Exhibit 99.1

 

 

 

 

 

MAG Silver Corp.

 

Unaudited Condensed Interim Consolidated Financial Statements

(expressed in thousands of United States dollars)

 

For the three and six months ended June 30, 2025

 

Dated: August 8, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VANCOUVER OFFICE

Suite 801

815 West Hastings Street

Vancouver, BC V6C 1B4

 

604 630 1399 phone

866 630 1399 toll free

 

     

TSX: MAG

NYSE American : MAG

info@magsilver.com

 

 

 

 

 

 

 

 

 

MAG SILVER CORP.
Condensed Interim Consolidated Statements of Income and Comprehensive Income
For the three and six months ended June 30, 2025 and 2024
(In thousands of United States dollars, except for shares and per share amounts - Unaudited)
        For the three months ended      For the six months ended  
        June 30,      June 30,      June 30,      June 30,  
        2025      2024      2025      2024  
   Note    $      $      $      $  
                
Income from equity accounted investment in Juanicipio   5    42,091    25,123    75,955    44,367 
General and administrative expenses   3    (4,838)   (3,622)   (9,802)   (7,523)
General exploration and business development        (3,563)   (95)   (3,596)   (452)
Operating income        33,690    21,406    62,557    36,392 
                          
Interest income        1,459    928    3,027    1,755 
Other income        -    650    -    1,187 
Financing costs   8    (145)   (134)   (274)   (342)
Foreign exchange gain (loss)        253    60    266    (103)
Income before income tax        35,257    22,910    65,576    38,889 
                          
Deferred income tax expense        (1,813)   (1,296)   (3,388)   (2,380)
Net income        33,444    21,614    62,188    36,509 
                          
Other comprehensive income                         
Items that will not be reclassified subsequently to profit or loss:                         
Unrealized gain on equity securities        8    2    12    - 
Total comprehensive income        33,452    21,616    62,200    36,509 
                          
                          
Basic earnings per share        0.32    0.21    0.60    0.35 
Diluted earnings per share        0.32    0.21    0.59    0.35 
                          
Weighted average number of shares outstanding   7(e)                    
Basic        103,487,371    103,147,425    103,449,666    103,063,300 
Diluted        104,607,814    104,299,804    104,764,106    104,212,569 

 

 

See accompanying notes to the condensed interim consolidated financial statements

 

 2

 

 

MAG SILVER CORP.
Condensed Interim Consolidated Statements of Financial Position
As at June 30, 2025 and December 31, 2024
(In thousands of United States dollars, unless otherwise stated - Unaudited)
   Note    June 30, 2025      December 31, 2024  
        $      $  
Assets               
Current assets               
Cash        171,834    162,347 
Accounts receivable   4    849    816 
Prepaid expenses        1,399    569 
         174,082    163,732 
Non-current assets               
Investment in Juanicipio   5    378,247    364,014 
Exploration and evaluation assets   6    86,699    80,118 
Property and equipment        2,512    2,631 
Deferred financing fees        406    569 
Investments        20    8 
         467,884    447,340 
Total assets        641,966    611,072 
Liabilities               
Current liabilities               
Trade and other payables        3,775    3,477 
Lease obligation        158    142 
         3,933    3,619 
Non-current liabilities               
Deferred income taxes        16,924    13,536 
Provision for reclamation        484    484 
Lease obligation        2,133    2,100 
Total liabilities        23,474    19,739 
                
Equity               
Share capital        622,636    618,979 
Equity reserve        23,563    22,945 
Accumulated other comprehensive income        794    782 
Deficit        (28,501)   (51,373)
Total equity        618,492    591,333 
Total liabilities and equity        641,966    611,072 

 

 

See accompanying notes to the condensed interim consolidated financial statements

 

 3

 

 

MAG SILVER CORP.
Condensed Interim Consolidated Statements of Cash Flows
For the three and six months ended June 30, 2025 and 2024
(In thousands of United States dollars, unless otherwise stated - Unaudited)
        For the three months ended      For the six months ended  
        June 30,      June 30,      June 30,      June 30,  
        2025      2024      2025      2024  
   Note    $      $      $      $  
                
OPERATING ACTIVITIES                       
Net income      33,444    21,614    62,188    36,509 
Items not involving cash:                       
Income from equity accounted investment in Juanicipio  5   (42,091)   (25,123)   (75,955)   (44,367)
Deferred income tax expense      1,813    1,296    3,388    2,380 
Share-based compensation expense  3   1,439    1,053    2,540    2,019 
Amortization of flow-through premium liability      -    (650)   -    (1,187)
Depreciation and amortization  3   183    149    361    294 
Amortization of deferred financing fees      84    84    163    170 
Interest expense on lease obligation      40    3    77    8 
Unrealized foreign exchange (gain) loss      377    (138)   389    (190)
                        
Movements in non-cash working capital                       
Accounts receivable      (314)   (34)   (34)   (240)
Prepaid expenses      149    757    (830)   94 
Trade and other payables      938    (1,231)   1,089    (395)
Net cash used in operating activities      (3,938)   (2,220)   (6,624)   (4,905)
                        
INVESTING ACTIVITIES                       
Exploration and evaluation expenditures  6   (3,239)   (6,629)   (7,248)   (11,683)
Acquisition of exploration property  6   -    -    -    (3,752)
Receipt of principal on loans to Juanicipio  5   2,053    28,326    2,053    43,301 
Receipt of dividends from Juanicipio  5   59,400    -    59,400    - 
Receipt of interest on loans to Juanicipio  5   47    1,493    47    3,977 
Purchase of equipment      -    -    (28)   - 
Net cash from investing activities      58,261    23,190    54,224    31,843 
                        
FINANCING ACTIVITIES                       
Dividends paid      (39,316)   -    (39,316)   - 
Issuance of common shares upon exercise of stock options  7   763    1,587    1,616    1,587 
Payment of lease obligation      (79)   (41)   (151)   (85)
Net cash from / (used in) financing activities      (38,632)   1,546    (37,851)   1,502 
                        
Effect of exchange rate changes on cash      (258)   138    (262)   190 
                        
Increase in cash during the period      15,433    22,654    9,487    28,630 
Cash, beginning of period      156,401    74,683    162,347    68,707 
Cash, end of period      171,834    97,337    171,834    97,337 

 

 

See accompanying notes to the condensed interim consolidated financial statements

 

 4

 

 

MAG SILVER CORP.
Condensed Interim Consolidated Statements of Changes in Equity
For the six months ended June 30, 2025 and 2024
(In thousands of United States dollars, except shares - Unaudited)
      Common shares without par value           
   Notes    Number of Shares      Amount      Equity reserve      Accumulated other comprehensive income (loss)      Deficit      Total equity  
        #      $      $      $      $      $  
Balance, January 1, 2024      102,972,650    614,364    20,764    781    (129,152)   506,757 
Stock options exercised      284,866    3,474    (926)   -    -    2,548 
Restricted and performance share units converted      49,779    645    (645)   -    -    - 
Deferred share units converted      50,000    496    (496)             - 
Share-based compensation      -    -    4,248    -    -    4,248 
Other comprehensive income      -    -    -    1    -    1 
Net income      -    -    -    -    77,779    77,779 
Balance, December 31, 2024      103,357,295    618,979    22,945    782    (51,373)   591,333 
Stock options exercised  7   118,122    2,213    (597)   -    -    1,616 
Restricted and performance share units converted  7   54,508    770    (770)   -    -    - 
Deferred share units converted  7   54,704    674    (674)             - 
Share-based compensation  7   -    -    2,659    -    -    2,659 
Dividend declared  7                       (39,316)   (39,316)
Other comprehensive income      -    -    -    12    -    12 
Net income      -    -    -    -    62,188    62,188 
Balance, June 30, 2025      103,584,629    622,636    23,563    794    (28,501)   618,492 
                                  
                                  
Balance, January 1, 2024      102,972,650    614,364    20,764    781    (129,152)   506,757 
Stock options exercised      169,810    2,128    (541)             1,587 
Restricted and performance share units converted      28,489    405    (405)   -    -    - 
Share-based compensation      -    -    2,222    -    -    2,222 
Net income      -    -    -    -    36,509    36,509 
Balance, June 30, 2024      103,170,949    616,897    22,039    781    (92,643)   547,075 

 

 

 

See accompanying notes to the condensed interim consolidated financial statements

 

 5

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

1.NATURE OF OPERATIONS

 

MAG Silver Corp. (the “Company” or “MAG”) is a growth-oriented Canadian mining and exploration company focused on advancing high-grade, district scale precious metals projects in the Americas. MAG is the ultimate parent company of its consolidated group, was incorporated on April 21, 1999, and is governed by the Business Corporations Act of the Province of British Columbia. MAG’s shares are listed on both the Toronto Stock Exchange in Canada and the NYSE American, LLC in the United States of America.

 

The Company’s principal asset is a 44% interest in the Juanicipio Mine (Note 5 “Investment in Juanicipio”) located in Zacatecas, Mexico, which achieved commercial production at its 4,000 tonnes per day (“tpd”) processing facility on June 1, 2023.

 

On May 11, 2025, the Company and Pan American Silver Corp. ("Pan American") entered into a definitive agreement, as amended (the "Arrangement Agreement"), whereby Pan American agrees to acquire all of the issued and outstanding common shares of the Company pursuant to a plan of arrangement under the Business Corporations Act (British Columbia) (the "Transaction"). Under the terms of the Arrangement Agreement, MAG shareholders will be able to elect to receive the consideration as either (i) $20.54 in cash per MAG share or (ii) 0.755 common shares of Pan American per MAG share, or a combination of cash and shares, subject to proration such that the aggregate consideration paid to all MAG shareholders consists of $500,000 in cash and the remaining consideration paid in Pan American shares. On July 10, 2025, MAG's shareholders approved the Transaction at its special shareholders meeting. The Transaction is expected to close in the second half of 2025, subject to the satisfaction of customary closing conditions, including clearance under Mexican anti-trust laws, and approval of the listing of the Pan American common shares to be issued under the Transaction on both the Toronto Stock Exchange and the NYSE. The Company has incurred costs of $3,563 and $3,596 in connection with the Transaction in the three and six month periods ended June 30, 2025, which have been included in general exploration and business development in the condensed interim consolidated statements of income and comprehensive income.

 

 

Address of registered office of the Company:

3500 – 1133 Melville Street

Vancouver, British Columbia,

Canada V6E 4E5

 

Head office and principal place of business:

801 – 815 West Hastings Street

Vancouver, British Columbia,

Canada V6C 1B4

 

 

 

 6

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

2.BASIS OF PRESENTATION

 

(a)Statement of compliance

 

These condensed unaudited interim consolidated financial statements (“Interim Financial Statements”) are in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”) and prepared under IAS 34 Interim Financial Reporting (“IAS 34”). They do not include all the information required for full annual financial statements and therefore should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2024. Except for per share, per option, and per share unit amounts, all dollar amounts presented are in thousands of United States dollars (“US$”) unless otherwise stated; references to C$ refer to thousands of Canadian dollars.

 

The accounting policies applied in the preparation of the Interim Financial Statements are consistent with all those applied and disclosed in the Company’s audited consolidated financial statements for the year ended December 31, 2024.

 

These Interim Financial Statements have been prepared on a historical cost basis except for the revaluation of certain financial instruments, which are stated at their fair value.

 

These Interim Financial Statements were authorized for issuance by the Board of Directors of the Company on August 8, 2025.

 

(b)Significant accounting judgements and estimates

 

The Company makes certain significant judgments and estimates in the process of applying the Company’s accounting policies. Management believes the judgments and estimates used in these Interim Financial Statements are reasonable; however, actual results could differ from those estimates and could impact future results of operations and cash flows. The areas involving significant judgments and estimates have been set out in Note 5 of the Company’s audited consolidated financial statements for the year ended December 31, 2024.

 

 

 

 

 

 

 

 

 

 

 

 

 

 7

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

3.GENERAL AND ADMINISTRATIVE EXPENSES

 

    For the three months ended    For the six months ended 
    June 30,    June 30,    June 30,    June 30, 
    2025    2024    2025    2024 
    $    $    $    $ 
Accounting and audit   187    211    519    488 
Compensation and consulting fees   1,852    964    4,037    2,138 
Depreciation and amortization   183    149    361    294 
Filing and transfer agent fees   63    30    167    228 
General office expenses   353    242    550    367 
Insurance   286    333    577    672 
Juanicipio oversight costs   115    261    199    527 
Legal   239    171    569    351 
Share-based compensation expense (see Note 7)   1,439    1,053    2,540    2,019 
Shareholder relations   94    125    182    252 
Travel   27    83    101    187 
    4,838    3,622    9,802    7,523 

 

4.ACCOUNTS RECEIVABLE

 

     June 30,      December 31,  
     2025      2024  
     $      $  
Receivable from Minera Juanicipio (Notes 5 & 13)   -    2 
Value added tax (“IVA” and “GST”)   522    499 
Other receivables   327    315 
    849    816 

 

5.INVESTMENT IN JUANICIPIO

 

Minera Juanicipio, was created for the purpose of holding the Juanicipio property, and is held 56% by Fresnillo plc (“Fresnillo”) and 44% by the Company. On December 27, 2021, the Company and Fresnillo created Equipos Chaparral, in the same ownership proportions. Equipos Chaparral owns the processing facility and mining equipment which is leased to Minera Juanicipio. Minera Juanicipio and Equipos Chaparral are collectively referred to herein as “Juanicipio,” or, the “Juanicipio Mine”.

 

Juanicipio is governed by a shareholders’ agreement and by corporate by-laws. All costs relating to Juanicipio that are not extinguished by operating cash flows generated by Juanicipio, are required to be shared by the Company and Fresnillo pro-rata based on their ownership interests in Juanicipio, and if either party does not fund pro-rata, their ownership interest will be diluted in accordance with the shareholders’ agreement and by-laws.

 

 8

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

Fresnillo is the operator of Juanicipio, and with its affiliates, beneficially owns 2,374,853 common shares of the Company as at June 30, 2025, as publicly reported by Fresnillo (December 31, 2024: 9,314,877).

 

The Company has recorded its Investment in Juanicipio using the equity method of accounting. The recorded value of the investment includes the carrying value of the deferred exploration, mineral and surface rights, Juanicipio costs incurred by the Company before the commencement of commercial production, the required net cash investments to establish and maintain its 44% interest in Juanicipio, and the Company’s 44% share of income from Juanicipio.

 

Changes during the period in the Company’s investment in Juanicipio are detailed as follows:

 

    Six months ended    Year ended 
    June 30,    December 31, 
    2025    2024 
    $    $ 
Balance, beginning of period   364,014    394,622 
Amortization of Juanicipio's oversight expenditures incurred 100% by MAG   (223)   (526)
Loan repayments from Juanicipio (1)   (2,053)   (92,361)
Dividends received from Juanicipio (2)   (59,400)   (26,400)
Total for the period   (61,676)   (119,286)
Income from equity accounted Investment in Juanicipio   75,955    92,875 
Interest earned, reclassified to accounts receivable (3)   (46)   (4,197)
Balance, end of period   378,247    364,014 

 

(1) As at June 30, 2025, the Company has received full repayment of its shareholder loans to Juanicipio (December 31, 2024: $2,053 advanced, net of aggregate repayments).

 

(2) During the six months ended June 30, 2025, a dividend payment of $59,400 was received from Juanicipio (year ended December 31, 2024: dividend payment of $26,400).

 

(3) A portion of the Investment in Juanicipio was in the form of interest bearing shareholder loans. For the six months ended June 30, 2025, the Company earned interest amounting to $46 (year ended December 31, 2024: $4,197) while $47 of interest payments were received from Juanicipio (year ended December 31, 2024: $5,015).

 

 9

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

A summary of financial information of Juanicipio (on a 100% basis reflecting adjustments made by the Company, including adjustments for differences in accounting policies) is as follows:

 

Juanicipio Statements of Income

 

    For the three months ended    For the six months ended 
    June 30,    June 30,    June 30,    June 30, 
    2025    2024    2025    2024 
    $    $    $    $ 
                     
Sales   186,465    167,079    361,700    290,768 
Cost of sales:                    
Production cost   (36,450)   (39,866)   (70,112)   (76,653)
Depreciation and amortization   (21,393)   (22,455)   (41,976)   (44,494)
    (57,843)   (62,321)   (112,088)   (121,147)
Gross profit   128,622    104,757    249,612    169,621 
                     
Consulting and administrative expenses   (3,252)   (4,283)   (6,255)   (8,472)
Extraordinary mining and other duties   (3,447)   (2,773)   (6,862)   (4,165)
    121,923    97,701    236,494    156,984 
                     
Exchange gains (losses) and other   (4,479)   696    (3,748)   (602)
Interest expense   (25)   (3,241)   (103)   (7,219)
Income tax expense   (21,782)   (41,299)   (60,122)   (55,548)
                     
Net income   95,637    53,857    172,521    93,615 
                     
MAG's 44% portion of net income   42,080    23,697    75,909    41,191 
Interest on Juanicipio loans - MAG's 44%   11    1,426    46    3,176 
MAG's 44% equity income   42,091    25,123    75,955    44,367 

 

 10

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

Juanicipio Statements of Financial Position

 

    June 30,    December 31, 
    2025    2024 
    $    $ 
Assets          
           
Current assets          
Cash and cash equivalents   83,717    53,193 
Value added tax and other receivables   873    3,902 
Income tax receivable   1,369    1,862 
Concentrate sales receivable   91,518    88,324 
Inventories          
Stockpiles   7,126    4,365 
Metal concentrates   3,370    1,916 
Materials and supplies   18,294    18,724 
Prepaids and other assets   2,062    1,784 
    208,328    174,070 
Non-current assets          
Right-of-use assets   805    965 
Mineral interests, plant and equipment   752,973    767,244 
Deferred tax assets   15,830    8,953 
    769,608    777,162 
Total assets   977,936    951,232 
           
Liabilities          
           
Current liabilities          
Lease obligation   280    - 
Payables   23,848    17,719 
Interest and other payables to shareholders   10,054    3,534 
Taxes payable   66,451    47,318 
    100,633    68,571 
Non-current liabilities          
Lease obligation   314    974 
Provisions          
Reserves for retirement and pension   181    141 
Reclamation and closure   4,300    3,871 
Deferred tax liabilities   15,350    54,066 
    20,146    59,052 
Total liabilities   120,778    127,623 
           
Equity          
           
Shareholders' equity including shareholder advances   857,158    823,610 
Total equity   857,158    823,610 
Total liabilities and equity   977,936    951,232 

 

 

 11

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

Juanicipio Statements of Cash Flows

 

    For the three months ended    For the six months ended 
    June 30,    June 30,    June 30,    June 30, 
    2025    2024    2025    2024 
    $    $    $    $ 
Operating activities                    
Net income   95,637    53,857    172,521    93,615 
Items not involving cash                    
Depreciation and amortization   21,393    22,455    41,976    44,494 
Income tax expense   21,782    41,299    60,122    55,548 
Interest incurred on loans   25    3,241    103    7,219 
Other   2,730    (273)   1,918    (176)
Income tax payments   (32,614)   (3,686)   (89,581)   (29,458)
Change in other operating working capital   1,686    (24,128)   9,978    (35,957)
                     
Net cash from operating activities   110,639    92,766    197,038    135,286 
                     
Investing activities                    
Capital expenditures including plant, mine development and exploration   (18,514)   (4,692)   (28,738)   (20,062)
Interest income and other   896    912    2,283    1,790 
Net cash used in investing activities   (17,618)   (3,780)   (26,454)   (18,272)
                     
Financing activities                    
Dividends paid to shareholders   (135,000)   -    (135,000)   - 
Repayments of loans to shareholders   (4,666)   (64,381)   (4,666)   (98,417)
Interest paid to shareholders   (108)   (3,391)   (108)   (9,038)
Payment of lease obligations   (130)   (349)   (255)   (557)
Net cash used in financing activities   (139,904)   (68,121)   (140,028)   (108,012)
                     
Effect of exchange rate changes on cash and cash equivalents   27    (434)   (32)   (493)
                     
(Decrease) increase in cash and cash equivalents during the period   (46,856)   20,431    30,523    8,509 
                     
Cash and cash equivalents, beginning of period   130,573    30,991    53,193    42,913 
                     
Cash and cash equivalents, end of period   83,717    51,422    83,717    51,422 

 

 12

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

6.EXPLORATION AND EVALUATION ASSETS

 

(a)In 2018, the Company entered into an option agreement with a private group, whereby the Company has the right to earn 100% ownership interest in a company which owns the Deer Trail Project in Utah. The Company paid $150 upon signing the agreement, $150 in each of 2020 and 2021, and $200 in each of 2022, 2023, and 2024. To earn 100% interest in the property, the Company must make remaining cash payments totaling $950 over the next 4 years (with option to accelerate if desired) and fund a cumulative of $30,000 of eligible exploration expenditures by 2028 (criteria met: as of June 30, 2025, the Company has incurred $40,655 of eligible exploration expenditures on the property). As at June 30, 2025, the Company has also bonded and recorded a $484 reclamation liability for the project. Other than the reclamation liability, the balance of cash payments are optional at the Company’s discretion. Upon the Company’s 100% earn-in, the vendors will retain a 2% net smelter returns (“NSR”) royalty.

 

(b)Through the acquisition of Gatling Exploration Inc. in 2022, the Company acquired 100% of the Larder Project in Ontario. During the six months ended June 30, 2025, the Company incurred a total of $2,644 in exploration and evaluation expenditures.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 13

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

During the six months ended June 30, 2025 and year ended December 31, 2024, the Company has incurred the following exploration and evaluation expenditures on these projects:

 

    June 30,    December 31, 
    2025    2024 
    $    $ 
Deer Trail Project          
Option and other payments   -    200 
Total acquisition costs   -    200 
Drilling and geotechnical   3,531    8,905 
Camp and site costs   163    401 
Land taxes and government fees   22    239 
Legal, community and other consultation costs   165    357 
Travel   56    182 
Total for the period   3,937    10,284 
Balance, beginning of period   37,599    27,315 
Total Deer Trail Project cost   41,536    37,599 
Larder Project          
Acquisition of exploration property   -    3,802 
Total acquisition costs   -    3,802 
Drilling and geotechnical   2,263    10,896 
Camp and site costs   189    1,773 
Land taxes and government fees   4    40 
Legal, community and other consultation costs   148    535 
Travel   40    151 
Total for the period   2,644    17,197 
Balance, beginning of period   42,519    25,322 
Total Larder Project cost   45,163    42,519 
Total Exploration and Evaluation Assets   86,699    80,118 

 

 

 14

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

7.SHARE CAPITAL

 

(a)Dividends

 

On March 2025, MAG declared an inaugural fixed dividend of $0.02 per share and an additional cash flow linked dividend of $0.16 per share (approximately 30% of the $53,850 cash received from Juanicipio during the three months ending December 31, 2024) for a total dividend of $0.18 per share. A total dividend of $18,623 was paid on April 21, 2025.

 

On May 8, 2025 MAG declared its second dividend, with a fixed component of $0.02 per share and an additional cash flow linked component of $0.18 per share (approximately 30% of the $61,500 cash received from Juanicipio in April 2025), for a total dividend of $0.20 per share. A total dividend of $20,693 was paid on May 28, 2025.

 

(b)Stock options

 

The Company may enter into Incentive Stock Option Agreements in accordance with the Company’s Stock Option Plan (the “Plan”). On June 26, 2023, the Shareholders re-approved the Plan. The maximum number of common shares that may be issuable under the Plan is set at 5% of the number of issued and outstanding common shares on a non-diluted basis at any time, provided that the number of common shares issued or issuable under the combined Plan and Share Unit Plan (Note 7(c)) shall not exceed 5% of the issued and outstanding common shares of the Company on a non-diluted basis. Options granted under the Plan have a maximum term of 5 years.

 

The following table summarizes the Company’s stock options activity for the period:

 

    Stock options activity    Weighted average exercise price (C$/option) 
           
Outstanding, January 1, 2024   1,187,371    17.37 
Granted   273,507    14.64 
Expired   (7,791)   21.36 
Exercised for cash   (284,866)   14.32 
Exercised cashless   (147,826)   14.30 
           
Outstanding, December 31, 2024   1,020,395    17.91 
Granted   256,245    22.89 
Exercised for cash   (118,122)   17.94 
           
Outstanding, June 30, 2025   1,158,518    19.01 

 

 15

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

During the three months ended June 30, 2025, the Company recorded a share-based compensation expense related to stock options of $289 (June 30, 2024: $284) and capitalized $37 (June 30, 2024: $45) to exploration and evaluation assets.

 

During the six months ended June 30, 2025, the Company recorded a share-based compensation expense related to stock options of $534 (June 30, 2024: $528) and capitalized $59 (June 30, 2024: $84) to exploration and evaluation assets.

 

The following table summarizes the Company’s stock options outstanding and exercisable as at June 30, 2025.

 

Exercise price    Number    Number    Weighted avg. remaining 
(C$/option)    Outstanding      Exercisable      contractual life (years) 
14.64    253,838    79,324    3.76 
16.09    6,021    4,014    2.75 
16.43    198,060    126,080    2.75 
17.02    100,000    100,000    1.88 
20.20    90,096    90,096    1.77 
21.26    50,000    50,000    1.42 
21.29    9,191    9,191    1.77 
21.57    145,067    145,067    0.44 
22.89    256,245    -    4.74 
23.53    50,000    50,000    0.55 
14.64 - 23.53    1,158,518    653,772    2.81 

 

The Company determined the fair value of the options using the Black-Scholes option pricing model with the following weighted average assumptions:

 

    For the six months ended    Year ended 
    June 30,    December 31, 
    2025    2024 
Risk-free interest rate   2.55%   3.91%
Expected volatility   47%   48%
Expected dividend yield   3.40%   nil 
Expected life (years)   3    3 

 

(c)Restricted and performance share units

 

On June 26, 2023, the Shareholders approved a share unit plan (the “Share Unit Plan”) for the benefit of the Company’s officers, employees and consultants. The Share Unit Plan provides for the issuance of common shares from treasury, in the form of restricted share units (“RSUs”) and performance share units (“PSUs”). The maximum number of common shares that may be issuable under the Share Unit Plan is set at 1.5% of the number of issued and outstanding common shares on a non-diluted basis, provided that the number of common shares issued or issuable under the combined Share Unit Plan and Stock Option Plan (Note 7(b)) shall not exceed 5% of the issued and outstanding common shares on a non-diluted basis. RSUs and PSUs granted under the Share Unit Plan have a term of 5 years unless otherwise specified by the Board, and each unit entitles the participant to receive one common share of the Company subject to vesting criteria, and in the case of PSUs, performance criteria which may also impact the number of PSUs to vest between 0-200%. PSUs for which the performance targets are not achieved during the performance period are automatically forfeited and cancelled.

 

 16

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

The following table summarizes the Company’s RSUs activity for the period:

 

    RSU activity    Weighted average fair value (C$/RSU) 
           
Outstanding, January 1, 2024   98,255    17.82 
Granted   94,842    14.64 
Exercised   (17,741)   17.16 
           
Outstanding, December 31, 2024   175,356    16.17 
Granted   72,220    22.93 
Forfeited   (6,970)   15.74 
Exercised   (21,012)   16.99 
           
Outstanding, June 30, 2025   219,594    18.33 

 

During the three months ended June 30, 2025, the Company recorded share-based compensation expense related to RSUs of $233 (June 30, 2024: $183) and capitalized $36 (June 30, 2024: $37) to exploration and evaluation assets.

 

During the six months ended June 30, 2025, the Company recorded share-based compensation expense related to RSUs of $424 (June 30, 2024: $305) and capitalized $58 (June 30, 2024: $67) to exploration and evaluation assets.

 

 

 17

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

The following table summarizes the Company’s PSUs activity for the period:

 

    PSU activity    Weighted average fair value (C$/PSU) 
           
Outstanding, January 1, 2024   287,449    17.78 
Granted   137,191    14.64 
Exercised   (32,038)   16.99 
           
Outstanding, December 31, 2024   392,602    17.78 
Granted   96,452    22.95 
Forfeited   (25,969)   18.47 
Exercised   (33,496)   18.98 
           
Outstanding, June 30, 2025   429,589    17.86 

 

During the three months ended June 30, 2025, the Company recorded share-based compensation expense related to PSUs of $504 (June 30, 2024: $358) and capitalized $2 (June 30, 2024: $30) to exploration and evaluation assets.

 

During the six months ended June 30, 2025, the Company recorded share-based compensation expense related to PSUs of $865 (June 30, 2024: $610) and capitalized $2 (June 30, 2024: $52) to exploration and evaluation assets.

 

(d)Deferred share units

 

On June 26, 2023, the Shareholders re-approved a Deferred Share Unit Plan (the “DSU Plan”) for the benefit of the Company’s non-executive directors. The DSU Plan provides for the issuance of common shares from treasury, on conversion of Deferred Share Units (“DSUs”) granted. Directors may also elect to receive all or a portion of their annual retainer in the form of DSUs. DSUs may be settled in cash or in common shares issued from treasury, as determined by the Board at the time of the grant. The maximum number of common shares that may be issuable under the DSU Plan is set at 1.0% of the number of issued and outstanding common shares on a non-diluted basis.

 

 18

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

The following table summarizes the Company’s DSUs activity for the period:

 

    DSU activity    Weighted average fair value (C$/DSU) 
           
Outstanding, January 1, 2024   498,589    14.80 
Granted   81,173    16.57 
Exercised   (50,000)   12.26 
           
Outstanding, December 31, 2024   529,762    15.31 
Granted   41,322    24.55 
Exercised   (54,704)   16.39 
           
Outstanding, June 30, 2025   516,380    15.94 

 

During the three months ended June 30, 2025, the Company recorded share-based compensation expense of $413 (June 30, 2024: $228) relating to DSUs to directors. 21,958 DSUs were granted under the plan and there were no DSUs granted to directors who elected to receive a portion of their annual retainer in DSUs rather than in cash (year ended December 31, 2024: 31,365 and 1,112 respectively).

 

During the six months ended June 30, 2025, the Company recorded share-based compensation expense of $717 (June 30, 2024: $575) relating to DSUs to directors. 41,322 DSUs were granted under the plan and there were no DSUs granted to directors who elected to receive a portion of their annual retainer in DSUs rather than in cash (year ended December 31, 2024: 31,365 and 1,112 respectively).

 

(e)Diluted earnings per share

 

    For the three months ended     For the six months ended  
    June 30,    June 30,    June 30,    June 30, 
    2025    2024    2025    2024 
Net income   33,444    21,614    62,188    36,509 
Basic weighted average number of shares outstanding   103,487,371    103,147,425    103,449,666    103,063,300 
Effect of dilutive common share equivalents:                    
Stock options   204,671    264,297    351,247    272,058 
Restricted and performance share units   399,392    356,976    446,813    346,105 
Deferred share units   516,380    531,106    516,380    531,106 
Diluted weighted average number of shares outstanding   104,607,814    104,299,804    104,764,106    104,212,569 
                     
Diluted earnings per share  $0.32   $0.21   $0.59   $0.35 

 

For the three months ended June 30, 2025, there are 953,847 anti-dilutive stock options (three months ended June 30, 2024: 934,786) and 249,791 anti-dilutive restricted and performance share units (three months ended June 30, 2024: 232,272).

 19

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

For the six months ended June 30, 2025, there are 807,271 anti-dilutive stock options (six months ended June 30, 2024: 938,717) and 202,370 anti-dilutive restricted and performance share units (six months ended June 30, 2024: 243,143).

 

 

8.DEBT FACILITY

 

In October 2023 the Company entered into a $40,000 senior secured revolving credit facility with the Bank of Montreal (the “Credit Facility”). The Credit Facility bears interest on a sliding scale of Secured Overnight Financing Rate (“SOFR”) or the Lender’s Base Rate on US$ commercial loans plus an applicable margin on a sliding scale of between 200 and 400 basis points based on the Company’s leverage ratio. Interest incurred on drawn amounts is to be paid quarterly. Commitment fees on the undrawn portion of the facility are calculated on a similar sliding scale of between 50 and 75 basis points, and are also to be paid on a quarterly basis. The term of the facility is 34 months, maturing on August 4, 2026, at which date any drawn amount is required to be repaid in full. All debts, liabilities and obligations under the facility are guaranteed by the Company's material subsidiaries and secured by assets of the Company. The facility includes a number of customary covenants (liquidity, leverage, tangible net worth) and conditions including limitations on acquisitions and investments (excluding exploration and capital expenditures) funded using cash with no limitations when equity is used as a funding source. As at June 30, 2025, the Company is in compliance with all applicable covenants.

 

As of June 30, 2025, the Company has not drawn down any funds from its Credit Facility.

 

 

 

 

 

 

 

 

 

 20

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

9.CAPITAL RISK MANAGEMENT

 

The Company’s objectives in managing its liquidity and capital are to safeguard the Company’s ability to continue as a going concern and to provide financial capacity to meet its strategic objectives. The capital structure of the Company consists of its equity (comprised of share capital, equity reserve, accumulated other comprehensive income and deficit), and lease obligation, net of cash and investments in equity securities as follows:

 

    June 30,    June 30, 
    2025    2024 
    $    $ 
Equity   618,492    591,333 
Lease obligation   2,291    2,242 
Cash   (171,834)   (162,347)
Investments   (20)   (8)
Total   448,929    431,220 

 

The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may attempt to issue new shares, issue debt and/or acquire or dispose of assets.

 

As at June 30, 2025, the Company does not have any long-term debt outstanding, is in compliance with all applicable Credit Facility covenants, and is not subject to any other externally imposed capital requirements.

 

10.FINANCIAL RISK MANAGEMENT

 

The Company’s operations consist of the acquisition, exploration and advancement of mineral projects in the Americas. The Company examines the various financial risks to which it is exposed and assesses the impact and likelihood of occurrence. These risks may include credit risk, liquidity risk, currency risk, interest rate risk and other price risks. Where material, these risks are reviewed and monitored by the Board of Directors.

 

(a)Market risk

 

The Company conducts the majority of its business through its equity interest in its associates, Juanicipio (Note 5). Juanicipio is exposed to commodity price risk, specifically to the prices of silver, gold, and to a lesser extent, lead and zinc. Currently, Juanicipio produces and sells concentrates containing these metals which are each subject to market price fluctuations which will affect its profitability and its ability to generate cash flow. Juanicipio does not hedge any of the commodities produced and does not have any such positions outstanding at June 30, 2025.

 

 

 21

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

(b)Credit risk

 

Counterparty credit risk is the risk that the financial benefits of contracts with a specific counterparty will be lost if a counterparty defaults on its obligations under the contract. This includes any cash amounts owed to the Company by those counterparties, less any amounts owed to the counterparty by the Company where a legal right of set-off exists and also includes the fair values of contracts with individual counterparties which are recorded in the financial statements.

 

(i)Trade credit risk

 

Juanicipio, in which the Company has a 44% interest, has revenue from its operations as described in Note 5. Juanicipio sells and receives payment for its concentrates at market terms, under an offtake agreement with Met-Mex Peñoles, S.A. de C.V. (“Met-Mex”), a related party to Fresnillo. The Company believes Juanicipio is not exposed to significant trade credit risk.

 

(ii)Cash

 

In order to manage credit and liquidity risk, the Company’s practice is to invest only in highly rated investment grade instruments backed by Canadian commercial banks, and in the case of its Mexican and US operations, the Company maintains minimal cash in its US and Mexican subsidiaries.

 

The Company’s maximum exposure to credit risk is the carrying value of its cash, accounts receivable and loans receivable from Juanicipio which is classified as an Investment in Juanicipio in the consolidated statements of financial position, as follows:

 

    June 30,    December 31, 
    2025    2024 
    $    $ 
Cash   171,834    162,347 
Accounts receivable (Note 4)   849    816 
Juanicipio loans (Notes 5 & 13)   -    2,053 
    172,683    165,216 

 

(c)Liquidity risk

 

The Company has a planning and budgeting process in place to help determine the funds required to support the Company's normal operating requirements, its exploration and mineral projects advancement plans, and its various optional property and other commitments (Notes 5, 6, and 13). The annual budget is approved by the Board of Directors. The Company ensures that there are sufficient cash balances to meet its short-term business requirements.

 

To increase its flexibility with regards to access to capital, in October 2023 the Company entered into a $40,000 Credit Facility (see Note 8 for full details of the debt facility).

 

The Company estimates it has the ability to fund the next 12 months of corporate and exploration expenses with its liquidity position, and the Company 's overall liquidity risk has not changed significantly from December 31, 2024. Future liquidity may therefore depend upon the Company’s ability to repatriate capital from Juanicipio, arrange additional debt or additional equity financing.

 

 22

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

(d)Currency risk

 

The Company is exposed to the financial risks related to the fluctuation of foreign exchange rates, both in the Mexican peso and C$, relative to the US$. The Company does not use any derivative instruments to reduce its exposure to fluctuations in foreign exchange rates.

 

Exposure to currency risk

 

As at June 30, 2025, the Company is exposed to currency risk through the following assets and liabilities denominated in currencies other than the functional currency of the applicable entity:

 

    Mexican peso    Canadian dollar 
(in US$ equivalent)   $    $ 
Cash   4    6,140 
Accounts receivable   203    371 
Prepaid expenses   20    1,005 
Investments   -    20 
Trade and other payables   (45)   (3,449)
Lease obligations   -    (2,291)
Net assets exposure   182    1,796 

 

Mexican peso relative to the US$

 

Although the majority of operating expenses in Mexico are both determined and denominated in US$, an appreciation in the Mexican peso relative to the US$ will increase the Company’s cost of operations in Mexico (reported in US$) related to those operating costs denominated and determined in Mexican pesos. Alternatively, a depreciation in the Mexican peso relative to the US$ will decrease the Company’s cost of operations in Mexico (reported in US$) related to those operating costs denominated and determined in Mexican pesos.

 

An appreciation/depreciation in the Mexican peso against the US$ will also result in a gain/loss before tax and deferred tax to the extent that the Company holds net monetary assets (liabilities) in pesos. Specifically, the Company's foreign currency exposure is comprised of peso denominated cash, prepaids and value added taxes receivable, net of trade and other payables. The carrying amount of the Company’s peso denominated net monetary assets at June 30, 2025 is 3.4 million pesos (June 30, 2024: 1.3 thousand pesos net monetary liabilities). A 10% appreciation or depreciation in the peso against the US$ would have an immaterial effect on the Company’s income (loss) before tax.

 

 23

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

Mexican peso relative to the US$ - Investment in Juanicipio

 

The Company conducts the majority of its business through its equity interest in its associates (Note 5). The Company accounts for this investment using the equity method and recognizes the Company's 44% share of earnings and losses of Juanicipio. Juanicipio also has a US$ functional currency and is exposed to the same currency risks noted above for the Company.

 

An appreciation/depreciation in the Mexican peso against the US$ will also result in a gain/loss after tax and deferred taxes (Note 5) in Juanicipio to the extent that it holds net monetary assets (liabilities) in pesos, comprised of peso denominated cash, value added taxes receivable, net of trade and other payables. The carrying amount of Juanicipio’s net peso denominated monetary liabilities at June 30, 2025, consisting predominantly of current taxes payable, is 1.8 billion pesos (June 30, 2024: 611 million pesos net monetary liabilities). A 10% appreciation in the peso against the US$ would result in a loss before tax at June 30, 2025 of $10,425 (June 30, 2024: $3,697 loss) in Juanicipio, of which the Company would record its 44% share being $4,587 loss from equity investment in Juanicipio (June 30, 2024: $1,627 loss), while a 10% depreciation in the peso relative to the US$ would result in an equivalent gain.

 

C$ relative to the US$

 

The Company is exposed to gains and losses from fluctuations in the C$ relative to the US$.

 

As general and administrative overheads in Canada are predominantly denominated in C$, an appreciation in the C$ relative to the US$ will increase the Company’s overhead costs as reported in US$. Alternatively, a depreciation in the C$ relative to the US$ will decrease the Company’s overhead costs as reported in US$.

 

An appreciation/depreciation in the C$ against the US$ will result in a gain/loss to the extent that MAG, the parent entity, and the Larder Project holds net monetary assets (liabilities) in C$. The carrying amount of the Company’s net Canadian dollar denominated monetary assets at June 30, 2025 is C$2,450 (June 30, 2024: C$6,400 net monetary assets). A 10% appreciation or depreciation in the C$ against the US$ would have a $180 (June 30, 2024: $637) effect on the Company’s income (loss) before tax.

 

(e)Interest rate risk

 

The Company’s interest income earned on cash is exposed to interest rate risk. A decrease in interest rates would result in lower relative interest income and an increase in interest rates would result in higher relative interest income.

 

 24

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

The Company’s Credit Facility is based on variable interest rate, where it will bear interest on a sliding scale of SOFR or the Lender’s Base Rate on US$ commercial loans plus an applicable margin on a sliding scale of between 200 and 400 basis points based on the Company’s leverage ratio. As of June 30, 2025, the Company has not drawn down any funds from its Credit Facility.

 

11.FINANCIAL INSTRUMENTS AND FAIR VALUE DISCLOSURES

 

The Company’s financial instruments include cash, accounts receivable, investments, and trade and other payables. The carrying values of cash, accounts receivable, and trade and other payables reported in the consolidated statement of financial position approximate their respective fair values due to the relatively short-term nature of these instruments.

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value as described below:

 

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities.

Level 2: Observable inputs other than quoted prices in Level 1 such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Unobservable inputs which are supported by little or no market activity.

 

The Company’s financial assets or liabilities as measured in accordance with the fair value hierarchy described above are:

 

As at June 30, 2025    Level 1    Level 2    Level 3    Total 
     $    $    $    $ 
Investments    20    -    -    20 
                      
As at December 31, 2024    Level 1    Level 2    Level 3    Total 
     $    $    $    $ 
Investments    8    -    -    8 

 

There were no transfers between levels 1, 2 and 3 during the six months ended June 30, 2025 or during the year ended December 31, 2024.

 

12.SEGMENTED INFORMATION

 

The Company operates in one operating segment, being the exploration and advancement of mineral projects in North America. The Company’s principal asset, its 44% ownership in the Juanicipio Mine, is located in Mexico, and the Company also has other exploration properties in North America. The Company’s executive and head office is located in Canada.

 

 25

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

13.RELATED PARTY TRANSACTIONS

 

The Company does not maintain offices or personnel in Mexico but receives administrative and exploration services via a Field Services Agreement with Minera Cascabel, S.A. de C.V. (“Cascabel”) and IMDEX Inc. (“IMDEX”). Dr. Peter Megaw, the Company’s former Chief Exploration Officer (“CXO”) and a principal of both IMDEX and Cascabel, was remunerated through fees paid to IMDEX. Effective May 21, 2024, Dr. Megaw resigned as CXO and now serves as a technical consultant. As he no longer provides key management personnel services per IAS 24, is no longer considered a related party. Related party transactions with Cascabel and IMDEX are disclosed only up to this date.

 

During the three and six months ended June 30, 2024, the Company incurred $11 and $80 in expenses related to Dr. Megaw and $63 and $217 expenses with Cascabel and IMDEX, respectively.

 

All transactions are incurred in the normal course of business and are negotiated on arm’s length terms between the parties for all services rendered. A portion of the expenditures are incurred on the Company’s behalf and are charged to the Company on a “cost + 10%” basis. The services provided do not include drilling and assay work which are contracted out independently from Cascabel and IMDEX.

 

Any amounts due to related parties arising from the above transactions are unsecured, non-interest bearing and are due upon receipt of invoices.

 

The details of the Company’s significant subsidiary and controlling ownership interests are as follows:

 

Name  Country of  Principal   MAG's effective interest 
   Incorporation  Project   2024 (%)   2023 (%)
Minera Los Lagartos, S.A. de C.V.  Mexico  Juanicipio (44%)   100%   100%

 

Balances and transactions between the Company and its subsidiaries have been eliminated on consolidation and are not disclosed in this note.

 

During the three and six months ended June 30, 2025 and 2024, compensation of key management personnel (including directors) was as follows:

 

    For the three months ended    For the six months ended 
    June 30,    June 30,    June 30,    June 30, 
    2025    2024    2025    2024 
    $    $    $    $ 
Salaries and other short term employee benefits   942    671    1,635    1,362 
Share-based compensation (non-cash) (Note 7)   1,048    784    1,860    1,524 
    1,990    1,455    3,495    2,886 

 

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, directly or indirectly, and consists of its directors, the Chief Executive Officer, the Chief Financial Officer, the Chief Sustainability Officer, and the Chief Development Officer.

 

 26

MAG SILVER CORP.

Notes to the Condensed Interim Consolidated Financial Statements

For the three and six months ended June 30, 2025 and 2024

(Expressed in thousands of US$ unless otherwise stated - Unaudited)

 

 

14.COMMITMENTS AND CONTINGENCIES

 

The following table discloses the contractual obligations of the Company and its subsidiaries as at June 30, 2025 for committed exploration work and committed other obligations.

 

    Total     Less than 1 year    1-3 Years    3-5 Years    More than 5 years 
    $    $    $    $    $ 
Minera Juanicipio (1)   -    -    -    -    - 
Financing and consulting contractual commitments   433    321    112    -    - 
Total Obligations and Commitments   433    321    112    -    - 

 

(1)According to the operator, Fresnillo, contractual commitments including project development and for continuing operations and purchase orders issued for project capital, sustaining capital, and continuing operations total $14,144 (December 31, 2024: $21,776), with respect to Juanicipio on a 100% basis as at June 30, 2025.

 

The concessions associated with the Larder Project are all in good standing with various underlying obligations or royalties ranging from nil-2% NSRs associated with various mineral claims, and various payments upon a production announcement.

 

The Company could be subject to various investigations, claims and legal and tax proceedings covering matters that arise in the ordinary course of business activities. Each of these matters would be subject to various uncertainties and it is possible that some matters may be resolved unfavourably to the Company. Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company is not aware of any such claims or investigations, and as such has not recorded any related provisions and does not expect such matters to result in a material impact on the results of operations, cash flows and financial position.

 

15.SUBSEQUENT EVENTS

 

On August 8, 2025 MAG declared its third dividend, of $0.144 per share (fixed component of $0.02 per share and additional cash flow linked component of $0.124 per share representing approximately 30% of the $40,872 free cash flow generated by Juanicipio attributable to MAG during Q2 2025) payable on September 1, 2025 to shareholders on record as of August 18, 2025.

 

 

27