v3.26.1
DECOMMISSIONING AND RESTORATION PROVISION
6 Months Ended
Jun. 30, 2026
Notes and other explanatory information [abstract]  
DECOMMISSIONING AND RESTORATION PROVISION

 

12.DECOMMISSIONING AND RESTORATION PROVISION

 

The Company has an obligation to undertake decommissioning, restoration, rehabilitation and environmental work when environmental disturbance is caused by the development and ongoing production of a mining operation. Movements in decommissioning liabilities during the six months ended June 30, 2026 and 2025 are allocated as follows:

 

   Bolivar   Porco   Caballo Blanco Group   San Lucas Group   Zimapan   Total 
   $   $   $   $   $   $ 
Balance, December 31, 2024   3,666    6,256    7,543    3,006    5,205    25,676 
Change in estimate   813    1,113    570    399    111    3,006 
Reclamation work performed   (20)   (7)   (72)   (30)   -    (129)
Accretion   250    423    698    286    490    2,147 
Foreign exchange gain   443    655    2,445    1,104    669    5,316 
Balance, December 31, 2025   5,152    8,440    11,184    4,765    6,475    36,016 
Less: current portion   (84)   (15)   (650)   (73)   -    (822)
Non-current portion   5,068    8,425    10,534    4,692    6,475    35,194 
                               
Balance, December 31, 2025   5,152    8,440    11,184    4,765    6,475    36,016 
Change in estimate (note 12(a))   (1,094)   (1,778)   (6,463)   (2,670)   (415)   (12,420)
Reclamation work performed   (2)   (1)   (23)   (23)   -    (49)
Accretion   242    395    473    200    279    1,589 
Foreign exchange gain   (739)   (1,210)   (1,488)   (637)   183    (3,891)
Balance, June 30, 2026   3,559    5,846    3,683    1,635    6,522    21,245 
Less: current portion   (85)   (36)   (434)   (51)   -    (606)
Non-current portion   3,474    5,810    3,249    1,584    6,522    20,639 

 

a)Change in estimate

 

In the second quarter of 2026, management updated its estimate of the future expenditures required for the restoration of its mining properties which resulted in a $12,420 decrease in the decommissioning and restoration provision. The decrease in future expenditures is primarily caused by significant changes to the Bolivian economic environment which includes the adopting of a floating exchange rate and a significant reduction in the projected inflation rate. The change in estimate reduced the carrying value of the decommissioning and restoration asset to zero and the remaining $6,505 was recorded as a reduction to Cost of Sales.

 

A provision for decommissioning liabilities is estimated based on current regulatory requirements and is recognized at the present value of such costs. The expected timing of cash flows in respect of the provision is based on the estimated life of the Company’s mining operations.

 

                
   Decommissioning and restoration provisions - June 30, 2026 
   Bolivar   Porco   Caballo Blanco Group   San Lucas Group   Zimapan 
Undiscounted uninflated estimated cash flow  $4,243   $6,924   $7,747   $3,242   $10,069 
Discount rate   11.3%   11.3%   13.0%   14.7%   8.9%
Inflation rate   7.62%   7.62%   7.62%   7.62%   3.6%

 

                
   Decommissioning and restoration provisions - December 31, 2025 
   Bolivar   Porco   Caballo Blanco Group  

San Lucas

 

Group

   Zimapan 
Undiscounted uninflated estimated cash flow  $4,248   $6,925   $7,829   $3,250   $9,791 
Discount rate   10.2%   10.2%   9.9%   9.6%   8.7%
Inflation rate   20.2%   20.2%   20.2%   20.2%   3.6%

 

 

SANTACRUZ SILVER MINING LTD.

Notes to the Condensed Interim Consolidated Financial Statements

Three and Six Months ended June 30, 2026 and 2025

(Unaudited)

(Expressed in thousands of US dollars, unless otherwise noted)