investment of $Nil
(2017- $409) are held at a chartered Canadian financial institution; the Company is exposed to the risks
of those financial institutions. The taxes receivable are comprised of Mexican VAT taxes receivable
of $1,907 and GST receivable of $34, which are subject to review by the respective tax authority, and
$1,359 related to amount owed from the sale of its San Pedrito Property (note 8).
33
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
13.
Financial Instruments – (cont’d)
d) Liquidity Risk
Liquidity risk arises from the excess of financial obligations over available financial assets due at any
point in time. The Company’s objective in managing liquidity risk is to maintain sufficient readily
available reserves in order to meet its liquidity requirements. The Company accomplishes this by
achieving profitable operations and maintaining sufficient cash reserves. As at April 30, 2018, the
Company was holding cash of $2,321 (2017 - $5,558) and short-term investments of $Nil (2017 -
$4,005).
Obligations due within twelve months
of April 30,
2018
2019
2020
2021
2022 and
beyond
Trade and other payables
Current portion of loan payable
Reclamation and closure obligations
$
$
4,774 $
-
- $
-
1,334
- $
$
-
-
-
$
$
-
-
-
$
$
-
-
1,280
The Company’s trade and other payables are due in the short term. Long-term obligations include the
Company’s reclamation and closure cost obligations, other long-term liabilities and deferred income
taxes. Management believes that profits generated from the mine will be sufficient to meet its financial
obligations.
e) Commodity Risk
Mineral prices and marketability fluctuate and any decline in mineral prices may have a negative effect
on the Company. Mineral prices, particularly gold and silver prices, have fluctuated widely in recent
years. The marketability and price of minerals which may be produced and sold by the Company will
be affected by numerous factors beyond the control of the Company. These other factors include
delivery uncertainties related to the proximity of its resources to processing facilities and extensive
government regulations related to price, taxes, royalties, allowable production land tenure, the import
and export of minerals and many other aspects of the mining business. Declines in mineral prices may
have a negative effect on the Company. A 10% decrease or increase in metal prices may result in a
decrease or increase of $2,781 in revenue and net income.
14. Commitments and related party transactions
Except as disclosed elsewhere in these consolidated financial statements, the Company has the following
commitments outstanding at April 30, 2018:
a)
b)
c)
As at April 30, 2018, the Company has shared lease commitments for office space of approximately
$144 per year, expiring at various dates up to April 2020, which includes minimum lease payments
and estimated taxes, but excluded operating costs, taxes and utilities, to expiry.
As at April 30, 2018, the Company has a land lease agreement commitment with respect to the land
at the mine site, for $132 per year until December 2018. The Company also has ongoing commitments
on the exploration and evaluation assets of approximately $220 per year increasing over the next 5
years for the AJC properties (see Note 9).
As at April 30, 2018, the Company has management contracts to officers and directors totaling $600
per year, payable monthly, expiring in January 2020 and US$315 per year, payable monthly, expiring
in August 2021.
34
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
14. Commitments and related party transactions – (cont’d)
The Company paid the following amounts to key management and directors in the years:
For the year ended April 30,
2018
2017
Management fees
Legal fees
Directors fees
Total
$
$
$
1,112
64
86
958
116
187
1,262
$
1,261
15. Capital Disclosures
The Company’s objective when managing capital is to safeguard the Company’s ability to continue as a going
concern, so that it can continue to provide returns for shareholders and benefits for other stakeholders.
The Company considers the items included in the consolidated statements of changes in equity as capital. The
Company manages the capital structure and makes adjustments to it in light of changes in economic conditions
and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, the
Company may issue new shares through private placements, sell assets to reduce debt or return capital to
shareholders. The Company is not subject to externally imposed capital requirements and there were no
changes to the capital management in the year ended April 30, 2018.
16. Earnings per Share
The Company calculates the basic and diluted income (loss) per share using the weighted average number of
shares outstanding during each year and the diluted income (loss) per share assumes that the outstanding vested
stock options and share purchase warrants had been exercised at the beginning of the year.
The denominator for the calculation of income (loss) per share, being the weighted average number of shares,
is calculated as follows:
For the years ended
April 30, 2018
April 30, 2017
Issued common share, beginning of year
Weighted average issuances
Basic weighted average common shares
Effect of dilutive warrants and options
49,146,851
73,973
49,220,824
-
49,146,851
-
49,146,851
-
Diluted weighted average common shares
49,220,824
49,146,851
Vested share purchase options totalling 948,750 at April 30, 2018 (2017 - 1,348,750) and share purchase
warrants totaling 250,000 (2017 – Nil) were not included in the computation of diluted earnings per share as
the effect was anti-dilutive.
35
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless stated otherwise)
April 30, 2018
17.
Segmented Information
The Company operates in three reportable geographical and one operating segment. Selected financial information by geographical segment is as follows:
Revenue
Mined Ore
Purchase Concentrate
Cost of sales:
Mined Ore
Purchase Concentrate
Depreciation
Earnings (loss) from operations
Corporate costs and taxes
Write off Mining Interest
Disposal of Exploration and Evaluation
Earnings (loss) for the year
Mining interest, plant and equipment
Total assets
Revenue
Mined Ore
Purchase Concentrate
Cost of sales:
Mined Ore
Purchase Concentrate
Depreciation
Earnings (loss) from operations
Corporate costs and taxes
Sale of San Pedrito
Earnings (loss) for the year
Mining interest, plant and equipment
Total assets
Bernal
Mexico
Altiplano
Other
Total
Canada
USA
April 30, 2018
Total
$
21,005
3,976
$
-
2,826
$
$
-
-
21,005
6,802
$
$
-
-
$
-
-
21,005
6,802
(20,532)
(3,654)
(4,492)
(3,697)
4,343
(6,713)
(1,079)
(7,145)
35,302
48,614
$
Bernal
-
(3,496)
(421)
(1,091)
294
-
-
(797)
6,005
8,095
$
Mexico
Altiplano
$
(140)
-
-
(140)
(409)
-
118
(432)
1
3,930
$
(20,672)
(7,150)
(4,913)
(4,928)
4,228
(6,713)
(961)
(8,374)
41,308
60,639
Total
-
-
-
-
(3,586)
-
-
(3,586)
168
3,537
$
Canada
$
24,642
418
$
-
2,168
$
24,642
2,586
$
-
-
(18,641)
(287)
(5,360)
772
3,302
7,128
11,202
45,899
61,401
-
(1,864)
(250)
54
(308)
-
(254)
6,777
11,165
(18,641)
(2,151)
(5,610)
826
2,994
7,128
10,948
52,676
72,566
-
-
-
-
(3,707)
-
(3,707)
245
7,559
-
-
-
-
12
-
(52)
(40)
-
2,150
USA
(20,672)
(7,150)
(4,913)
(4,928)
654
(6,713)
(1,013)
(12,000)
41,476
66,326
$
April 30, 2017
Total
$
-
-
24,642
2,586
-
-
-
(19)
-
(19)
-
1,971
(18,641)
(2,151)
(5,610)
826
(732)
7,128
7,222
52,921
82,096
$
$
-
36
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless stated otherwise)
April 30, 2018
17.
Segmented Information - (cont’d)
During the years ended April 30, 2018 and 2017, the Company earned all of its revenues from two customers.
As at April 30, 2018, the Company does not consider itself to be economically dependent on these customers
as transactions with these parties can be easily replaced by transactions with other parties on similar terms and
conditions. The balance owing from these customers on April 30, 2018 was $Nil (2017 - $148).
18.
Income Taxes
Current and deferred income tax expenses differ from the amount that would result from applying the Canadian
statutory income tax rates to the Company’s earnings before income taxes. This difference is reconciled as
follows:
For the periods ended
April 30, 2018
April 30, 2017
(Loss) Earnings before income taxes
$
(17,945)
$
Income tax expense (recovery) at statutory rate
Difference from higher statutory tax rates on earnings of
foreign subsidiaries
Permanent Difference
Effect of Mexican mining royalty tax (SMD) on deferred
income tax liabilities
Recognition of previously unrecognized non-capital loss carry
forward and other deductible tax benefits
(5,981)
(917)
-
(375)
4,361
1,134
-
(1,286)
(3,568)
1,328
859
Income tax (recovery) expense
$
(5,945)
$
(2,861)
In September 2017, the British Columbia (BC) Provincial Government of Canada proposed changes to the
general corporate income tax rate to increase the rate from 11% to 12% effective January 1, 2018 and onwards.
This change in tax rate was substantively enacted on October 26, 2017. The relevant deferred tax balances have
been measured to reflect the increase in the Company’s combined Federal and Provincial (BC) general corporate
income tax rate from 26% to 27%.
The significant components of the Company’s deferred income tax assets and liabilities are as follows:
April 30, 2018
April 30, 2017
Deferred income tax assets (liabilities):
Mining interest, plant and equipment
Payments to defer
Insurance
Reclamation and closure costs provision
Exploration assets
Expenses reserve
Pension-fund reserve
Deferred mining tax
Non-capital losses and other deductible tax benefits
Sale on San Pedrito
Other
$
$
(4,235)
(172)
(14)
956
(368)
255
200
(1,193)
5,316
-
(748)
Deferred income tax liabilities, net
$
(3)
$
(7,805)
(31)
(14)
1,018
(346)
146
121
(1,670)
4,682
(2,138)
(723)
(6,460)
37
Starcore International Mines Ltd.
Notes to the Consolidated Financial Statements
(in thousands of Canadian dollars unless otherwise stated)
April 30, 2018
18.
Income Taxes – (cont’d)
Non-Capital losses
Property and equipment
Exploration and evaluation assets
April 30, 2018
$
7,580
-
22,497
April 30, 2017
$
19,375
1,585
30,077
$
30,077
$
24,637
The Non-Capital losses are set to expire between 2026 and 2038 while the remaining loss carry forwards have
no set expiry date. In accordance with Mexican tax law, Bernal is subject to income tax. Income tax is
computed taking into consideration the taxable and deductible effects of inflation, such as depreciation
calculated on restated asset values. Taxable income is increased or reduced by the effects of inflation on certain
monetary assets and liabilities through an inflationary component.
Mexico Tax Reform
During December 2013, the 2014 Tax Reform (the “Tax Reform”) was published in Mexico’s official gazette
with changes taking effect January 1, 2014. The Tax Reform included the implementation of a 7.5% Special
Mining Duty (“SMD”) and a 0.5% Extraordinary Mining Duty (“EMD”). The Company has taken the position
that SMD is an income tax under IAS 12 Income tax, as it is calculated based on a form of earnings before
income tax less certain specified costs. The EMD is a calculation based on gross revenue and is therefore not
considered an income tax. Both the SMD and EMD will be deductible for income tax purposes.
Management is currently disputing the SMD, in a joint action lawsuit with other Mexican mining companies,
with the applicable Mexican government authority. Management believes that the SMD is unconstitutional
and should be overturned. In accordance with IFRS reporting standards, however, the estimated effect of the
SMD has been accrued to the current and deferred income tax provisions as stated above. Should the Company
be successful in overturning the SMD, in whole or in part, the accrued tax liabilities stated above will be
reversed to recovery of income taxes in the applicable period.
19.
Subsequent event
On June 18, 2018, the Company completed a private placement of secured bonds in the aggregate principal
amount of $3,000(the “Bonds”). The Bonds bear interest at 8% per annum, payable on maturity, and mature
on June 18, 2020. The Bonds are secured by a charge over all of the Company’s and its subsidiaries assets.
The Company has issued 3,000,000 warrants to the bond holders, each warrant entitling the bond holders to
acquire one share of Starcore at a price of $0.20, expiring on June 18, 2021.
The proceeds from the sale of the Bonds will be added to general working capital.
38
“Our aim is to be the preferred choice of
investment when recommending a company
who invests in social good, sustainable
initiatives and gold mining in Mexico.”
Robert Eadie
PRESIDENT AND CEO
TSX : SAM • FK : V4JA
starcore.com • 1-866-602-4935 • investor@starcore.com