These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
o
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended
December 31, 2012
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to ________________
|
|
o
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of event requiring this shell company report______________
|
| Common Shares, without Par Value | NYSE Mkt | |
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
| Large Accelerated File o | Accelerated Filer o | Non-Accelerated Filer x |
| U.S. GAAP o |
International Financial Reporting Standards as issued
|
Other o |
| by the International Accounting Standards Board x |
| Introduction | 2 | |||||
| Currency | 2 | |||||
| Forward-looking Statements | 2 | |||||
| Cautionary Note to United States Investors Concerning Estimate of Measured and Indicated Mineral Resources | 3 | |||||
| Explanatory Note regarding Presentation of Financial Information | 3 | |||||
| Glossary of Mining Terms | 4 | |||||
| Part I | 7 | |||||
| Item 1. |
Identity of Directors, Senior Management and Advisors
|
7 | ||||
| Item 2. |
Offer Statistics and Expected Timetable
|
7 | ||||
| Item 3. |
Key Information
|
7 | ||||
| Item 4. |
Information on the Company
|
14 | ||||
| Item 5. |
Operating and Financial Review and Prospects
|
39 | ||||
| Item 6. |
Directors, Senior Management and Employees
|
45 | ||||
| Item 7. |
Major Shareholders and Related Party Transactions
|
56 | ||||
| Item 8. |
Financial Information
|
57 | ||||
| Item 9. |
The Offer and Listing
|
57 | ||||
| Item 10. |
Additional Information
|
58 | ||||
| Item 11. |
Quantitative and Qualitative Disclosures About Market Risk
|
64 | ||||
| Item 12. |
Description of Securities Other than Equity Securities
|
64 | ||||
| Part II | 65 | |||||
| Item 13. |
Defaults, Dividend Arrearages and Delinquencies
|
65 | ||||
| Item 14. |
Material Modifications to the Rights of Security Holders and Use of Proceeds
|
65 | ||||
| Item 15. |
Controls and Procedures
|
65 | ||||
| Item 16A. |
Audit Committee Financial Expert
|
67 | ||||
| Item 16B. |
Code of Ethics
|
67 | ||||
| Item 16C. |
Principal Accountant Fees and Services
|
67 | ||||
| Item 16D. |
Exemptions from the Listing Standards for Audit Committees
|
68 | ||||
| Item 16E. |
Purchases of Equity Securities by the Issuer and Affiliated Purchasers
|
68 | ||||
| Item 16F. |
Changes in Registrants Certifying Accountant
|
68 | ||||
| Item 16G. |
Corporate Governance
|
68 | ||||
| Item 16H. |
Mine Safety Disclosure
|
68 | ||||
| Part III | 69 | |||||
| Item 17. |
Financial Statements
|
69 | ||||
| Item 18. |
Financial Statements
|
69 | ||||
| Item 19. |
Exhibits
|
70 | ||||
|
agglomeration
|
Cementing crushed or ground rock particles together into larger pieces, usually to make them easier to handle; used frequently in heap-leaching operations.
|
|
anomalous
|
A value, or values, in which the amplitude is statistically between that of a low contrast anomaly and a high contrast anomaly in a given data set.
|
|
anomaly
|
Any concentration of metal noticeably above or below the average background concentration.
|
|
assay
|
An analysis to determine the presence, absence or quantity of one or more components.
|
|
Breccia
|
A rock in which angular fragments are surrounded by a mass of finer-grained material.
|
|
cretaceous
|
The geologic period extending from 135 million to 65 million years ago.
|
|
cubic meters or m
3
|
A metric measurement of volume, being a cube one meter in length on each side.
|
|
cyanidation
|
A method of extracting exposed gold or silver grains from crushed or ground ore by dissolving it in a weak cyanide solution.
|
|
diamond drill
|
A rotary type of rock drill that cuts a core of rock that is recovered in long cylindrical sections, two centimeters or more in diameter.
|
|
fault
|
A fracture in a rock where there has been displacement of the two sides.
|
|
grade
|
The concentration of each ore metal in a rock sample, usually given as weight percent. Where extremely low concentrations are involved, the concentration may be given in grams per tonne (g/t or gpt) or ounces per ton (oz/t). The grade of an ore deposit is calculated, often using sophisticated statistical procedures, as an average of the grades of a very large number of samples collected from throughout the deposit.
|
|
hectare or ha
|
An area totaling 10,000 square meters.
|
|
highly anomalous
|
An anomaly which is 50 to 100 times average background, i.e. it is statistically much greater in amplitude.
|
|
Ip induced polarization
|
A method of ground geophysics surveying employing an electrical current to determine indications of mineralization, also referred to as “IP”.
|
|
mineral reserve
|
The economically mineable part of a measured or indicated mineral resource demonstrated by at least a preliminary feasibility study. This study must include adequate information on mining, processing, metallurgical, economic and other relevant factors that demonstrate, at the time of the reporting, that economic extraction can be justified. A mineral reserve includes diluting materials and allowances for losses that may occur when the material is mined. Mineral resources are sub-divided in order of increasing confidence into “probable” and “proven” mineral reserves. A probable mineral reserve has a lower level of confidence than a proven mineral reserve. The term “mineral reserve” does not necessarily signify that extraction facilities are in place or operative or that all governmental approvals have been received. It does signify that there are reasonable expectations of such approvals.
|
|
mineral resource
|
The estimated quantity and grade of mineralization that is of potential economic merit. A resource estimate does not require specific mining, metallurgical, environmental, price and cost data, but the nature and continuity or mineralization must be understood. Mineral resources are sub-divided in order of increasing geological confidence into “inferred”, “indicated”, and “measured” categories. An inferred mineral resource has a lower level of confidence than that applied to an indicated mineral resource. An indicated mineral resource has a higher level of confidence than an inferred mineral resource, but has a lower level of confidence than a measured mineral resource. A mineral resource is a concentration or occurrence of natural, solid, inorganic or fossilized organic material in or on the earth’s crust in such form and quantity and of such grade or quality that it has reasonable prospects for economic extraction.
|
|
mineralization
|
Usually implies minerals of value occurring in rocks.
|
|
net smelter or NSR Royalty
|
Payment of a percentage of net mining profits after deducting applicable smelter charges.
|
|
Oxide
|
A compound of oxygen and some other element.
|
|
ore
|
A natural aggregate of one or more minerals which may be mined and sold at a profit, or from which some part may be profitably separated.
|
|
prefeasibility study and
preliminary feasibility study
|
Each means a comprehensive study of the viability of a mineral project that has advanced to a stage where mining method, in the case of underground mining, or the pit configuration, in the case of open pit mining, has been established, and which, if an effective method of mineral processing has been determined, includes a financial analysis based on reasonable assumptions of technical, engineering, operating and economic factors, and the evaluation of other relevant factors which are sufficient for a qualified person, acting reasonably, to determine if all or part of the mineral resource may be classified as a mineral reserve.
|
|
probable mineral reserve
|
The economically mineable part of an indicated, and in some circumstances, a measured mineral resource demonstrated by at least a prefeasibility study. This study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified.
|
|
proven mineral reserve
|
The economically mineable part of a measured mineral resource demonstrated by at least a prefeasibility study. This study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction is justified. The term should be restricted to that part of the deposit where production planning is taking place and for which any variation in the estimate would not significantly affect potential economic viability.
|
|
quartz
|
Silica or SiO
2
, a common constituent of veins, especially those containing gold and silver mineralization.
|
|
Tailings
|
Material rejected from a mill after most of the recoverable valuable minerals have been extracted.
|
|
ton
|
Imperial measurement of weight equivalent to 2,000 pounds.
|
|
Tonne
|
Metric measurement of weight equivalent to 2,205 pounds (1,000 kg)
|
|
Tpd
|
Tonnes per day.
|
|
Trench
|
A long, narrow excavation dug through overburden, or blasted out of rock, to expose a vein or ore structure.
|
|
veins
|
The mineral deposits that are found filling openings in rocks created by faults or replacing rocks on either side of faults.
|
|
Years Ended December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Summary of Operations:
|
||||||||||||
|
Revenue
|
$ | 2,255,376 | $ | - | $ | - | ||||||
|
Cost of sales
|
1,434,569 | - | - | |||||||||
|
Interest Income
|
21,760 | 78,857 | 14,206 | |||||||||
|
Other Income
|
23,464 | 10,499 | - | |||||||||
|
Expenses
|
||||||||||||
|
Operating and administrative
|
1,929,746 | 4,042,647 | 1,110,643 | |||||||||
|
Unrealized (loss) gain in investments in related companies
|
(110,021 | ) | (212,966 | ) | 313,323 | |||||||
|
Foreign exchange gain
|
116,562 | 68,404 | 19,951 | |||||||||
|
Deferred income tax expense
|
(260,321 | ) | (86,498 | ) | (27,677 | ) | ||||||
|
Net loss
|
(1,263,178 | ) | (4,184,351 | ) | (790,840 | ) | ||||||
|
Loss per share
|
(0.05 | ) | (0.16 | ) | (0.04 | ) | ||||||
|
Weighted average number of shares outstanding
|
27,072,053 | 26,795,632 | 21,059,008 | |||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Balance Sheet Data:
|
||||||||||||
|
Total assets
|
$ | 26,191,608 | $ | 26,136,355 | $ | 26,578,517 | ||||||
|
Cash and cash equivalents
|
$ | 4,035,985 | 5,282,464 | 9,051,848 | ||||||||
|
Total liabilities
|
$ | 4,244,230 | 3,202,096 | 2,662,727 | ||||||||
|
Shareholders’ equity
|
21,947,378 | 22,934,259 | 23,915,790 | |||||||||
|
Canadian GAAP
|
||||||||
|
Years Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Summary of Operations:
|
||||||||
|
Revenue
|
$ | - | $ | - | ||||
|
Interest Income
|
68,224 | 146,386 | ||||||
|
Expenses
|
||||||||
|
Operating and administrative
|
669,178 | 1,575,913 | ||||||
|
Write-down of Exploration and evaluation assets
|
608,118 | - | ||||||
|
Mineral property option revenue
|
- | 25,000 | ||||||
|
Future income tax benefit (expense)
|
239,562 | (98,653 | ) | |||||
|
Net loss
|
(987,759 | ) | (1,538,876 | ) | ||||
|
Loss per share
|
(0.05 | ) | (0.07 | ) | ||||
|
Weighted average number of shares outstanding
|
20,584,727 | 20,584,727 | ||||||
|
As at December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Balance Sheet Data:
|
||||||||
|
Total assets
|
$ | 19,206,278 | $ | 20,126,230 | ||||
|
Cash and cash equivalents
|
2,829,605 | 3,575,241 | ||||||
|
Total liabilities
|
2,241,179 | 2,508,776 | ||||||
|
Shareholders’ equity
|
16,965,099 | 17,617,454 | ||||||
|
United States GAAP
|
||||||||
|
Years Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Summary of Operations:
|
||||||||
|
Net loss per Canadian GAAP
|
$ | (987,759 | ) | $ | (1,538,876 | ) | ||
|
Adjustments
|
(95,108 | ) | (1,851,231 | ) | ||||
|
Net loss per US GAAP
|
(1,082,867 | ) | (3,390,107 | ) | ||||
|
Loss per share per US GAAP
|
(0.05 | ) | (0.17 | ) | ||||
|
As at December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Balance Sheet Data:
|
||||||||
|
Total assets under Canadian GAAP
|
19,206,278 | 20,126,230 | ||||||
|
Adjustments
|
(14,573,506 | ) | (14,861,524 | ) | ||||
|
Total assets under US GAAP
|
4,632,772 | 5,264,706 | ||||||
|
Total equity under Canadian GAAP
|
16,965,099 | 17,617,454 | ||||||
|
Adjustments
|
(12,879,499 | ) | (12,927,955 | ) | ||||
|
Total equity under US GAAP
|
4,085,600 | 4,689,499 | ||||||
|
Fiscal Year Ended
|
Average
|
Period End
|
High
|
Low
|
||||||||||||
|
2008
|
1.0660 | 1.2246 | 1.2969 | 0.9719 | ||||||||||||
|
2009
|
1.1420 | 1.0466 | 1.3000 | 1.0292 | ||||||||||||
|
2010
|
1.0299 | 0.9946 | 1.0778 | 0.9946 | ||||||||||||
|
2011
|
0.9891 | 1.0170 | 1.0630 | 0.9383 | ||||||||||||
|
2012
|
0.9996 | 0.9958 | 1.0299 | 0.9600 | ||||||||||||
|
Month
|
High
|
Low
|
||||||
|
November 2012
|
1.0074 | 0.9971 | ||||||
|
December 2012
|
1.0162 | 1.0042 | ||||||
|
January 2013
|
1.0164 | 0.9923 | ||||||
|
February 2013
|
1.0041 | 0.9722 | ||||||
|
March 2013
|
0.9847 | 0.9696 | ||||||
|
April 2013
|
0.9929 | 0.9737 | ||||||
|
·
|
environmental hazards;
|
|
·
|
industrial accidents and explosions;
|
|
·
|
the encountering of unusual or unexpected geological formations;
|
|
·
|
ground fall and cave-ins;
|
|
·
|
flooding;
|
|
·
|
earthquakes; and
|
|
·
|
periodic interruptions due to inclement or hazardous weather conditions.
|
|
·
|
political instability and violence;
|
|
·
|
war and civil disturbances;
|
|
·
|
expropriation or nationalization;
|
|
·
|
changing fiscal regimes;
|
|
·
|
fluctuations in currency exchange rates;
|
|
·
|
high rates of inflation;
|
|
·
|
underdeveloped industrial and economic infrastructure;
|
|
·
|
changes in the regulatory environment governing Exploration and evaluation assets ; and
|
|
·
|
unenforceability of contractual rights,
|
|
Oct
2012
|
Nov
2012
|
Dec
2012
|
Jan
2013
|
Feb
2013
|
Mar
2013
|
|
|
Total Mill Feed (dry tonnes)
|
6,647
|
6,528
|
6,364
|
6,392
|
6,418
|
6,913
|
|
Average Daily Throughput (tpd)
|
214
|
218
|
235
|
228
|
229
|
230
|
|
Days of Operation
|
31
|
30
|
27
|
28
|
28
|
30
|
|
Feed Grade Silver (g/t)
|
233
|
256
|
287
|
315
|
306
|
307
|
|
Feed Grade Gold (g/t)
|
0.93
|
0.99
|
1.19
|
1.27
|
1.19
|
1.40
|
|
Bulk Concentrate (dry tonnes)
|
180
|
177
|
181
|
197
|
166
|
206
|
|
Bulk Concentrate Grade Silver (kg/t)
|
7.04
|
7.37
|
7.90
|
8.32
|
9.43
|
8.52
|
|
Bulk Concentrate Grade Gold (g/t)
|
25.0
|
25.4
|
28.6
|
29.1
|
30.4
|
34.5
|
|
Recovery Silver (%)
|
82
|
78
|
78
|
81
|
80
|
83
|
|
Recovery Gold (%)
|
72
|
69
|
68
|
70
|
66
|
73
|
|
Mill Availability (%)
|
97.2
|
98.1
|
87.9
|
91.1
|
99.0
|
96.7
|
|
Total Silver Produced (kg)
|
1,265
|
1,302
|
1,433
|
1,638
|
1,565
|
1,757
|
|
Total Gold Produced (g)
|
4,489
|
4,487
|
5,185
|
5,722
|
5,036
|
7,117
|
|
Total Silver Produced (oz) calculated
|
40,671
|
41,870
|
46,066
|
52,779
|
50,315
|
56,488
|
|
Total Gold Produced (oz) calculated
|
144
|
144
|
167
|
184
|
162
|
228
|
|
Total Silver Equivalent Produced (oz)
|
47,888
|
49,083
|
54,401
|
62,781
|
59,228
|
69,098
|
| Q4 2012 | Q1 2013 | % Change | |
|
Total Mill Feed (dry tonnes)
|
19,539
|
19,723
|
0.9
|
|
Average Daily Throughput (tpd)
|
222
|
229
|
3.1
|
|
Days of Operation
|
88
|
86
|
(2.30)
|
|
Feed Grade Silver (g/t)
|
259
|
309
|
19.3
|
|
Feed Grade Gold (g/t)
|
1.04
|
1.29
|
24.0
|
|
Bulk Concentrate (dry tonnes)
|
538
|
568
|
5.6
|
|
Bulk Concentrate Grade Silver (kg/t)
|
7.44
|
8.72
|
17
|
|
Bulk Concentrate Grade Gold (g/t)
|
26.33
|
31.4
|
19.3
|
|
Recovery Silver (%)
|
79
|
81
|
2.5
|
|
Recovery Gold (%)
|
70
|
70
|
0
|
|
Mill Availability (%)
|
94.4
|
95.5
|
1.2
|
|
Total Silver Produced (kg)
|
4,000
|
4,960
|
24.1
|
|
Total Gold Produced (g)
|
14,161
|
17,875
|
26.2
|
|
Total Silver Produced (oz) calculated
|
128,607
|
159,582
|
24.1
|
|
Total Gold Produced (oz) calculated
|
455
|
574
|
26.2
|
|
Total Silver Equivalent Produced (oz)
|
151,372
|
191,107
|
26.2
|
|
Circuit #
|
Throughput (tpd)
|
Source of Mill feed
|
Online Date
|
|
1
|
250
|
San Gonzalo
|
Now Online
|
|
2
|
250
|
Avino Surface Stockpiles, SG, ET
|
Now Online
|
|
3
|
1,000
|
Avino Mine
|
2014
|
|
·
|
Circuit 1 will continue to process high-grade mill feed from the San Gonzalo Mine.
|
|
·
|
Circuit 2 will initially be used to process remaining historic aboveground stockpiles left from past mining of the main Avino Vein. The Company expects the stockpiles will provide enough mill feed for approximately seven months of operations. After the historic stockpiles have been depleted, the new circuit will have the ability to process additional mill feed from the San Gonzalo and Avino Mines as they are developed at depth.
|
|
·
|
Circuit 3 is scheduled to begin processing new material from the main Avino Mine in 2014.
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
196.90
|
198.40
|
1.50
|
Avino Vein
|
0.322
|
3.6
|
259
|
149
|
719
|
|
198.40
|
199.90
|
1.50
|
0.020
|
7.8
|
97
|
68
|
554
|
|
|
199.90
|
201.40
|
1.50
|
0.054
|
5.2
|
331
|
180
|
665
|
|
|
201.40
|
202.90
|
1.50
|
<0.005
|
2.4
|
306
|
45
|
2079
|
|
|
202.90
|
204.40
|
1.50
|
0.090
|
1.6
|
271
|
54
|
5950
|
|
|
204.40
|
205.90
|
1.50
|
0.005
|
0.6
|
456
|
25
|
2784
|
|
|
205.90
|
207.40
|
1.50
|
<0.005
|
0.8
|
168
|
16
|
4381
|
|
|
207.40
|
208.90
|
1.50
|
<0.005
|
0.8
|
229
|
18
|
2361
|
|
|
208.90
|
210.40
|
1.50
|
0.040
|
1.3
|
178
|
34
|
3494
|
|
|
210.40
|
211.90
|
1.50
|
0.015
|
0.3
|
320
|
23
|
2502
|
|
|
211.90
|
213.40
|
1.50
|
0.005
|
3.0
|
621
|
29
|
3957
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
189.75
|
191.25
|
1.50
|
Avino Vein
|
2.635
|
19.4
|
692
|
724
|
817
|
|
191.25
|
192.75
|
1.50
|
3.225
|
12.0
|
113
|
95
|
612
|
|
|
192.75
|
194.25
|
1.50
|
2.080
|
27.7
|
224
|
125
|
595
|
|
|
194.25
|
195.75
|
1.50
|
<0.005
|
40.5
|
1734
|
454
|
847
|
|
|
195.75
|
197.25
|
1.50
|
<0.005
|
3.4
|
28
|
184
|
1074
|
|
|
197.25
|
198.75
|
1.50
|
<0.005
|
4.0
|
42
|
168
|
690
|
|
|
198.75
|
200.25
|
1.50
|
<0.005
|
4.9
|
201
|
352
|
1042
|
|
|
200.25
|
201.75
|
1.50
|
<0.005
|
10.6
|
276
|
162
|
670
|
|
|
201.75
|
203.25
|
1.50
|
0.035
|
20.3
|
68
|
320
|
1091
|
|
|
203.25
|
204.75
|
1.50
|
<0.005
|
12.7
|
228
|
413
|
871
|
|
|
204.75
|
206.25
|
1.50
|
<0.005
|
32.2
|
751
|
317
|
530
|
|
|
206.25
|
207.75
|
1.50
|
<0.005
|
8.5
|
1200
|
83
|
410
|
|
|
207.75
|
209.25
|
1.50
|
<0.005
|
10.3
|
957
|
134
|
660
|
|
|
209.25
|
210.75
|
1.50
|
<0.005
|
25.5
|
1180
|
185
|
522
|
|
|
210.75
|
212.25
|
1.50
|
<0.005
|
22.9
|
2220
|
423
|
3806
|
|
|
212.25
|
213.50
|
1.25
|
<0.005
|
36.9
|
400
|
473
|
2021
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
79.75
|
80.40
|
0.65
|
Breccia Zone
|
0.020
|
14.7
|
409
|
40
|
2080
|
|
80.40
|
81.90
|
1.50
|
1.396
|
48.0
|
2641
|
148
|
435
|
|
|
81.90
|
83.20
|
1.30
|
6.720
|
174.4
|
2456
|
327
|
21
|
|
|
83.20
|
84.50
|
1.30
|
3.703
|
96.4
|
1815
|
818
|
94
|
|
|
214.55
|
216.05
|
1.50
|
Main Avino Vein
|
0.135
|
21.2
|
315
|
241
|
217
|
|
216.05
|
217.55
|
1.50
|
0.109
|
40.6
|
257
|
618
|
318
|
|
|
217.55
|
219.05
|
1.50
|
3.017
|
113.2
|
5264
|
177
|
123
|
|
|
219.05
|
220.55
|
1.50
|
0.096
|
7.9
|
1528
|
298
|
330
|
|
|
220.55
|
222.05
|
1.50
|
0.025
|
8.8
|
405
|
253
|
275
|
|
|
222.05
|
223.66
|
1.50
|
0.128
|
11.9
|
520
|
687
|
391
|
|
|
223.56
|
225.05
|
1.50
|
0.049
|
9.6
|
1592
|
5318
|
570
|
|
|
225.05
|
226.55
|
1.50
|
0.105
|
8.4
|
631
|
331
|
750
|
|
|
226.55
|
228.05
|
1.50
|
0.084
|
21.1
|
432
|
167
|
487
|
|
|
226.05
|
229.55
|
1.50
|
0.100
|
21.7
|
517
|
1910
|
584
|
|
|
229.55
|
231.05
|
1.50
|
0.723
|
82.3
|
484
|
4282
|
3006
|
|
|
231.05
|
232.55
|
1.50
|
1.310
|
94.9
|
3753
|
565
|
674
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
232.55
|
234.05
|
1.50
|
Main Avino Vein
|
1.890
|
58.4
|
574
|
474
|
619
|
|
234.05
|
235.55
|
1.50
|
1.658
|
69.1
|
1117
|
412
|
687
|
|
|
235.55
|
237.05
|
1.50
|
2.756
|
53.0
|
2590
|
396
|
711
|
|
|
237.05
|
238.55
|
1.50
|
1.065
|
28.7
|
1816
|
280
|
410
|
|
|
238.55
|
240.05
|
1.50
|
0.219
|
66.5
|
1263
|
916
|
416
|
|
|
240.05
|
241.55
|
1.50
|
0.185
|
45.3
|
369
|
191
|
424
|
|
|
241.55
|
243.05
|
1.50
|
0.167
|
42.0
|
1220
|
482
|
438
|
|
|
243.05
|
244.55
|
1.50
|
0.382
|
48.1
|
8097
|
525
|
2111
|
|
|
244.55
|
246.05
|
1.50
|
0.648
|
60.7
|
1638
|
766
|
716
|
|
|
246.05
|
247.55
|
1.50
|
0.506
|
49.7
|
1311
|
549
|
415
|
|
|
247.55
|
249.05
|
1.50
|
0.125
|
39.7
|
1343
|
911
|
475
|
|
|
249.05
|
250.55
|
1.50
|
0.160
|
78.1
|
3430
|
790
|
737
|
|
|
250.55
|
252.05
|
1.50
|
0.135
|
92.9
|
3617
|
551
|
506
|
|
|
252.05
|
253.55
|
1.50
|
0.130
|
44.4
|
5739
|
351
|
603
|
|
|
253.55
|
255.05
|
1.50
|
0.070
|
42.6
|
3395
|
796
|
357
|
|
|
255.05
|
256.55
|
1.50
|
0.045
|
30.0
|
2971
|
365
|
374
|
|
|
256.55
|
257.85
|
1.30
|
0.025
|
31.4
|
5772
|
1510
|
686
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
321.00
|
322.50
|
1.50
|
Main Avino Vein
|
0.501
|
34.2
|
2378
|
264
|
426
|
|
322.50
|
324.00
|
1.50
|
1.146
|
71.0
|
3147
|
421
|
496
|
|
|
324.00
|
325.50
|
1.50
|
0.904
|
55.2
|
4652
|
230
|
288
|
|
|
325.50
|
327.00
|
1.50
|
0.262
|
54.9
|
1395
|
230
|
236
|
|
|
327.00
|
328.50
|
1.50
|
2.174
|
165.0
|
8408
|
509
|
286
|
|
|
328.50
|
330.00
|
1.50
|
0.173
|
101.9
|
7194
|
8582
|
3727
|
|
|
330.00
|
331.50
|
1.50
|
0.053
|
56.0
|
4926
|
5923
|
18300
|
|
|
331.50
|
333.00
|
1.50
|
0.095
|
54.9
|
4081
|
2559
|
561
|
|
|
333.00
|
334.50
|
1.50
|
0.080
|
23.1
|
1089
|
1199
|
301
|
|
|
334.50
|
336.00
|
1.50
|
0.052
|
56.6
|
11000
|
536
|
597
|
|
|
336.00
|
337.50
|
1.50
|
0.030
|
49.7
|
10900
|
170
|
618
|
|
|
337.50
|
339.00
|
1.50
|
0.032
|
156.6
|
14700
|
395
|
853
|
|
|
339.00
|
340.00
|
1.00
|
0.025
|
48.4
|
6149
|
174
|
595
|
|
|
340.00
|
341.10
|
1.10
|
0.064
|
161.8
|
8252
|
2170
|
1765
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
290.95
|
292.30
|
1.35
|
Main Avino Vein
|
0.172
|
16.7
|
533
|
3964
|
643
|
|
292.30
|
293.35
|
1.05
|
0.096
|
0.5
|
581
|
5078
|
2842
|
|
|
293.35
|
294.85
|
1.50
|
0.379
|
30.8
|
2116
|
8000
|
559
|
|
|
294.85
|
296.35
|
1.50
|
0.050
|
12.3
|
2654
|
7063
|
582
|
|
|
296.35
|
297.60
|
1.25
|
0.568
|
67.3
|
3564
|
3688
|
164
|
|
|
297.60
|
299.10
|
1.50
|
0.062
|
42.4
|
5360
|
1771
|
688
|
|
|
299.10
|
300.60
|
1.50
|
0.020
|
31.8
|
14900
|
896
|
3473
|
|
|
300.60
|
301.70
|
1.10
|
0.060
|
34.4
|
11300
|
282
|
1743
|
|
|
301.70
|
302.70
|
1.00
|
0.130
|
44.2
|
10000
|
469
|
1265
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
||||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
|||||
|
237.60
|
238.25
|
0.65
|
Main Avino Vein
|
0.140
|
74.2
|
3526
|
7260
|
909
|
|
|
238.25
|
239.75
|
1.50
|
0.065
|
22.4
|
2260
|
344
|
383
|
||
|
239.75
|
241.25
|
1.50
|
0.020
|
8.7
|
883
|
43
|
528
|
||
|
241.25
|
242.75
|
1.50
|
0.115
|
10.1
|
2249
|
374
|
1981
|
||
|
242.75
|
244.25
|
1.50
|
0.045
|
8.7
|
2641
|
40
|
631
|
||
|
244.25
|
245.75
|
1.50
|
0.105
|
14.4
|
3472
|
87
|
651
|
||
|
245.75
|
247.25
|
1.50
|
0.072
|
17.1
|
4780
|
41
|
876
|
||
|
247.25
|
248.75
|
1.50
|
0.053
|
20.5
|
6107
|
100
|
950
|
||
|
248.75
|
250.25
|
1.50
|
0.100
|
11.0
|
4619
|
191
|
1044
|
||
|
250.25
|
251.75
|
1.50
|
0.120
|
10.4
|
4869
|
282
|
784
|
||
|
251.75
|
253.25
|
1.50
|
0.035
|
4.0
|
1261
|
45
|
662
|
||
|
253.25
|
254.75
|
1.50
|
0.163
|
14.9
|
2553
|
78
|
835
|
||
|
254.75
|
256.25
|
1.50
|
0.045
|
25.4
|
6483
|
95
|
734
|
||
|
256.25
|
257.75
|
1.50
|
0.015
|
12.0
|
5544
|
40
|
871
|
||
|
257.75
|
259.25
|
1.50
|
0.025
|
39.8
|
5758
|
217
|
521
|
||
|
259.25
|
260.75
|
1.50
|
0.025
|
20.6
|
6136
|
89
|
465
|
||
|
260.75
|
262.25
|
1.50
|
0.015
|
10.5
|
3202
|
74
|
327
|
||
|
262.25
|
263.75
|
1.50
|
0.059
|
24.0
|
3670
|
105
|
533
|
||
|
263.75
|
265.25
|
1.50
|
0.049
|
28.7
|
3252
|
183
|
718
|
||
|
265.25
|
266.75
|
1.50
|
0.053
|
14.2
|
6129
|
112
|
584
|
||
|
266.75
|
268.25
|
1.50
|
0.156
|
47.3
|
7192
|
217
|
399
|
||
|
268.25
|
269.75
|
1.50
|
0.102
|
19.8
|
3342
|
125
|
326
|
||
|
269.75
|
271.25
|
1.50
|
0.030
|
9.1
|
4101
|
38
|
414
|
||
|
271.25
|
272.75
|
1.50
|
0.010
|
9.3
|
2611
|
94
|
455
|
||
|
272.75
|
274.25
|
1.50
|
0.020
|
7.9
|
3355
|
41
|
391
|
||
|
274.25
|
275.75
|
1.50
|
0.020
|
16.5
|
4405
|
58
|
496
|
||
|
275.75
|
277.25
|
1.50
|
0.076
|
82.7
|
4570
|
422
|
979
|
||
|
277.25
|
278.75
|
1.50
|
0.084
|
58.4
|
5545
|
956
|
593
|
||
|
278.75
|
280.25
|
1.50
|
0.010
|
16.6
|
5749
|
74
|
659
|
||
|
280.25
|
281.75
|
1.50
|
0.020
|
18.7
|
4592
|
68
|
575
|
||
|
281.75
|
283.25
|
1.50
|
0.015
|
16.1
|
4219
|
74
|
651
|
||
|
283.25
|
284.75
|
1.50
|
0.038
|
23.6
|
3526
|
7260
|
909
|
||
|
284.75
|
286.25
|
1.50
|
Main Avino Vein
|
<0.005
|
6.7
|
2841
|
22
|
1225
|
|
|
286.25
|
287.75
|
1.50
|
0.092
|
49.4
|
25700
|
44
|
2712
|
||
|
287.75
|
288.70
|
0.95
|
0.105
|
62.5
|
27200
|
57
|
2669
|
||
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
192.95
|
194.45
|
1.50
|
Main Avino Vein
|
1.456
|
4.6
|
318
|
57
|
508
|
|
194.45
|
195.95
|
1.50
|
0.431
|
4.4
|
329
|
256
|
502
|
|
|
195.95
|
197.10
|
1.15
|
0.325
|
13.5
|
1523
|
2446
|
3813
|
|
|
197.10
|
198.60
|
1.50
|
0.100
|
2.5
|
133
|
355
|
1688
|
|
|
198.60
|
199.70
|
1.10
|
0.048
|
4.4
|
101
|
36
|
1206
|
|
|
199.70
|
200.80
|
1.10
|
0.046
|
5.7
|
69
|
72
|
896
|
|
|
200.80
|
201.75
|
0.95
|
0.203
|
27.2
|
120
|
301
|
627
|
|
|
201.75
|
203.25
|
1.50
|
0.030
|
6.5
|
431
|
43
|
1048
|
|
|
Hole #
|
Bearing
|
Dip
|
Down Hole Intersection
(from – to)
|
Length (m)
|
Silver (g/t)
|
Gold (g/t)
|
Copper %
|
|
ET-12-01
|
332
|
62
|
246.30 – 275.1
|
28.8
|
142
|
0.352
|
0.481
|
|
Including:
|
254.40 – 275.1
|
20.7
|
175
|
0.36
|
0.577
|
||
|
ET-12-02
|
335
|
53
|
304.80 – 335.6
|
30.8
|
76
|
0.29
|
1
|
|
ET-12-03
|
336
|
59
|
325.25 – 349.9
|
24.65
|
100
|
0.4
|
0.67
|
|
Including:
|
349.65 – 349.9
|
0.25
|
1,035
|
0.18
|
1.03
|
||
|
ET-12-04
|
336
|
-63
|
314.40 – 358.3
|
43.9
|
77
|
0.33
|
0.88
|
|
314.40 – 327.7
|
13.35
|
81
|
0.39
|
0.58
|
|||
| Including: |
327.70 – 334.5
|
6.75
|
28
|
0.31
|
0.72
|
||
|
334.50 – 358.3
|
23.8
|
77
|
0.33
|
1.12
|
|||
|
ET-12-05
|
336
|
-62
|
345.10 – 356.9
|
11.8
|
104
|
0.97
|
0.63
|
|
345.10 – 345.8
|
0.7
|
1,183
|
39.59
|
2.44
|
|||
|
ET-12-06
|
336
|
-70
|
380.60 – 388.6
|
8.05
|
258
|
0.11
|
1.14
|
|
ET-12-07
|
336
|
64
|
305.40 – 324.70
|
19.3
|
39
|
0.06
|
0.462
|
|
ET-12-08
|
336
|
72
|
329.80 – 343.80
|
14.35
|
24
|
0.05
|
0.436
|
|
343.80 – 365.15
|
21.35
|
17
|
0.05
|
0.612
|
|||
|
ET-12-09
|
336
|
72
|
339.55 – 387.40
|
47.85
|
19
|
0.03
|
0.441
|
|
Hole#
|
Bearing
|
Dip
|
From
(m)
|
To
(m)
|
Down Hole Intersection (m)
|
Gold
(g/t)
|
Silver
(g/t)
|
Copper
(ppm)
|
Lead
(ppm)
|
Zinc
(ppm)
|
|
GPE-11-01
|
205
|
45
|
54.80
|
55.40
|
1.10
|
0.167
|
44.25
|
13700
|
||
|
GPE 11-02
|
207
|
43
|
52.40
|
56.00
|
3.10
|
0.80
|
47.70
|
2372
|
2959
|
1435
|
| Hole# | Bearing | Dip |
From
(m)
|
To
(m)
|
Down Hole
Intersection (m)
|
Gold
(g/t)
|
Silver
(g/t)
|
Copper
(ppm)
|
Lead
(ppm)
|
Zinc
(ppm)
|
|
GPE-11-03
|
207
|
42
|
47.2
|
50.68
|
3.45
|
0.2
|
156.3
|
N/A
|
N/A
|
N/A
|
|
GPE-11-05
|
359
|
44
|
20.75
|
22.55
|
1.8
|
2.88
|
163
|
N/A
|
N/A
|
N/A
|
|
GPE-11-06
|
211
|
48
|
62.4
|
67.65
|
5.25
|
1.53
|
36
|
3844
|
3145
|
846
|
|
GPE-11-07
|
210
|
58
|
72.1
|
74.25
|
2.15
|
1.695
|
52.5
|
2284
|
2125
|
1216
|
|
GPE-11-09
|
219
|
49
|
66.15
|
67.15
|
1
|
0.1
|
248
|
N/A
|
N/A
|
N/A
|
|
GPE-11-10
|
5
|
41
|
109.1
|
109.7
|
0.6
|
1.37
|
240
|
13100
|
1680
|
4065
|
|
GPE-11-12
|
4
|
61
|
15.2
|
15.4
|
0.2
|
0.18
|
223
|
6583
|
908
|
1186
|
|
GPE-11-13
|
333
|
54
|
76.95
|
77.2
|
0.25
|
0.007
|
216
|
N/A
|
96800
|
167000
|
|
includes:
|
80.1
|
80.6
|
0.5
|
0.42
|
102
|
N/A
|
1140
|
8431
|
||
|
GPE-11-14
|
334
|
76
|
119.85
|
122.15
|
2.3
|
0.24
|
199
|
N/A
|
N/A
|
N/A
|
|
includes:
|
121.2
|
122.15
|
0.95
|
0.31
|
363
|
N/A
|
81530
|
106363
|
||
|
GPE-11-15
|
19
|
60
|
98.75
|
100.1
|
1.35
|
0.12
|
451
|
N/A
|
64244
|
115433
|
|
GPE-11-16
|
25
|
70
|
100.6
|
102
|
1.4
|
0.84
|
3
|
N/A
|
26
|
158
|
|
GPE-11-17
|
18
|
40
|
70.65
|
71.95
|
1.3
|
1.34
|
79
|
N/A
|
3555
|
1410
|
|
GPE-11-19
|
350
|
69
|
104.75
|
106.4
|
1.65
|
0.1
|
21
|
N/A
|
2427
|
9148
|
|
GPE-11-23
|
321
|
62
|
170.55
|
171.75
|
1.2
|
0.24
|
296
|
N/A
|
17800
|
24300
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Au
(g/t)
|
Ag
(g/t)
|
Cu
(ppm)
|
Pb
(ppm)
|
Zn
(ppm)
|
|
143.05
|
144.40
|
1.35
|
1.330
|
168.6
|
309
|
530
|
3598
|
|
144.40
|
145.80
|
1.40
|
0.930
|
142.1
|
131
|
560
|
1540
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Au
(g/t)
|
Ag
(g/t)
|
Cu
(ppm)
|
Pb
(ppm)
|
Zn
(ppm)
|
|
257.50
|
258.05
|
.55
|
.420
|
150.2
|
318
|
2832
|
5393
|
|
258.05
|
258.70
|
.65
|
3.840
|
1564.4
|
264
|
13100
|
13900
|
|
258.70
|
259.10
|
.40
|
0.075
|
68.1
|
79
|
266
|
502
|
|
263.05
|
263.75
|
.70
|
10.765
|
1275.6
|
7394
|
106000
|
146000
|
|
263.75
|
263.95
|
.20
|
0.115
|
62.3
|
364
|
4916
|
31000
|
|
263.95
|
264.70
|
.75
|
2.606
|
587.4
|
4327
|
76200
|
200000
|
|
264.70
|
265.30
|
.60
|
7.337
|
224.1
|
2363
|
146000
|
355000
|
|
264.30
|
266.05
|
.75
|
22.560
|
204.2
|
917
|
80000
|
126000
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
321.40
|
322.00
|
0.60
|
Andesite volcanic with quartz veins
|
0.016
|
1.6
|
33
|
126
|
423
|
|
322.00
|
322.85
|
0.65
|
0.215
|
74.1
|
409
|
11500
|
2725
|
|
|
322.85
|
323.70
|
0.85
|
0.195
|
75.2
|
389
|
2665
|
3405
|
|
|
323.70
|
324.10
|
0.40
|
0.109
|
221.0
|
3668
|
65000
|
3569
|
|
|
324.10
|
324.90
|
0.80
|
San Gonzalo vein with quartz breccia
|
0.925
|
55.0
|
264
|
6449
|
3610
|
|
324.90
|
325.70
|
0.80
|
0.457
|
223.5
|
729
|
15500
|
4012
|
|
|
325.70
|
327.00
|
1.30
|
0.288
|
31.8
|
483
|
2241
|
2408
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
261.25
|
261.75
|
0.50
|
San Gonzalo Vein
|
0.802
|
81.0
|
145
|
754
|
1251
|
|
261.75
|
262.75
|
1.00
|
0.331
|
61.4
|
234
|
1014
|
2002
|
|
|
262.75
|
263.15
|
0.40
|
0.040
|
11.2
|
39
|
109
|
353
|
|
|
263.15
|
263.70
|
0.55
|
0.990
|
85.0
|
119
|
396
|
794
|
|
|
263.70
|
264.60
|
0.90
|
0.424
|
49.7
|
208
|
440
|
702
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
437.75
|
438.50
|
0.75
|
Breccia Zone
|
0.030
|
0.1
|
5
|
33
|
32
|
|
438.50
|
438.90
|
0.40
|
<0.005
|
<0.1
|
6
|
22
|
76
|
|
|
438.90
|
439.55
|
0.65
|
0.015
|
<0.1
|
7
|
18
|
65
|
|
|
439.55
|
440.35
|
0.80
|
0.010
|
<0.1
|
8
|
14
|
30
|
|
|
From
(m)
|
To
(m)
|
Length
(m)
|
Description
|
g/t
|
Ppm
|
|||
|
Au
|
Ag
|
Cu
|
Pb
|
Zn
|
||||
|
214.05
|
214.85
|
0.80
|
San Gonzalo vein with Sulphide Minerals
|
0.729
|
204.0
|
2944
|
21400
|
17600
|
|
214.85
|
215.95
|
1.10
|
0.523
|
95.0
|
1189
|
5264
|
6417
|
|
|
215.95
|
216.80
|
0.65
|
0.335
|
47.5
|
398
|
1486
|
2918
|
|
|
216.80
|
218.00
|
1.20
|
0.360
|
87.3
|
1960
|
5342
|
7772
|
|
|
218.00
|
218.85
|
0.85
|
3.228
|
758.9
|
3731
|
18500
|
19000
|
|
|
218.85
|
219.70
|
0.85
|
0.402
|
316.1
|
7094
|
17500
|
14800
|
|
| Hole # | Bearing | Dip |
Hole
Length
(m)
|
Intersection (Down Hole
Length (m))
|
Gold
(g/t)
|
Silver
(g/t)
|
Lead
(PPM)
|
Zinc
(PPM)
|
|
SG -11-12
|
218
|
71
|
312
|
290.85 - 291.30 (0.45)
|
1.04
|
2441
|
17300
|
12300
|
|
295.3 - 297.35 (2.05)
|
6.21
|
996
|
8398
|
13776
|
||||
|
SG-11-13
|
218
|
71
|
345
|
319.70 - 323.40 (3.70)
|
0.1
|
11
|
217
|
399
|
|
SG-11-14
|
209
|
61
|
331
|
321.05 - 322.70 (1.65)
|
1.32
|
216
|
1601
|
4124
|
|
SG-11-15
|
211
|
68
|
363
|
349.65 - 350.90 (1.25)
|
1.16
|
141
|
6570
|
11856
|
|
SG-11-16
|
209
|
62
|
334
|
No Significant Values
|
||||
|
SG-11-17
|
210
|
70
|
383
|
365.30 - 366.55 (1.25)
|
0.14
|
185
|
2646
|
3818
|
|
Weight
|
Assay (g/t)
|
Contents (kg)
|
Contents
(oz’s)
|
Recovery (%)
|
|||||
|
Tonnes
|
Au
|
Ag
|
AAu
|
Ag
|
Au
|
Ag
|
Au
|
AAg
|
|
|
Feed
|
10,519*
|
0.9
|
261
|
9.35
|
2,746.75
|
300.9
|
88,311.7
|
100
|
100
|
|
Concentrate
|
232
|
23.8*
|
8,998*
|
5.52
|
2,087.53
|
177.5
|
67,116.9
|
59
|
76
|
|
Tail
|
10,287
|
0.4
|
64
|
3.83
|
659.22
|
123.4
|
21,194.8
|
41
|
24
|
|
North West of Cross Cut (old shaft)
|
||||||
|
Length along
Vein (m)
|
Average Width
(m)
|
Silver
(g/t)
|
Gold
(g/t)
|
Copper
(ppm)
|
Lead
(ppm)
|
Zinc
(ppm)
|
|
26.79
|
1.67
|
518
|
2.58
|
560
|
6500
|
7540
|
|
13.64
|
1.60
|
80
|
0.68
|
300
|
4390
|
7690
|
|
17.02
|
1.53
|
622
|
3.33
|
600
|
8350
|
13930
|
|
38.78
|
1.65
|
387
|
1.60
|
610
|
5,790
|
9,270
|
|
55.61
|
2.15
|
654
|
2.40
|
890
|
13,580
|
24,610
|
|
Includes:
|
||||||
|
10.18
|
2.22
|
1,380
|
3.24
|
1180
|
9420
|
21120
|
|
Includes sample 166893 on sample line L64 – the highest grade Avino has sampled in 6 years at SG
|
||||||
|
0.40
|
14,768
|
14.57
|
12,300
|
39,100
|
39,000
|
|
|
6.27
|
1.90
|
243
|
1.80
|
510
|
3,490
|
6,830
|
|
10.54
|
1.47
|
45
|
0.23
|
180
|
2,280
|
5,160
|
|
South East of Cross Cut (Old Shaft)
|
||||||
|
Length along
Vein (m)
|
Average Width
(m)
|
Silver
(g/t)
|
Gold
(g/t)
|
Copper
(ppm)
|
Lead
(ppm)
|
Zinc
(ppm)
|
|
4.56
|
2.31
|
357
|
1.56
|
600
|
7430
|
23890
|
|
39.33
|
1.79
|
429
|
1.98
|
630
|
4,950
|
8,980
|
|
2012
Quarter
|
Source of
Mill Feed
|
Feed Material
Processed (tonnes)
|
Concentrate Produced
(tonnes)
|
Ag oz Produced
(calculated)
|
Au oz Produced
(calculated)
|
Ag Eq oz Produced*
(calculated)
|
|
Q1
|
Historic Stockpiles
|
14,600
|
176
|
17,875
|
220
|
28,875
|
|
Q2
|
Historic Stockpiles
|
16,900
|
134
|
14,129
|
180
|
23,129
|
|
Q3
|
Historic Stockpiles
|
20,015
|
323
|
31,024
|
381
|
50,074
|
|
Total
|
Historic Stockpiles
|
51,515
|
633
|
63,028
|
781
|
102,078
|
|
Total Tonnes to Mill
|
2,340,000
|
|
Annual Tonnes to Mill
|
500,000
|
|
Mine Life
|
5 years
|
|
Average Silver Grade (g/t)
|
91.30 g/t
|
|
Average Gold Grade (g/t)
|
0.54 g/t
|
|
Total Silver Production (oz)
|
4,814,000
|
|
Total Gold Production (oz)
|
31,000
|
|
Average Annual Silver Production (oz)
|
1,028,860
|
|
Average Annual Gold Production (oz)
|
6,580
|
|
Base Case
|
Spot Price Case
|
|
|
Gold Value (US$)
|
$1,256
|
$1,622
|
|
Silver Value (US$)
|
$20.38
|
$28.36
|
|
IRR
|
54.4%
|
92%
|
|
Payback period
|
1.6 years
|
1.1 years
|
|
NPV (US$’000) 8% discount rate
|
$38,647
|
$74,186
|
|
Oct
2012
|
Nov
2012
|
Dec
2012
|
Jan
2013
|
Feb
2013
|
Mar
2013
|
|
|
Total Mill Feed (dry tonnes)
|
6,647
|
6,528
|
6,364
|
6,392
|
6,418
|
6,913
|
|
Average Daily Throughput (tpd)
|
214
|
218
|
235
|
228
|
229
|
230
|
|
Days of Operation
|
31
|
30
|
27
|
28
|
28
|
30
|
|
Feed Grade Silver (g/t)
|
233
|
256
|
287
|
315
|
306
|
307
|
|
Feed Grade Gold (g/t)
|
0.93
|
0.99
|
1.19
|
1.27
|
1.19
|
1.40
|
|
Bulk Concentrate (dry tonnes)
|
180
|
177
|
181
|
197
|
166
|
206
|
|
Bulk Concentrate Grade Silver (kg/t)
|
7.04
|
7.37
|
7.90
|
8.32
|
9.43
|
8.52
|
|
Bulk Concentrate Grade Gold (g/t)
|
25.0
|
25.4
|
28.6
|
29.1
|
30.4
|
34.5
|
|
Recovery Silver (%)
|
82
|
78
|
78
|
81
|
80
|
83
|
|
Recovery Gold (%)
|
72
|
69
|
68
|
70
|
66
|
73
|
|
Mill Availability (%)
|
97.2
|
98.1
|
87.9
|
91.1
|
99.0
|
96.7
|
|
Total Silver Produced (kg)
|
1,265
|
1,302
|
1,433
|
1,638
|
1,565
|
1,757
|
|
Total Gold Produced (g)
|
4,489
|
4,487
|
5,185
|
5,722
|
5,036
|
7,117
|
|
Total Silver Produced (oz) calculated
|
40,671
|
41,870
|
46,066
|
52,779
|
50,315
|
56,488
|
|
Total Gold Produced (oz) calculated
|
144
|
144
|
167
|
184
|
162
|
228
|
|
Total Silver Equivalent Produced (oz)
|
47,888
|
49,083
|
54,401
|
62,781
|
59,228
|
69,098
|
|
Q4 2012
|
Q1 2013
|
% Change
|
|
|
Total Mill Feed (dry tonnes)
|
19,539
|
19,723
|
0.9
|
|
Total Mill Feed (dry tonnes)
|
19,539
|
19,723
|
0.9
|
|
Average Daily Throughput (tpd)
|
222
|
229*
|
3.1
|
|
Days of Operation
|
88
|
86
|
(2.30)
|
|
Feed Grade Silver (g/t)
|
259
|
309*
|
19.3
|
|
Feed Grade Gold (g/t)
|
1.04
|
1.29*
|
24.0
|
|
Bulk Concentrate (dry tonnes)
|
538
|
568
|
5.6
|
|
Bulk Concentrate Grade Silver (kg/t)
|
7.44
|
8.72*
|
17
|
|
Bulk Concentrate Grade Gold (g/t)
|
26.33
|
31.4*
|
19.3
|
|
Recovery Silver (%)
|
79
|
81*
|
2.5
|
|
Recovery Gold (%)
|
70
|
70*
|
0
|
|
Mill Availability (%)
|
94.4
|
95.5*
|
1.2
|
|
Total Silver Produced (kg)
|
4,000
|
4,960
|
24.1
|
|
Total Gold Produced (g)
|
14,161
|
17,875
|
26.2
|
|
Total Silver Produced (oz) calculated
|
128,607
|
159,582
|
24.1
|
|
Total Gold Produced (oz) calculated
|
455
|
574
|
26.2
|
|
Total Silver Equivalent Produced (oz)
|
151,372
|
191,107
|
26.2
|
|
·
|
Feed grade for silver during Q1 2013 increased by 19.3% over Q4 2012
|
|
·
|
Feed grade for gold during Q1 2013 increased by 24% over Q4 2012
|
|
·
|
Bulk concentrate grades for silver and gold increased by 17% and 19.3% respectively during Q1 2013 as compared to Q4 2012
|
|
·
|
The above resulted in a 24.1% and 26.2% increase in silver and gold production respectively.
|
|
2012
Quarter
|
Source of
Mill Feed
|
Feed Material
Processed (tonnes)
|
Concentrate Produced
(tonnes)
|
Ag oz Produced
(calculated)
|
Au oz Produced
(calculated)
|
Ag Eq oz Produced*
(calculated)
|
|
Q1
|
Historic ET Stockpiles
|
14,600
|
176
|
17,875
|
220
|
28,875
|
|
Q2
|
Historic ET Stockpiles
|
16,900
|
134
|
14,129
|
180
|
23,129
|
|
Q3
|
Historic ET Stockpiles
|
20,015
|
323
|
31,024
|
381
|
50,074
|
|
Total
|
Historic ET Stockpiles
|
51,515
|
633
|
63,028
|
781
|
102,078
|
|
Payment due by period
|
||||||||||||||||||||
|
Total
|
<1 year
|
1-3 Years
|
3-5 Years
|
More than 5 years
|
||||||||||||||||
|
Trade payables and other payables
|
$ | 1,145,747 | $ | 1,145,747 | - | - | ||||||||||||||
|
Minimum rental and lease payments
|
922,206 | 248,512 | 495,788 | 101,400 | 76,506 | |||||||||||||||
|
Deferred Income Tax Liabilities
|
2,365,677 | - | - | 2,365,677 | ||||||||||||||||
|
Total
|
$ | 4,433,630 | $ | 1,394,259 | $ | 495,788 | $ | 101,400 | $ | 2,442,183 | ||||||||||
|
Name and Present Position with the Company
|
Principal Occupation
|
Director/Officer Since
|
||
|
Michael Baybak
Director
|
A business consultant.
|
June 1990
|
||
|
Gary Robertson
Director
|
Certified Financial Planner, Director of Bralorne Gold Mines Ltd., Coral Gold Resources Ltd., Levon Resources Ltd., Mill Bay Ventures Inc. and Sage Gold Inc.
|
August 2005
|
||
|
David Wolfin
Director/President/CEO
|
Director and VP Finance of Berkley Resources Inc., President and Director of Coral Gold Resources Ltd. and Gray Rock Resources Ltd. and Director of Bralorne Gold Mines Ltd., Mill Bay Ventures Ltd. and Cresval Capital Corp.
|
October 1995
|
||
|
Andrew Kaplan
Director
|
A business consultant, Director of Coral Gold Resources Ltd.
|
September 2011
|
||
|
Jasman Yee
Director
|
Metallurgical Engineer
|
January 2011
|
||
|
Dorothy Chin
Corporate Secretary
|
Corporate Secretary of Bralorne Gold Mines Ltd., Ltd., and Levon Resources Ltd.
|
September 2008
|
||
|
Malcolm Davidson*
Chief Financial Officer
|
Chief Financial Officer of Coral Gold Resources Ltd., Gray Rock Resources Ltd., and Avaron Mining Corporation
|
March 2012
|
|
1)
|
Compensation Discussion and Analysis
|
|
(a)
|
compensate management in a manner that encourages and rewards a high level of performance and outstanding results with a view to increasing long term shareholder value;
|
|
(b)
|
align management’s interests with the long term interests of shareholders;
|
|
(c)
|
provide a compensation package that is commensurate with other comparable companies to enable the Company to attract and retain talent; and
|
|
(d)
|
ensure that the total compensation package is designed in a manner that takes into account the Company’s present stage of development and its available financial resources. The Company’s compensation packages have been designed to provide a blend of a non-cash stock option component and a reasonable salary. In addition, extraordinary efforts which enhance shareholder value are rewarded with cash bonuses.
|
|
Compensation Element
|
Description
|
Compensation Objectives
|
|
Annual Base Salary
|
Salary is market-competitive, fixed level of compensation
|
Retain qualified leaders, motivate strong business performance.
|
|
Incentive Bonuses
|
Discretionary cash payment
|
Reward individual performance in achieving corporate goals
|
|
Incentive Stock Option
|
Equity grants are made in the form of stock options. The amount of grant will be dependent on individual and corporate performance.
|
Reward long-term financial and operating performance and align interests of key employees with those of shareholders
|
|
2)
|
Summary Compensation Table
|
|
Name and principal position
|
Year
|
Salary
($)
|
Share-based
awards
($)
1
|
Option-based
awards
($)
2
|
Non-equity incentive plan compensation
($)
3
|
Pension
value
($)
4
|
All other
compensation
($)
|
Total
compensation
($)
|
|
David Wolfin
(5)
President, CEO & Director
|
2012
|
$150,000
|
NIL
|
NIL
|
NIL
|
NIL
|
NIL
|
$150,000
|
|
2011
|
$145,500
|
NIL
|
$1,058,200
|
150,000
|
NIL
|
NIL
|
$1,353,700
|
|
|
2010
|
$96,000
|
NIL
|
$65,300
|
NIL
|
NIL
|
NIL
|
$161,300
|
|
|
malcolm davidson
cfo*
|
2012
|
$32,378
|
NIL
|
NIL
|
NIL
|
NIL
|
NIL
|
$32,378
|
|
2011
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|
|
2010
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|
|
Lisa Sharp
Former CFO*
|
2012
|
$9,063
|
NIL
|
NIL
|
NIL
|
NIL
|
NIL
|
$9,063
|
|
2011
|
$27,521
|
NIL
|
$124,600
|
NIL
|
NIL
|
NIL
|
$152,121
|
|
|
2010
|
$20,992
|
NIL
|
$18,300
|
NIL
|
NIL
|
NIL
|
$39,292
|
|
3)
|
Incentive Plan Awards
|
|
Option-based Awards
|
Share-based Awards
|
||||||
|
Name
|
Number of securities underlying unexercised options
(#)
|
Option exercise price
($)
|
Option expiration date
|
Value of unexercised in-the-money options
($)
1
|
Number of shares or units of shares that have not vested
(#)
|
Market or payout value of share-based awards that have not vested
($)
|
Market or payout value of vested share-based awards not paid out or distributed
($)
|
|
David Wolfin
President, CEO & Director
|
65,000
|
$0.75
|
Feb. 27, 2013
|
$69,550
|
Nil
|
Nil
|
Nil
|
|
15,000
|
$0.81
|
Jan 14, 2015
|
$15,150
|
Nil
|
Nil
|
Nil
|
|
|
95,000
|
$1.05
|
Sept 15, 2015
|
$73,150
|
Nil
|
Nil
|
Nil
|
|
|
410,000
|
$2.30
|
Jan 18, 2016
|
N/A
|
Nil
|
Nil
|
Nil
|
|
|
360,000
|
$2.00
|
Sept 30, 2016
|
N/A
|
Nil
|
Nil
|
Nil
|
|
|
malcolm davidson
CFO
|
20,000
|
$2.30
|
Jan 18, 2016
|
N/A
|
Nil
|
Nil
|
Nil
|
|
40,000
|
$2.00
|
Sept 30, 2016
|
N/A
|
Nil
|
Nil
|
Nil
|
|
|
25,000
|
$1.60
|
Feb 18, 2018
|
$5,500
|
Nil
|
Nil
|
Nil
|
|
|
Name
|
Option-based awards –
Value vested during the year
($)
(1)
|
Share-based awards –
Value vested during the year
($)
|
Non-equity incentive plan compensation –
Value earned during the year
($)
|
|
David Wolfin
President, CEO and Director
|
Nil
|
Nil
|
Nil
|
|
Malcolm Davidson
CFO
|
Nil
|
Nil
|
Nil
|
|
Lisa Sharp
Former CFO
|
Nil
|
Nil
|
Nil
|
|
(1)
|
The aggregate dollar value that would have been realized if the options granted during the year had been exercised on the vesting date.
|
|
4)
|
Pension Plan Benefits
|
|
5)
|
Termination and Change of Control Benefits
|
|
a)
|
by Mr. Wolfin electing to give the Company not less than 3 months prior notice of such termination;
|
|
b)
|
by the Company electing to give Mr. Wolfin 3 months prior notice of such termination along with a termination payment equal to the annual consulting fee; and
|
|
c)
|
by Mr. Wolfin electing to give the Company notice, in the event that there occurs a Change of Control (as defined below) within six (6) months of the effective date of such Change of Control, and if Mr. Wolfin so elects to terminate this Agreement, then Mr. Wolfin will be entitled to a termination payment equal to the annual consulting fee within thirty (30) days of the date of termination.
|
|
i)
|
any person, entity or group becomes the beneficial owner of 20% or more of the combined voting power of the Company's then outstanding voting securities entitled to vote generally in the election of directors, and such person, entity or group uses such effective voting control to change a majority of the Board of Directors of the Company, either all at once or through any series of elections and appointments when considered together; or
|
|
ii)
|
completion of the sale or other disposition by the Company of all or substantially all of the Company's assets or a reorganization or merger or consolidation of the Company with any other entity or corporation, other than:
|
|
iii)
|
a reorganization or merger or consolidation that would result in the voting securities of the Company outstanding immediately prior thereto continuing to represent, either by remaining outstanding or by being converted into voting securities of another entity, more than 50.1% of the combined voting power of the voting securities of the Company or such other entity outstanding immediately after such reorganization or merger or consolidation; or
|
|
iv)
|
a reorganization or merger or consolidation effected to implement a recapitalization or reincorporation of the Company (or similar transaction) that does not result in a material change in beneficial ownership of the voting securities of the Company or its successor.
|
|
6)
|
Director Compensation
|
|
Name
|
Fees
earned
($)
|
Share-based
awards
($)
|
Option-based
awards
($)
|
Non-equity incentive
plan
compensation
($)
|
Pension
value
($)
|
All other
compensation
($)
|
Total
($)
|
|
Michael* Baybak
|
$6,000
|
NIL
|
NIL
|
NIL
|
NIL
|
NIL
|
$6,000
|
|
Gary* Robertson
|
$6,000
|
NIL
|
NIL
|
NIL
|
NIL
|
NIL
|
$6,000
|
|
Jasman
Yee
|
$6,000
|
NIL
|
NIL
|
NIL
|
NIL
|
NIL
|
$6,000
|
|
Andrew* Kaplan
|
$4,500
|
NIL
|
NIL
|
NIL
|
NIL
|
NIL
|
$4,500
|
|
(a)
|
any standard arrangement for the compensation of directors for their services in their capacity as Directors, including any additional amounts payable for committee participation or special assignments;
|
|
(b)
|
any other arrangement, in addition to, or in lieu of, any standard arrangement, for the compensation of Directors in their capacity as Directors except for the granting of stock options; or
|
|
(c)
|
any arrangement for the compensation of directors for services as consultants or experts.
|
|
Option-based Awards
|
Share-based Awards | ||||||
|
Name
(1)
|
Number of securities underlying
unexercised
options
(#)
|
Option exercise
price
($)
|
Option
expiration date
|
Value of unexercised in-the-money options
($)
(2)
|
Number of shares
or units of shares
that have not vested
(#)
|
Market or payout
value of share-based awards that have
not vested
($)
|
Market or payout
value of share-based awards not paid
out or distributed
($)
(1)
|
|
Michael Baybak
|
25,000
15,000
20,000
100,000
40,000
25,000
|
$0.75
$0.81
$1.05
$2.30
$2.00
$1.60
|
Feb 27, 2013
Jan 14, 2015
Sept 10, 2015
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
$26,750
$15,150
$15,400
Nil
Nil
$5,500
|
Nil
Nil
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
Nil
Nil
|
|
Gary Robertson
|
25,000
15,000
30,000
100,000
60,000
25,000
|
$0.75
$0.81
$1.05
$2.30
$2.00
$1.60
|
Feb 27, 2013
Jan 14, 2015
Sept 10, 2015
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
$26,750
$15,150
$23,100
Nil
Nil
$5,500
|
Nil
Nil
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
Nil
Nil
|
|
Jasman Yee
|
15,000
30,000
100,000
60,000
25,000
|
$0.75
$1.05
$2.30
$2.00
$1.60
|
Sept 22, 2014
Sept 10, 2015
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
$16,050
$23,100
Nil
Nil
$5,500
|
Nil
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
Nil
|
|
Andrew Kaplan
|
20,000
5,000
40,000
25,000
|
$2.00
$2.30
$2.00
$1.60
|
Dec 9, 2013
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
Nil
Nil
Nil
$5,500
|
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
|
Nil
Nil
Nil
Nil
|
|
(1)
|
For the compensation of David Wolfin, the named executive officer of the Company, see “Incentive Plan Awards” above.
|
|
(2)
|
The in-the-money option value is the difference between the market value of the underlying securities as at December 31, 2012 and the exercise price of the option. The closing market price of the Company’s common shares as at December 31, 2012 was $1.82 per common share.
|
|
Name
(1)
|
Option-based awards –
Value vested during the year
($)
(2)
|
Share-based awards –
Value vested during the year
($)
|
Non-equity incentive plan compensation –
Value earned during the year
($)
|
|
Michael Baybak
|
Nil
|
Nil
|
Nil
|
|
Gary Robertson
|
Nil
|
Nil
|
Nil
|
|
Jasman Yee
|
Nil
|
Nil
|
Nil
|
|
Andrew Kaplan
|
Nil
|
Nil
|
Nil
|
|
(1)
|
For the compensation of David Wolfin, the named executive officer of the Company, see “Incentive Plan Awards” above.
|
|
(2)
|
The aggregate dollar value that would have been realized if the options granted during the year had been exercised on the vesting date.
|
|
·
|
its relationship with and expectation of the external auditors, including the establishment of the independence of the external auditor and the approval of any non-audit mandates of the external auditor;
|
|
·
|
determination of which non-audit services the external auditor is prohibited from providing;
|
|
·
|
the engagement, evaluation, remuneration, and termination of the external auditors;
|
|
·
|
appropriate funding for the payment of the auditor’s compensation and for any advisors retained by the audit committee;
|
|
·
|
its relationship with and expectation of the internal auditor;
|
|
·
|
its oversight of internal control;
|
|
·
|
disclosure of financial and related information; and
|
|
·
|
any other matter that the audit committee feels is important to its mandate or that which the board chooses to delegate to it.
|
|
i.
|
manage the corporate governance system for the Board;
|
|
ii.
|
assist the Board to fulfill its duty to meet the applicable legal, regulatory and (self-regulatory) business principles and 'codes of best practice' of corporate behaviour and conduct;
|
|
iii.
|
assist in the creation of a corporate culture and environment of integrity and accountability;
|
|
iv.
|
monitor the quality of the relationship between the Board and management of the Company;
|
|
v.
|
review the Chief Executive Officer's succession plan;
|
|
vi.
|
recommend to the Board nominees for appointment of the Board;
|
|
vii.
|
lead the Board's annual review of the Chief Executive Officer's performance; and
|
|
viii.
|
annually review and set an agenda of the Board on an ongoing basis.
|
|
Name of Beneficial Owner
|
Number of Shares
|
Percent
|
||||||
|
Michael Baybak
|
64,700 | * | ||||||
|
Gary Robertson
|
122,900 | * | ||||||
|
David Wolfin
|
381,184 | 1.4% | ||||||
|
Jasman Yee
|
44,643 | * | ||||||
|
Andrew Kaplan
|
9,375 | * | ||||||
|
Malcolm Davidson
|
Nil
|
N/A | ||||||
|
No. of Shares
|
Date of Grant
|
Exercise Price
|
Expiration Date
|
||||||
|
David Wolfin
President, CEO and Director
|
15,000
95,000
410,000
360,000
|
Jan 14, 2010
Sept 10, 2010
Jan 18, 2011
Sept 30, 2011
|
$0.81
$1.05
$2.30
$2.00
|
Jan 14, 2015
Sept 10, 2015
Jan 18, 2016
Sept 30, 2016
|
|||||
|
Malcolm Davidson
CFO
|
20,000
40,00
25,000
|
Jan 18, 2011
Sept 30, 2011
Feb 18, 2013
|
$2.30
$2.00
$1.60
|
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
|||||
|
Michael Baybak
Director
|
15,000
20,000
100,000
40,000
25,000
|
Jan 14, 2010
Sept 10, 2010
Jan 18, 2011
Sept 30, 2011
Feb 18, 2013
|
$0.81
$1.05
$2.30
$2.00
$1.60
|
Jan 14, 2015
Sept 10, 2015
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
|||||
|
Gary Robertson
Director
|
15,000
30,000
100,000
60,000
25,000
|
Jan 14, 2010
Sept 10, 2010
Jan 18, 2011
Sept 30, 2011
Feb 18, 2013
|
$0.81
$1.05
$2.30
$2.00
$1.60
|
Jan 14, 2015
Sept 10, 2015
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
|||||
|
Jasman Yee
Director
|
22,857
100,000
60,000
25,000
|
Sept 10, 2010
Jan 18, 2011
Sept 30, 2011
Feb 18, 2013
|
$1.05
$2.30
$2.00
$1.60
|
Sept 10, 2015
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
|||||
|
Andrew Kaplan
Director
|
10,625
5,000
40,000
25,000
|
Dec 09, 2010
Jan 18, 2011
Sept 30, 2011
Feb 18, 2013
|
$2.00
$2.30
$2.00
$1.60
|
Dec 09, 2013
Jan 18, 2016
Sept 30, 2016
Feb 18, 2018
|
|||||
|
Name
|
Number of Common Shares
|
Percentage
|
|
Sprott Inc. (1)
|
4,774,600
|
15.9
|
|
i)
|
$455,756 (2011 - $392,751) for administrative expenses (rent, salaries, office supplies and other miscellaneous disbursements) to Oniva International Services Corp (“Oniva”), a private company beneficially owned by the Company and a number of other public companies related through common directors;
|
|
ii)
|
$150,000 (2011 - $295,500) to a private company controlled by Mr. Wolfin for management fees;
|
|
iii)
|
$63,938 (2011 - $48,429) to a private company controlled by a director of a related company for geological consulting services;
|
|
iv)
|
$22,500 (2011 - $18,750) to Directors for Directors fees.
|
|
v)
|
The amounts due to related parties consist of $147,845 (December 31, 2011 - $179,338) due to Oniva;
$24,469 (December 31, 2011 - $19,625) due to Directors for Directors fees; $2,400 (December 31, 2011 -
$4,800) due to director of a related company for geological consulting services;
|
|
·
|
See ‘‘Item 17. Financial Statements’’ for our Annual Audited Consolidated Financial Statements, related notes and other financial information filed with this annual report on Form 20-F.
|
|
TSX-V
(Canadian Dollars)
|
OTCBB/NYSE-Mkt*
(United States Dollars)
|
|||||||||||||||
|
Last Four Months
|
High
|
Low
|
High
|
Low
|
||||||||||||
|
April 30, 2013
|
1.51 | 1.07 | 1.49 | 1.05 | ||||||||||||
|
March 31, 2013
|
1.74 | 1.41 | 1.69 | 1.47 | ||||||||||||
|
February 28, 2013
|
1.78 | 1.37 | 1.80 | 1.33 | ||||||||||||
|
January 31, 2013
|
1.90 | 1.47 | 1.95 | 1.52 | ||||||||||||
|
2012
|
High
|
Low
|
High
|
Low
|
||||||||||||
|
Fourth Quarter ended December 31, 2012
|
1.89 | 1.37 | 1.90 | 1.42 | ||||||||||||
|
Third Quarter ended September 30, 2012
|
1.80 | 1.12 | 1.74 | 1.07 | ||||||||||||
|
Second Quarter ended June 30, 2012
|
2.10 | 1.08 | 2.10 | 1.08 | ||||||||||||
|
First Quarter ended March 31, 2012
|
2.52 | 1.51 | 2.54 | 1.46 | ||||||||||||
|
2011
|
High
|
Low
|
High
|
Low
|
||||||||||||
|
Fourth Quarter ended December 31, 2011
|
2.14 | 1.42 | 2.16 | 1.39 | ||||||||||||
|
Third Quarter ended September 30, 2011
|
2.90 | 1.66 | 2.94 | * | 1.61 | * | ||||||||||
|
Second Quarter ended June 30, 2011
|
3.42 | 2.04 | 3.56 | 2.02 | ||||||||||||
|
First Quarter ended March 31, 2011
|
3.47 | 2.23 | 3.54 | 2.26 | ||||||||||||
|
Last Five Fiscal Years
|
High
|
Low
|
High
|
Low
|
||||||||||||
|
2012
|
2.52 | 1.08 | 2.54 | 1.07 | ||||||||||||
|
2011
|
3.47 | 1.42 | 2.94 | * | 1.39 | * | ||||||||||
|
2010
|
2.95 | 0.66 | 2.89 | 0.63 | ||||||||||||
|
2009
|
0.99 | 0.38 | 0.95 | 0.30 | ||||||||||||
|
2008
|
1.78 | 0.18 | 1.79 | 0.20 | ||||||||||||
|
|
1.
|
Distributions made by the Company during a taxable year to a United States Investor who owns shares in the Company that are an “excess distribution” (defined generally as the excess of the amount received with respect to the shares in any taxable year over 125% of the average received in the shorter of either the three previous years or such United States Investor’s holding period before the taxable year) must be allocated ratably to each day of such shareholder’s holding period. The amount allocated to the current taxable year and to years when the corporation was not a PFIC must be included as ordinary income in the shareholder’s gross income for the year of distribution. The remainder is not included in gross income but the shareholder must pay a deferred tax on that portion. The deferred tax amount, in general, is the amount of tax that would have been owed if the allocated amount had been included in income in the earlier year, plus interest. The interest charge is at the rate applicable to deficiencies in income taxes.
|
|
|
2.
|
The entire amount of any gain realized upon the sale or other disposition of the shares will be treated as an excess distribution made in the year of sale or other disposition and as a consequence will be treated as ordinary income and, to the extent allocated to years prior to the year of sale or disposition, will be subject to the interest charge described above.
|
|
Management’s Responsibility for Financial Reporting
|
67 | |||
|
Report of Independent Registered Public Accounting Firm
|
68 | |||
|
Consolidated Statements of Financial Position as at December 31, 2012 and December 31, 2011
|
69 | |||
|
Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2012, 2011 and 2010
|
70 | |||
|
Consolidated Statements of Changes in Equity for the years ended December 31, 2012, 2011 and 2010
|
71 | |||
|
Consolidated Statements of Cash Flows for the years ended December 31, 2012, 2011 and 2010
|
72 | |||
|
Notes to the Consolidated Financial Statements
|
73 thru 99 | |||
| Exhibit Number | Name | |
| 1.1 |
Memorandum of Avino Silver & Gold Mines Ltd.*
|
|
| 1.2 |
Articles of Avino Silver & Gold Mines Ltd.*
|
|
| 2.1 |
Shareholders Rights Plan Agreement dated Apr. 22, 2013
|
|
| 4.1 |
Share Purchase Agreement dated March 22, 2004*
|
|
| 4.2 |
Intermark Capital Corporation Consulting Agreement dated Jan. 1, 2013
|
|
| 4.3 |
Minerales de Avino SA de SV Agreement dated Feb. 18, 2012
|
|
| 4.4 |
Stock Option Plan
|
|
| 4.5 |
$5 Million Master Credit Facility with Caterpillar Credito, S.A. de C.V. and Continuing Guarantee dated Dec. 17, 2012
|
|
| 4.6 |
Avaron Mining Corp. Option Agreement dated Jan 03, 2012
|
|
| 4.7 |
Benz Capital Corp. Option Purchase and Assignment Agreement dated Nov. 30, 2012
|
|
| 4.8 |
Endeavour Silver Corp. Option to Joint Venture Agreement dated Jul 30, 2012
|
|
| 8.1 |
List of Subsidiaries
|
|
| 11.1 |
Code of Ethics
|
|
| 11.2 |
Audit Committee Charter
|
|
| 11.3 |
Governance & Nominating Committee Charter
|
|
| 11.4 |
Compensation Committee Charter
|
|
| 12.1 |
Certification of the Principal Executive Officer
|
|
| 12.2 |
Certification of the Principal Financial Officer
|
|
| 13.1 |
Certificate under the Sarbanes-Oxley Act of the Principal Executive Officer
|
|
| 13.2 |
Certificate under the Sarbanes-Oxley Act of the Principal Financial Officer
|
|
| 13.3 |
Consent of Tetra Tech
|
| “David Wolfin” | “Malcolm Davidson” | ||
| David Wolfin | Malcolm Davidson | ||
| President & CEO | Chief Financial Officer | ||
| April 30, 2013 | April 30, 2013 |
|
Note
|
December 31,
2012
|
December 31,
2011
|
|||||||||
|
ASSETS
|
|||||||||||
|
Current assets
|
|||||||||||
|
Cash and cash equivalents
|
$ | 4,035,985 | $ | 5,282,464 | |||||||
|
Interest receivable
|
1,070 | 53,643 | |||||||||
|
Sales taxes recoverable
|
5 | 196,178 | 228,820 | ||||||||
|
Amounts receivable
|
254,695 | 876,946 | |||||||||
|
Prepaid expenses and other assets
|
126,285 | 86,265 | |||||||||
|
Inventory
|
8 | 2,225,840 | - | ||||||||
| 6,840,053 | 6,528,138 | ||||||||||
|
Exploration and Evaluation Assets
|
6 | 12,828,202 | 16,274,354 | ||||||||
|
Plant, Equipment and Mining Properties
|
10 | 6,308,480 | 3,023,969 | ||||||||
|
Investment in Related Companies
|
11 | 194,373 | 304,394 | ||||||||
|
Investment in Other Companies
|
12 | 15,000 | - | ||||||||
|
Reclamation Bonds
|
5,500 | 5,500 | |||||||||
| $ | 26,191,608 | $ | 26,136,355 | ||||||||
|
LIABILITIES
|
|||||||||||
|
Current liabilities
|
|||||||||||
|
Accounts payable and accrued liabilities
|
$ | 1,145,747 | $ | 600,977 | |||||||
|
Amounts due to related parties
|
17 | 174,714 | 203,763 | ||||||||
|
Current portion of finance lease obligations
|
18 | 156,220 | - | ||||||||
| 1,476,681 | 804,740 | ||||||||||
|
Finance Lease Obligations
|
18 | 78,732 | - | ||||||||
|
Reclamation Provision
|
13 | 323,140 | 292,000 | ||||||||
|
Deferred Tax Liability
|
24 | 2,365,677 | 2,105,356 | ||||||||
|
Total liabilities
|
4,244,230 | 3,202,096 | |||||||||
|
EQUITY
|
|||||||||||
|
Share Capital
|
14 | 42,088,103 | 41,720,083 | ||||||||
|
Equity Reserves
|
9,749,674 | 9,898,186 | |||||||||
|
Treasury Shares (14,180 Shares, at cost)
|
(101,869 | ) | (101,869 | ) | |||||||
|
Accumulated Other Comprehensive Loss
|
(330,211 | ) | (262,400 | ) | |||||||
|
Accumulated Deficit
|
(29,458,319 | ) | (28,319,741 | ) | |||||||
|
Total Equity
|
21,947,378 | 22,934,259 | |||||||||
| $ | 26,191,608 | $ | 26,136,355 | ||||||||
|
/s/ Gary Robertson
|
/s/ David Wolfin | |||
|
Director
|
Director
|
|||
|
|
|
|
Note
|
2012
|
2011
|
2010
|
||||||||||||
|
Revenue from Mining Operations
|
16 | $ | 2,255,376 | $ | - | $ | - | ||||||||
|
Cost of Sales
|
16 | 1,434,569 | - | - | |||||||||||
|
Mine Operating Income
|
820,807 | - | - | ||||||||||||
|
General and Administrative Expenses
|
|||||||||||||||
|
Depreciation
|
6,193 | 803 | 3,834 | ||||||||||||
|
Investor relations
|
247,044 | 294,882 | 99,450 | ||||||||||||
|
Management fees
|
150,000 | 296,260 | 96,000 | ||||||||||||
|
Office and miscellaneous
|
531,043 | 199,721 | 162,945 | ||||||||||||
|
Professional fees
|
205,578 | 189,459 | 127,711 | ||||||||||||
|
Regulatory and compliance fees
|
75,738 | 121,591 | 26,028 | ||||||||||||
|
Salaries and benefits
|
561,398 | 276,866 | 165,417 | ||||||||||||
|
Sales tax write-down (provision recovery)
|
(47,409 | ) | - | 42,478 | |||||||||||
|
Share-based payments
|
15 | 18,408 | 2,529,620 | 341,748 | |||||||||||
|
Travel and promotion
|
181,753 | 133,445 | 45,032 | ||||||||||||
| 1,929,746 | 4,042,647 | 1,110,643 | |||||||||||||
|
Loss before other items and income tax
|
(1,108,939 | ) | (4,042,647 | ) | (1,110,643 | ) | |||||||||
|
Other Items
|
|||||||||||||||
|
Foreign exchange gain
|
116,562 | 68,404 | 19,951 | ||||||||||||
|
Interest income
|
21,760 | 78,857 | 14,206 | ||||||||||||
|
Other income
|
23,464 | 10,499 | - | ||||||||||||
|
Mineral property option income
|
7 | 54,317 | - | - | |||||||||||
|
Unrealized gain (loss) on investments in related
companies
|
12 | (110,021 | ) | (212,966 | ) | 313,323 | |||||||||
|
Loss before income tax
|
(1,002,857 | ) | (4,097,853 | ) | (763,163 | ) | |||||||||
|
Deferred income tax expense
|
(260,321 | ) | (86,498 | ) | (27,677 | ) | |||||||||
|
Net Loss
|
(1,263,178 | ) | (4,184,351 | ) | (790,840 | ) | |||||||||
|
Other Comprehensive Income (Loss)
|
|||||||||||||||
|
Foreign currency translation differences for foreign operations
|
(67,811 | ) | 82,689 | (345,089 | ) | ||||||||||
|
Comprehensive Loss
|
$ | (1,330,989 | ) | $ | (4,101,662 | ) | $ | (1,135,929 | ) | ||||||
|
Loss per Share - Basic and Diluted
|
$ | (0.05 | ) | $ | (0.16 | ) | $ | (0.04 | ) | ||||||
|
Weighted Average Number of Shares Outstanding
|
27,072,053 | 26,795,632 | 20,059,008 | ||||||||||||
|
Note
|
Number of Common Shares
|
Share Capital Amount
|
Equity
Reserves
|
Treasury
Shares
|
Accumulated Other Comprehensive Loss
|
Accumulated Deficit
|
Total
Equity
|
|||||||||||||||||
|
Balance, January 1, 2010
|
20,584,727 | $ | 33,173,022 | $ | 7,349,978 | $ | (101,869 | ) | $ | - | $ | (23,940,230 | ) | $ | 16,480,901 | |||||||||
|
Common shares issued for cash:
|
||||||||||||||||||||||||
|
Private placement
|
14 | 5,100,000 | 5,107,614 | 3,202,468 | - | - | - | 8,310,082 | ||||||||||||||||
|
Share issuance costs
|
- | (435,387 | ) | - | - | - | - | (435,387 | ) | |||||||||||||||
|
Exercise of stock options
|
14 | 472,500 | 354,375 | - | - | - | - | 354,375 | ||||||||||||||||
|
Share-based payments
|
15 | - | - | 341,748 | - | - | - | 341,748 | ||||||||||||||||
|
Fair value of stock options exercised
|
- | 993,675 | (993,675 | ) | - | - | - | - | ||||||||||||||||
|
Options and warrants cancelled or expired
|
- | - | (391,681 | ) | - | - | 391,681 | - | ||||||||||||||||
|
Net loss for the year
|
- | - | - | - | - | (790,840 | ) | (790,840 | ) | |||||||||||||||
|
Cumulative translation adjustments
|
- | - | - | - | (345,089 | ) | - | (345,089 | ) | |||||||||||||||
|
Balance, December 31, 2010
|
26,157,227 | $ | 39,193,299 | $ | 9,508,838 | $ | (101,869 | ) | $ | (345,089 | ) | $ | (24,339,389 | ) | $ | 23,915,790 | ||||||||
|
Common shares issued for cash:
|
||||||||||||||||||||||||
|
Exercise of stock options
|
14 | 753,000 | 592,050 | - | - | - | - | 592,050 | ||||||||||||||||
|
Share issuance costs
|
- | (1,539 | ) | - | - | - | - | (1,539 | ) | |||||||||||||||
|
Fair value of stock options exercised
|
- | 1,936,273 | (1,936,273 | ) | - | - | - | - | ||||||||||||||||
|
Share-based payments
|
15 | - | - | 2,529,620 | - | - | - | 2,529,620 | ||||||||||||||||
|
Options and warrants cancelled or expired
|
- | - | (203,999 | ) | - | - | 203,999 | - | ||||||||||||||||
|
Net loss for the year
|
- | - | - | - | - | (4,184,351 | ) | (4,184,351 | ) | |||||||||||||||
|
Cumulative translation adjustments
|
- | - | - | - | 82,689 | - | 82,689 | |||||||||||||||||
|
Balance, December 31, 2011
|
26,910,227 | $ | 41,720,083 | $ | 9,898,186 | $ | (101,869 | ) | $ | (262,400 | ) | $ | (28,319,741 | ) | $ | 22,934,259 | ||||||||
|
Common shares issued for cash:
|
||||||||||||||||||||||||
|
Exercise of stock options
|
82,000 | 75,600 | - | - | - | - | 75,600 | |||||||||||||||||
|
Share issuance costs
|
- | - | - | - | - | - | - | |||||||||||||||||
|
Shares issued for leased claim payment
|
6(a)(iv)
|
135,189 | 250,100 | - | - | - | 250,100 | |||||||||||||||||
|
Fair value of stock options exercised
|
- | 42,320 | (42,320 | ) | - | - | - | - | ||||||||||||||||
|
Share-based payments
|
15 | - | - | 18,408 | - | - | - | 18,408 | ||||||||||||||||
|
Options and warrants cancelled or expired
|
- | - | (124,600 | ) | - | - | 124,600 | - | ||||||||||||||||
|
Net loss for the year
|
- | - | - | - | - | (1,263,178 | ) | (1,263,178 | ) | |||||||||||||||
|
Cumulative translation adjustments
|
- | - | - | - | (67,811 | ) | - | (67,811 | ) | |||||||||||||||
|
Balance, December 31, 2012
|
27,127,416 | $ | 42,088,103 | $ | 9,749,674 | $ | (101,869 | ) | $ | (330,211 | ) | $ | (29,458,319 | ) | $ | 21,947,378 | ||||||||
|
Note
|
2012
|
2011
|
2010
|
||||||||||||
|
Cash Provided By (Used In):
|
|||||||||||||||
|
Operating Activities
|
|||||||||||||||
|
Net loss
|
$ | (1,263,178 | ) | $ | (4,184,351 | ) | $ | (790,840 | ) | ||||||
|
Adjustments for non-cash items:
|
|||||||||||||||
|
Depreciation, depletion, and accretion
|
10 | 194,453 | 803 | 3,834 | |||||||||||
|
Share-based payments
|
15 | 18,408 | 2,529,620 | 341,748 | |||||||||||
|
Unrealized loss (gain) on investments
|
12 | 110,021 | 212,966 | (313,323 | ) | ||||||||||
|
Sales tax write-down (provision recovery)
|
(46,640 | ) | - | 42,478 | |||||||||||
|
Mineral property option income
|
(15,000 | ) | - | - | |||||||||||
|
Deferred income tax expense
|
24 | 260,321 | 86,499 | 27,677 | |||||||||||
| (741,615 | ) | (1,354,463 | ) | (688,426 | ) | ||||||||||
|
Net change in non-cash working capital
|
19 | (718,112 | ) | 60,462 | (76,289 | ) | |||||||||
| (1,459,727 | ) | (1,294,001 | ) | (764,715 | ) | ||||||||||
|
Financing Activities
|
|||||||||||||||
|
Shares issued for cash, net of issuance costs
|
14 | 75,600 | 590,511 | 8,229,069 | |||||||||||
|
Finance lease payments
|
(42,969 | ) | - | - | |||||||||||
| 32,631 | 590,511 | 8,229,069 | |||||||||||||
|
|
|||||||||||||||
|
Investing Activities
|
|||||||||||||||
|
Recovery of exploration costs from concentrate proceeds
|
3,490,581 | 3,114,552 | 1,014,270 | ||||||||||||
|
Exploration and evaluation expenditures
|
(2,387,771 | ) | (4,590,331 | ) | (1,839,096 | ) | |||||||||
|
Additions to plant, equipment and mining properties
|
(946,286 | ) | (1,483,453 | ) | (324,360 | ) | |||||||||
| 156,524 | (2,959,232 | ) | (1,149,186 | ) | |||||||||||
|
Change in cash and cash equivalents
|
(1,270,572 | ) | (3,662,722 | ) | 6,315,168 | ||||||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
24,093 | (106,662 | ) | (93,413 | ) | ||||||||||
|
Cash and Cash Equivalents, Beginning
|
5,282,464 | 9,051,848 | 2,830,093 | ||||||||||||
|
Cash and Cash Equivalents, Ending
|
$ | 4,035,985 | $ | 5,282,464 | $ | 9,051,848 | |||||||||
|
1.
|
NATURE OF OPERATIONS
|
|
2.
|
BASIS OF PRESENTATION
|
|
a)
|
Functional currencies
|
|
b)
|
Foreign currency transactions
|
|
c)
|
Foreign operations
|
|
2.
|
BASIS OF PRESENTATION
(continued)
|
|
a)
|
Economic recoverability and probability of future economic benefits of exploration, evaluation and development costs
|
|
b)
|
Stockpile and concentrate inventory valuations
|
|
c)
|
Estimated reclamation provisions
|
|
d)
|
Valuation of share based payments
|
|
2.
|
BASIS OF PRESENTATION
(continued)
|
|
e)
|
Commencement of commercial production and production levels intended by management
|
|
|
Prior to reaching commercial production levels intended by management, costs incurred are capitalized as part of the costs of related exploration and evaluation assets and proceeds from concentrate sales are offset against costs capitalized. Depletion of capitalized costs for mining properties and depreciation of plant and equipment begin when operating levels intended by management have been reached. Management considers several factors, including production capacity, recoveries and number of uninterrupted production days, in determining when a mining property has reached the commercial production levels intended by management. The results of operations of the Company during the periods presented in these consolidated financial statements have been impacted by management’s determination that the San Gonzalo Mine commenced production on October 1, 2012.
|
|
f)
|
Impairment of plant and equipment, mining properties and exploration and evaluation assets
|
|
|
In determining the recoverable amounts of the Company’s plant, equipment, and mining properties, management makes estimates of the discounted future pre tax cash flows expected to be derived from the Company’s mining properties, and the appropriate discount rate. Reductions in metal price forecasts, increases in estimated future costs of production, increases in estimated future non expansionary capital expenditures, reductions in the amount of recoverable resources, and exploration potential, and/or adverse current economics can result in a write down of the carrying amounts of the Company’s plant, equipment and mining properties.
|
|
g)
|
Depreciation rate for plant and equipment and depletion rate for mining properties
|
|
h)
|
Recognition and measurement of deferred tax assets and liabilities
|
|
|
Estimates of future taxable income are based on forecasted cash flows from operations and theapplication of existing tax laws in each jurisdiction. Forecasted cash flows from operations are based onlife of mine projections internally developed and reviewed by management. Weight is attached to tax planning opportunities that are within the Company’s control, and are feasible and implementable without significant obstacles. The likelihood that tax positions taken will be sustained upon examination by applicable tax authorities is assessed based on individual facts and circumstances of the relevant tax position evaluated in light of all available evidence. Where applicable tax laws and regulations are either unclear or subject to ongoing varying interpretations, it is reasonably possible that changes in these estimates can occur that materially affect the amounts of income tax assets/liabilities.
|
|
2.
|
BASIS OF PRESENTATION
(continued)
|
|
Ownership Interest
|
Jurisdiction
|
Nature of Operations
|
||||
|
Oniva Silver and Gold Mines S.A.,
(“Oniva Silver”)
|
100%
|
Mexico
|
Mexican operations administration
|
|||
|
Promotora Avino, S.A. De C.V.
(“Promotora”)
|
79.09%
|
Mexico
|
Holding Company
|
|||
|
Compania Minera Mexicana de Avino, S.A. de C.V.
|
96.60% direct
|
Mexico
|
Mining and Exploration
|
|||
|
(“Avino Mexico”)
|
2.68% indirect (Promotora)
|
|||||
|
99.28% effective
|
|
3.
|
SIGNIFICANT ACCOUNTING POLICIES
|
|
3.
|
SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
Office equipment, furniture and fixtures
|
20% |
declining balance
|
|
Computer equipment
|
30% |
declining balance
|
|
Mine machinery and transportation equipment
|
20% |
declining balance
|
|
Mill machinery and processing equipment
|
20 |
years straight line
|
|
Buildings and constructions
|
20 |
years straight line
|
|
3.
|
SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
3.
|
SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
a)
|
Common shares
Common shares are classified as equity. Transaction costs directly attributable to the issue of common shares and share options are recognized as a deduction from equity, net of any tax effects.
|
|
b)
|
Repurchase of share capital (treasury shares)
When share capital recognized as equity is repurchased, the amount of the consideration paid, which includes directly attributable costs, net of any tax effects, is recognized as a deduction from equity. Repurchased shares are classified as treasury shares and are presented as a deduction from total equity. When treasury shares are sold or reissued subsequently, the amount received is recognized as an increase in equity, and the resulting surplus or deficit on the transaction is transferred to/from retained deficit.
|
|
3.
|
SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
|
4.
|
RECENT ACCOUNTING PRONOUNCEMENTS
|
|
4.
|
RECENT ACCOUNTING PRONOUNCEMENTS
(continued)
|
|
5.
|
SALES TAXES RECOVERABLE
|
|
2012
|
2011
|
|||||||
|
VAT recoverable
|
$ | 167,340 | $ | 252,621 | ||||
|
Write-down provision
|
- | (46,640 | ) | |||||
|
VAT net carrying amount
|
167,340 | 205,981 | ||||||
|
HST recoverable
|
28,838 | 22,839 | ||||||
|
Sales tax recoverable
|
$ | 196,178 | $ | 228,820 | ||||
|
6.
|
EXPLORATION AND EVALUATION ASSETS
|
|
British
|
||||||||||||||||
|
Durango
|
Columbia
|
Yukon
|
||||||||||||||
|
Mexico
|
Canada
|
Canada
|
Total
|
|||||||||||||
|
Balance, January 1, 2011
|
$ | 14,892,336 | $ | 3 | $ | 2,504 | $ | 14,894,843 | ||||||||
|
Costs incurred during 2011:
|
||||||||||||||||
|
Assays
|
89,147 | - | - | 89,147 | ||||||||||||
|
Assessment and taxes
|
30,759 | - | - | 30,759 | ||||||||||||
|
Drilling and exploration
|
3,248,382 | - | - | 3,248,382 | ||||||||||||
|
Geological
|
460,565 | - | 2,640 | 463,205 | ||||||||||||
|
Sale of concentrate
|
(3,114,552 | ) | - | - | (3,114,552 | ) | ||||||||||
|
Depreciation of plant and equipment
|
232,821 | - | - | 232,821 | ||||||||||||
|
Reclamation provision
|
292,000 | - | - | 292,000 | ||||||||||||
|
Effect of movement in exchange rates
|
137,749 | - | - | 137,749 | ||||||||||||
|
Balance, December 31, 2011
|
$ | 16,269,207 | $ | 3 | $ | 5,144 | $ | 16,274,354 | ||||||||
|
Costs incurred during 2012:
|
||||||||||||||||
|
Assays
|
49,685 | - | - | 49,685 | ||||||||||||
|
Rights extension (Note 6(a)(iv))
|
250,100 | - | - | 250,100 | ||||||||||||
|
Assessment and taxes
|
86,870 | - | - | 86,870 | ||||||||||||
|
Drilling and exploration
|
2,124,503 | - | - | 2,124,503 | ||||||||||||
|
Geological
|
131,856 | - | - | 131,856 | ||||||||||||
|
Sale of concentrate
|
(3,490,581 | ) | - | - | (3,490,581 | ) | ||||||||||
|
Depreciation of plant and equipment
|
204,334 | - | - | 204,334 | ||||||||||||
|
Effect of movement in exchange rates
|
(136,511 | ) | - | - | (136,511 | ) | ||||||||||
|
Transfer to mining properties
|
(2,661,265 | ) | - | - | (2,661,265 | ) | ||||||||||
|
Property option revenue (Note 7(b))
|
- | - | (5,143 | ) | (5,143 | ) | ||||||||||
|
Balance, December 31, 2012
|
$ | 12,828,198 | $ | 3 | $ | 1 | $ | 12,828,202 | ||||||||
|
6.
|
EXPLORATION AND EVALUATION ASSETS
(continued)
|
|
(a)
|
Durango, Mexico
|
|
(i)
|
Avino mine area property
|
|
(ii)
|
Gomez Palacio property
|
|
(iii)
|
Santiago Papas Quiero property
|
|
(iv)
|
Unification Las Platosa properties
|
|
6.
|
EXPLORATION AND EVALUATION ASSETS
(continued)
|
|
(b)
|
British Columbia, Canada
|
|
(i)
|
Aumax property
|
|
(ii)
|
Minto property
|
|
(iii)
|
Olympic-Kelvin property
|
|
(c)
|
Yukon, Canada
|
|
7.
|
MINERAL PROPERTY OPTION AGREEMENTS
|
|
|
(a)
|
On July 30, 2012, the Company entered into an option and joint venture agreement with Endeavour Silver Corp. ("Endeavour") (TSX: EDV), whereby Endeavour was granted the option to acquire up to a 75% interest in the Laberinto property, located in the general Avino mine area in Durango State, Mexico and consists of approximately 91.7 hectares. In order to exercise the option, Endeavour must pay a total of US$200,000 to the Company, and incur a total of US$3,000,000 in exploration work as follows:
|
| Cash |
Exploration
Expenditures
|
||||||||
|
Upon signing July 30, 2012 (received)
|
US$
|
20,000
|
US$
|
–
|
|||||
|
On or before July 30, 2013
|
30,000
|
300,000
|
|||||||
|
On or before July 30, 2014
|
40,000
|
500,000
|
|||||||
|
On or before July 30, 2015
|
50,000
|
1,000,000
|
|||||||
|
On or before July 30, 2016
|
60,000
|
1,200,000
|
|||||||
|
US$
|
200,000
|
US$
|
3,000,000
|
||||||
|
7.
|
MINERAL PROPERTY OPTION AGREEMENTS
(continued)
|
|
(b)
|
During
January 2012, the Company entered into an option agreement with Avaron Mining Corp. (“Avaron”) a private Canadian company, whereby Avaron can earn the exclusive right and option to acquire a 100% title and interest in the Company’s Eagle Property located in the Yukon Territory.
|
|
Cash
|
Exploration Expenditures
|
Shares
|
||||||||||
|
On or before January 31, 2012 (received)
|
$ | 25,000 | $ | – | 150,000 | |||||||
|
On or before January 31, 2013
|
– | 100,000 | 150,000 | |||||||||
|
On or before January 31, 2014
|
100,000 | 625,000 | – | |||||||||
|
On or before January 31, 2015
|
100,000 | 1,000,000 | – | |||||||||
|
On or before January 31, 2016
|
50,000 | 2,000,000 | 250,000 | |||||||||
|
On or before January 31, 2017
|
100,000 | 3,375,000 | 250,000 | |||||||||
| $ | 375,000 | $ | 7,100,000 | 800,000 | ||||||||
|
8.
|
INVENTORY
|
|
2012
|
2011
|
|||||||
|
Concentrate inventory
|
$ | 631,859 | $ | - | ||||
|
Ore stock piles
|
1,384,973 | - | ||||||
|
Materials and supplies
|
209,008 | - | ||||||
| $ | 2,225,840 | $ | - | |||||
|
9.
|
NON-CONTROLLING INTEREST
|
|
10.
|
PLANT, EQUIPMENT AND MINING PROPERTIES
|
|
Mining
Properties
|
Office equipment, furniture and fixtures
|
Computer
equipment
|
Mine machinery and transportation equipment
|
Mill machinery and processing equipment
|
Buildings and construction
|
TOTAL
|
||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||
|
COST
|
||||||||||||||||||||||||||||
|
Balance at January 1, 2011
|
- | 6,249 | 26,707 | 201,180 | 1,182,177 | 322,907 | 1,739,220 | |||||||||||||||||||||
|
Additions
|
- | 7,855 | 5,174 | 970,763 | 499,661 | - | 1,483,453 | |||||||||||||||||||||
|
Effect of movement in exchange rates
|
- | 76 | 578 | 21,274 | 30,176 | 5,862 | 57,966 | |||||||||||||||||||||
|
Balance at December 31, 2011
|
- | 14,180 | 32,459 | 1,193,217 | 1,712,014 | 328,769 | 3,280,639 | |||||||||||||||||||||
|
Additions
|
2,661,265 | 7,125 | 57,576 | 547,663 | 368,755 | - | 3,642,384 | |||||||||||||||||||||
|
Effect of movement in
exchange rates
|
19,055 | 82 | 643 | 12,426 | 14,704 | 2,343 | 49,253 | |||||||||||||||||||||
|
Balance at December 31, 2012
|
2,680,320 | 21,387 | 90,678 | 1,753,306 | 2,095,473 | 331,112 | 6,972,276 | |||||||||||||||||||||
| ACCUMULATED DEPLETION AND DEPRECIATION | ||||||||||||||||||||||||||||
|
Balance at January 1, 2011
|
- | 4,600 | 7,574 | 4,508 | - | - | 16,682 | |||||||||||||||||||||
|
Additions
|
- | 1,305 | 6,594 | 139,558 | 71,745 | 16,364 | 235,566 | |||||||||||||||||||||
|
Effect of movement in exchange rates
|
- | 7 | 256 | 2,582 | 1,285 | 292 | 4,422 | |||||||||||||||||||||
|
Balance at December 31, 2011
|
- | 5,912 | 14,424 | 146,648 | 73,030 | 16,656 | 256,670 | |||||||||||||||||||||
|
Additions
|
93,518 | 2,149 | 9,042 | 235,149 | 42,529 | 20,093 | 402,480 | |||||||||||||||||||||
|
Effect of movement in exchange rates
|
670 | 12 | 167 | 2,716 | 820 | 261 | 4,646 | |||||||||||||||||||||
|
Balance at December 31, 2012
|
94,188 | 8,073 | 23,633 | 384,513 | 116,379 | 37,010 | 663,796 | |||||||||||||||||||||
|
NET BOOK VALUE
|
||||||||||||||||||||||||||||
|
At December 31, 2012
|
2,586,132 | 13,314 | 67,045 | 1,368,793 | 1,979,094 | 294,102 | 6,308,480 | |||||||||||||||||||||
|
At December 31, 2011
|
- | 8,268 | 18,035 | 1,046,569 | 1,638,984 | 312,113 | 3,023,969 | |||||||||||||||||||||
|
10.
|
PLANT, EQUIPMENT AND MINING PROPERTIES
(continued)
|
|
11.
|
INVESTMENTS IN RELATED COMPANIES
|
|
Accumulated Unrealized
|
Fair Value
December 31,
|
Fair Value
December 31,
|
||||||||||||||
|
Cost
|
Gains (Losses)
|
2012
|
2011
|
|||||||||||||
|
(a) Bralorne Gold Mines Ltd.
|
$ | 205,848 | (71,486 | ) | $ | 134,362 | $ | 150,485 | ||||||||
|
(b) Levon Resources Ltd.
|
4,236 | 55,774 | 60,010 | 153,908 | ||||||||||||
|
(c) Oniva International Services Corp.
|
1 | - | 1 | 1 | ||||||||||||
| $ | 210,085 | (15,712 | ) | $ | 194,373 | $ | 304,394 | |||||||||
|
(a)
|
Bralorne Gold Mines Ltd. (“Bralorne”)
The Company’s investment in Bralorne consists of 179,149 common shares with a quoted market value of $134,362 as at December 31, 2012 (2011 - $150,485). Bralorne is a public company with common directors.
|
|
(b)
|
Levon Resources Ltd. (“Levon”)
The Company’s investment in Levon consists of 141,200 common shares with a quoted market value of $60,010 as at December 31, 2012 (2011 - $153,908). Levon is a public company with common directors.
|
|
(c)
|
Oniva International Services Corp. (“Oniva”)
The Company owns a 16.67% interest in Oniva, a private company with common management, which provides office and administration services to the Company. The remaining 83.33% is shared equally between five other companies that are related by some common directors and management. See Note 20 for disclosure on the Company’s commitment to Oniva.
|
|
12.
|
INVESTMENT IN OTHER COMPANIES
|
|
13.
|
RECLAMATION PROVISION
|
|
14.
|
SHARE CAPITAL
|
|
(a)
|
Authorized: Unlimited common shares without par value
|
|
(b)
|
Issued:
|
|
(i)
|
On February 22, 2012, the Company issued 135,189 common shares under a new 20 year royalty agreement with Minerales de Avino S.A. de C.V. The fair market value of the common shares on February 22, 2012 was $1.85 per share.
|
|
(ii)
|
On December 20, 2010, the Company closed a non-brokered private placement issuing 2,700,000 units at a price of $1.90 per unit for gross proceeds of $5,130,000. Each unit is comprised of one common share and one non-transferrable share purchase warrant. Each share purchase warrant is exercisable for a term for a term of three years into one common share at a price of $2.50 per share until December 22, 2013.
The Company paid a cash commission equal to 5% of the applicable gross proceeds from units sold to such investors ($210,900) and compensation warrants to purchase common shares of the Company equal to 5% of the units sold under the offering (111,000 units).
The fair value of the warrants and compensation warrants have been estimated using the Black-Scholes option pricing model using the following assumptions: risk-free interest rate of 1.90%, dividend yield of nil, volatility of 84.87%, and an expected life of three years. Of the $5,130,000 total aggregate proceeds raised $3,252,285 was attributed to common shares and the residual amount of $1,877,715 was attributed to the common share purchase warrants, which has been recorded in equity reserve. The fair value of the compensation warrants was valued at $180,082.
|
|
(iii)
|
On November 10, 2010, the Company closed a non-brokered private placement issuing 2,400,000 units at a price of $1.25 per unit for gross proceeds of $3,000,000. Each unit is comprised of one common share and one non-transferrable share purchase warrant. Each share purchase warrant is exercisable for a term for a term of three years into one common share at a price of $1.52 per share until November 10, 2013.
The fair value of the warrants has been estimated using the Black-Scholes option pricing model using the following assumptions: risk-free interest rate of 1.94%, dividend yield of nil, volatility of 83.86%, and an expected life of three years. Of the $3,000,000 total aggregate proceeds raised $1,855,329 was attributed to common shares and the residual amount of $1,144,671 was attributed to common share purchase warrants, which has been recorded in contributed surplus.
|
|
14.
|
SHARE CAPITAL
(continued)
|
|
(c)
|
Warrants:
|
|
Underlying
Shares
|
Weighted Average Exercise Price
|
|||||||
|
Balance, December 31, 2010
|
5,211,000 | $ | 2.05 | |||||
|
Balance, December 31, 2011
|
5,211,000 | $ | 2.05 | |||||
|
Balance, December 31, 2012
|
5,211,000 | $ | 2.05 | |||||
|
Exercise Price
|
Warrants Outstanding and Exercisable
|
|||||||||||
|
Expiry Date
|
per Share
|
2012
|
2011
|
|||||||||
|
November 10, 2013
|
$ | 1.52 | 2,400,000 | 2,400,000 | ||||||||
|
December 22, 2013
|
$ | 2.50 | 2,811,000 | 2,811,000 | ||||||||
| 5,211,000 | 5,211,000 | |||||||||||
|
(d)
|
Stock options:
|
|
Underlying
Shares
|
Weighted Average Exercise Price
|
|||||||
|
|
||||||||
|
Stock options outstanding and exercisable, December 31, 2010
|
1,605,000 | $ | 0.97 | |||||
|
Granted
|
1,840,000 | $ | 2.16 | |||||
|
Expired or cancelled
|
(70,000 | ) | $ | 3.53 | ||||
|
Exercised
|
(753,000 | ) | $ | 0.79 | ||||
|
Stock options outstanding and exercisable, December 31, 2011
|
2,622,000 | $ | 1.80 | |||||
|
Granted
|
30,000 | $ | 2.00 | |||||
|
Expired or cancelled
|
(90,000 | ) | $ | 2.17 | ||||
|
Exercised
|
(82,000 | ) | $ | 0.92 | ||||
|
Stock options outstanding and exercisable, December 31, 2012
|
2,480,000 | $ | 1.81 | |||||
|
14.
|
SHARE CAPITAL
(continued)
|
|
(d)
|
Stock options:
|
|
Stock Options Outstanding
|
||||||||||||||||
|
Expiry Date
|
Exercise Price
|
2012
|
2011
|
2010
|
||||||||||||
|
April 26, 2011
|
$ | 3.99 | - | - | 60,000 | |||||||||||
|
April 26, 2011
|
$ | 0.75 | - | - | 600,000 | |||||||||||
|
January 16, 2013
|
$ | 2.00 | 30,000 | - | - | |||||||||||
|
February 27, 2013
|
$ | 1.65 | 10,000 | 10,000 | 10,000 | |||||||||||
|
February 27, 2013
|
$ | 0.75 | 295,000 | 295,000 | 340,000 | |||||||||||
|
December 9, 2013
|
$ | 2.00 | 20,000 | 20,000 | 20,000 | |||||||||||
|
September 22, 2014
|
$ | 0.75 | 25,000 | 60,000 | 75,000 | |||||||||||
|
January 14, 2015
|
$ | 0.81 | 60,000 | 60,000 | 75,000 | |||||||||||
|
September 10, 2015
|
$ | 1.05 | 290,000 | 337,000 | 425,000 | |||||||||||
|
January 18, 2016
|
$ | 2.30 | 960,000 | 1,010,000 | - | |||||||||||
|
September 30, 2016
|
$ | 2.00 | 790,000 | 830,000 | - | |||||||||||
| 2,480,000 | 2,622,000 | 1,605,000 | ||||||||||||||
|
15.
|
SHARE-BASED PAYMENTS
|
|
15.
|
SHARE-BASED PAYMENTS
(continued)
|
|
2012
|
2011
|
2010
|
||||||||||
|
Weighted average assumptions:
|
||||||||||||
|
Risk-free interest rate
|
1.06 | % | 2.05 | % | 2.08 | % | ||||||
|
Expected dividend yield
|
0 | 0 | 0 | |||||||||
|
Expected option life (years)
|
0.42 | 4.99 | 4.83 | |||||||||
|
Expected stock price volatility
|
50.89 | % | 76.17 | % | 74.95 | % | ||||||
|
Weighted average fair value at grant date
|
$ | 0.13 | $ | 1.38 | $ | 0.67 | ||||||
|
16.
|
REVENUE AND COST OF SALES
|
|
2012
|
2011
|
2010
|
||||||||||
|
Direct mining cost
|
$ | 1,246,309 | - | - | ||||||||
|
Depreciation, depletion, and accretion
|
188,260 | - | - | |||||||||
| $ | 1,434,569 | - | - | |||||||||
|
17.
|
RELATED PARTY TRANSACTIONS AND BALANCES
|
|
(a)
|
Management transactions
|
|
2012
|
2011
|
2010
|
||||||||||
|
Salaries and benefits
|
$ | 243,011 | $ | 362,173 | $ | 149,542 | ||||||
|
Share
‐
based payments
|
- | 2,009,400 | 186,200 | |||||||||
| $ | 243,011 | $ | 2,371,573 | $ | 335,742 | |||||||
|
(b)
|
In the normal course of operations the Company transacts with companies related to Avino’s directors or officers. All amounts payable are non-interest bearing and due on demand. As at December 31, 2012 and 2011 the following amounts are due to related parties:
|
|
December 31,
2012
|
December 31,
2011
|
|||||||
|
Directors
|
$ | 24,469 | $ | 19,625 | ||||
|
Oniva International Services Corp.
|
147,845 | 179,338 | ||||||
|
Sampson Engineering Inc.
|
2,400 | 4,800 | ||||||
| $ | 174,714 | $ | 203,763 | |||||
|
17.
|
RELATED PARTY TRANSACTIONS AND BALANCES
(continued)
|
|
(c)
|
Other related party transactions
|
|
2012
|
2011
|
2010
|
||||||||||
|
Salaries and benefits
|
$ | 179,555 | $ | 151,941 | $ | 108,086 | ||||||
|
Office and miscellaneous
|
276,201 | 240,810 | 60,441 | |||||||||
| $ | 455,756 | $ | 392,751 | $ | 168,527 | |||||||
|
18.
|
FINANCE LEASE OBLIGATIONS
|
|
2012
|
||||
|
Not later than one year
|
$ | 156,478 | ||
|
Later than one year and not later than five years
|
78,863 | |||
|
Less: Future finance charges
|
(389 | ) | ||
|
Present value of minimum lease payments
|
234,952 | |||
|
Less: Current portion
|
(156,220 | ) | ||
|
Non-current portion
|
$ | 78,732 | ||
|
19.
|
SUPPLEMENTARY CASH FLOW INFORMATION
|
|
2012
|
2011
|
2010
|
||||||||||
|
Net change in non-cash working capital items:
|
||||||||||||
|
Interest receivable
|
$ | 52,573 | $ | (49,501 | ) | $ | (3,996 | ) | ||||
|
Amounts receivable
|
622,251 | - | - | |||||||||
|
Sales taxes recoverable
|
79,282 | 4,868 | (187,089 | ) | ||||||||
|
Prepaid expenses
|
(40,020 | ) | (55,775 | ) | 19,310 | |||||||
|
Inventories
|
(2,225,840 | ) | - | - | ||||||||
|
Accounts payable and accrued liabilities
|
822,691 | 126,372 | 90,912 | |||||||||
|
Due to related parties
|
(29,049 | ) | 34,498 | 4,574 | ||||||||
| $ | (718,112 | ) | $ | 60,462 | $ | (76,289 | ) | |||||
|
2012
|
2011
|
2010
|
||||||||||
|
Interest paid
|
$ | 1,471 | $ | - | $ | - | ||||||
|
Taxes paid
|
$ | - | $ | - | $ | - | ||||||
|
20.
|
COMMITMENTS
|
|
20.
|
COMMITMENTS
(continued)
|
|
December 31,
2012
|
December 31,
2011
|
|||||||
|
Not later than one year
|
$ | 248,512 | $ | 243,301 | ||||
|
Later than one year and no later than five years
|
597,188 | 824,910 | ||||||
|
Later than 5 years
|
76,506 | 84,046 | ||||||
| $ | 922,206 | $ | 1,152,257 | |||||
|
21.
|
FINANCIAL INSTRUMENTS
|
|
(a)
|
Credit Risk
|
|
(b)
|
Liquidity Risk
|
|
21.
|
FINANCIAL INSTRUMENTS
(continued)
|
|
(c)
|
Market Risk
|
|
(i)
|
To the extent that payments made or received on the Company’s monetary assets and liabilities are affected by changes in the prevailing market interest rates, the Company is exposed to interest rate cash flow risk.
|
|
(ii)
|
To the extent that changes in prevailing market rates differ from the interest rate in the Company’s monetary assets and liabilities, the Company is exposed to interest rate price risk.
|
|
December 31, 2012
|
December 31, 2011
|
|||||||||||||||
|
MXN
|
USD
|
MXN
|
USD
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 3,586,471 | $ | 1,312,607 | $ | 935,096 | $ | 496,186 | ||||||||
|
Sales taxes recoverable
|
2,180,706 | - | 2,789,015 | - | ||||||||||||
|
Amounts receivable
|
3,096,083 | 210,076 | - | 862,287 | ||||||||||||
|
Accounts payable and accrued liabilities
|
(2,775,290 | ) | (408,437 | ) | (6,214,511 | ) | - | |||||||||
|
Amounts due to related parties
|
- | - | - | - | ||||||||||||
|
Finance lease obligations
|
- | (236,157 | ) | |||||||||||||
|
Net exposure
|
6,087,970 | 878,089 | (2,490,400 | ) | 1,358,473 | |||||||||||
|
Canadian dollar equivalent
|
$ | 467,178 | $ | 873,611 | $ | (183,877 | ) | $ | 1,381,567 | |||||||
|
21.
|
FINANCIAL INSTRUMENTS
(continued)
|
|
(c)
|
Market Risk
(continued)
|
|
(d)
|
Classification of Financial instruments
|
|
Level 1
|
Level 2
|
Level 3
|
||||||||||
|
Cash and cash equivalents
|
$ | 4,035,985 | - | - | ||||||||
|
Investments in related parties
|
194,373 | - | - | |||||||||
|
Other investments
|
15,000 | |||||||||||
|
|
$ | 4,245,358 | - | - | ||||||||
|
22.
|
CAPITAL MANAGEMENT
|
|
23.
|
SEGMENTED INFORMATION
|
|
2012
|
2011
|
|||||||
|
Canada
|
$ | 214,873 | $ | 319,334 | ||||
|
Mexico
|
19,136,682 | 19,288,883 | ||||||
| $ | 19,351,555 | $ | 19,608,217 | |||||
|
24.
|
INCOME TAXES
|
|
2012
|
2011
|
|||||||
|
Statutory rate
|
25 | % | 26.5 | % | ||||
|
Income taxes recovered at the Canadian
statutory rate
|
$ | 315,794 | $ | 1,116,093 | ||||
|
Less permanent differences:
|
||||||||
|
Share-based payments
|
(4,602 | ) | (670,349 | ) | ||||
|
Effect of difference in Mexican tax rates
|
(12,523 | ) | 9,933 | |||||
|
Other non-tax deductible expenses
|
(94,214 | ) | (1,902 | ) | ||||
|
Effect of difference between functional and tax reporting currency
|
155,354 | (328,855 | ) | |||||
|
Change in enacted rates
|
(68,807 | ) | (21,016 | ) | ||||
|
Change in unrecognized benefit of tax losses
|
(282,604 | ) | (273,033 | ) | ||||
|
Benefit (liability) of tax attributes recognized and other items
|
(268,719 | ) | 82,631 | |||||
|
Income tax expense recognized in the year
|
$ | (260,321 | ) | $ | (86,498 | ) | ||
|
24.
|
INCOME TAXES
(continued)
|
|
2012
|
2011
|
|||||||
|
Expected tax recovery rate
|
25 | % | 25 | % | ||||
|
Non-capital tax losses carried forward
|
$ | 1,855,370 | $ | 1,558,068 | ||||
|
Capital losses carried forward
|
184,026 | 184,026 | ||||||
|
Canadian exploration expenses, Canadian development expenses and foreign exploration, and development expenses in excess of book value of Canadian mineral properties
|
467,953 | 485,737 | ||||||
|
Share issuance costs
|
25,531 | 38,296 | ||||||
|
Tax basis of investments in related companies in excess of book value
|
30,964 | 15,337 | ||||||
|
Undeducted capital cost allowance in excess of book value of Canadian equipment
|
52,602 | 52,378 | ||||||
|
Deferred income tax assets
|
2,616,446 | 2,333,842 | ||||||
|
Unrecognized deferred tax assets
|
(2,616,446 | ) | (2,333,842 | ) | ||||
|
Net tax assets
|
$ | – | $ | – | ||||
|
2012
|
2011
|
|||||||
|
Mexican statutory rate
|
29
|
%
|
28
|
%
|
||||
|
Book value of mineral properties in excess of tax bases
|
$
|
4,240,462
|
$
|
3,818,183
|
||||
|
Book value of plant and equipment in excess of tax bases
|
394,475
|
408,219
|
||||||
|
Less: Mexican tax losses carried forward
|
(2,269,260
|
)
|
(2,121,046
|
)
|
||||
|
Deferred income tax liability
|
$
|
2,365,677
|
$
|
2,105,356
|
||||
|
24.
|
INCOME TAXES
(continued)
|
|
Year of Expiry
|
Canada
|
Mexico
|
|||||||
|
2014
|
$ | 568,450 | $ | – | |||||
|
2018
|
– | 3,205,719 | |||||||
|
2019
|
– | 1,096,028 | |||||||
|
2020
|
– | 1,054,855 | |||||||
|
2021
|
– | 854,217 | |||||||
|
2025
|
799,044 | 1,614,216 | |||||||
|
2026
|
646,331 | – | |||||||
|
2027
|
643,498 | – | |||||||
|
2028
|
774,118 | – | |||||||
|
2029
|
727,183 | – | |||||||
|
2030
|
804,957 | – | |||||||
|
2031
|
1,268,691 | – | |||||||
|
2032
|
1,189,209 | – | |||||||
| $ | 7,421,481 | $ | 7,825,035 | ||||||
|
25.
|
SUBSEQUENT EVENTS
|
|
(a)
|
306,518 options were exercised for gross proceeds of $63,750.
|
|
(b)
|
75,000 options expired unexercised.
|
|
(c)
|
250,000 options were granted to directors, officers, and employees with a weighted average price of $1.60 and expire in 5 years from the grant date.
|
|
(d)
|
The Company entered into a credit facility with Caterpillar Finance permitting the purchase up to US $5,000,000 of mining and related equipment. The credit facility bears interest at rates ranging from 0% to 4.95% per annum. Equipment leased under the credit facility has terms of 18 months to 60 months. These terms are dependent on the Company's requirements and equipment acquired. The Company has acquired three pieces of mining equipment under the credit facility totaling US$1,457,458. This equipment is use for current mining operations.
|
|
(e)
|
On April 10, 2013 the TSX-V approved to the terms of an option purchase and assignment agreement permitting Benz Capital Corp. to acquire all of Avaron's interest in an option agreement between Avaron (see Note 7(b)) and Avino pursuant to which Avaron has the option to acquire from Avino up to an undivided 100% interest in the Eagle Property.
|
| AVINO SILVER & GOLD MINES LTD. | |||
|
Date: May 14, 2013
|
By:
|
/s/ David Wolfin | |
| David Wolfin, Chief Executive Officer | |||
| (Principal Executive Officer) | |||
| Exhibit Number | Name | |
| 1.1 |
Memorandum of Avino Silver & Gold Mines Ltd.*
|
|
| 1.2 |
Articles of Avino Silver & Gold Mines Ltd.*
|
|
| 2.1 |
Shareholders Rights Plan Agreement dated Apr. 22, 2013
|
|
| 4.1 |
Share Purchase Agreement dated March 22, 2004*
|
|
| 4.2 |
Intermark Capital Corporation Consulting Agreement dated Jan. 1, 2013
|
|
| 4.3 |
Minerales de Avino SA de SV Agreement dated Feb. 18, 2012
|
|
| 4.4 |
Stock Option Plan
|
|
| 4.5 |
$5 Million Master Credit Facility with Caterpillar Credito, S.A. de C.V. and Continuing Guarantee dated Dec. 17, 2012
|
|
| 4.6 |
Avaron Mining Corp. Option Agreement dated Jan 03, 2012
|
|
| 4.7 |
Benz Capital Corp. Option Purchase and Assignment Agreement dated Nov. 30, 2012
|
|
| 4.8 |
Endeavour Silver Corp. Option to Joint Venture Agreement dated Jul 30, 2012
|
|
| 8.1 |
List of Subsidiaries
|
|
| 11.1 |
Code of Ethics
|
|
| 11.2 |
Audit Committee Charter
|
|
| 11.3 |
Governance & Nominating Committee Charter
|
|
| 11.4 |
Compensation Committee Charter
|
|
| 12.1 |
Certification of the Principal Executive Officer
|
|
| 12.2 |
Certification of the Principal Financial Officer
|
|
| 13.1 |
Certificate under the Sarbanes-Oxley Act of the Principal Executive Officer
|
|
| 13.2 |
Certificate under the Sarbanes-Oxley Act of the Principal Financial Officer
|
|
| 13.3 |
Consent of Tetra Tech
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|