UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
For the month of November 2024
Commission File Number 001-42015
Solaris Resources
Inc.
(Translation of registrant’s name into English)
Suite 555, 999 Canada Place
Vancouver, British Columbia, Canada V6C 3E1
(Address of principal executive offices)
Indicate by check mark whether the registrant
files or will file annual reports under cover of Form 20-F or Form 40F:
Form 20-F ☐ Form 40-F ☒
The following documents are being submitted herewith:
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
Solaris Resources Inc. |
|
(Registrant) |
|
|
Date: November 12, 2024 |
By: |
/s/ Purni Parikh |
|
Name: |
Purni Parikh |
|
Title: |
SVP Corporate Affairs and Corporate Secretary |
2
Exhibit 99.1
Solaris Resources Inc.
Condensed
Consolidated Interim Financial Statements
For the three and nine months ended
September 30, 2024 and 2023
(Unaudited)
Solaris Resources Inc.
Condensed Consolidated Interim Statements of Financial
Position
(Unaudited – In thousands of United States
dollars)
| |
Note | |
September 30, 2024 | | |
December 31,
2023 | |
| |
| |
| | |
| |
Assets | |
| |
| | |
| |
| |
| |
| | |
| |
Current assets | |
| |
| | |
| |
Cash and cash equivalents | |
| |
$ | 52,509 | | |
$ | 38,865 | |
Prepaids and other | |
3, 13 | |
| 1,276 | | |
| 523 | |
| |
| |
| 53,785 | | |
| 39,388 | |
| |
| |
| | | |
| | |
Restricted cash | |
5 | |
| 571 | | |
| 571 | |
Exploration and evaluation assets | |
4 | |
| 20,179 | | |
| 19,929 | |
Property, plant and equipment | |
| |
| 3,057 | | |
| 1,932 | |
| |
| |
| | | |
| | |
Total assets | |
| |
$ | 77,592 | | |
$ | 61,820 | |
| |
| |
| | | |
| | |
Liabilities and Equity | |
| |
| | | |
| | |
| |
| |
| | | |
| | |
Current liabilities | |
| |
| | | |
| | |
Accounts payable and accrued liabilities | |
| |
$ | 11,428 | | |
$ | 5,274 | |
Lease liability | |
| |
| 214 | | |
| 88 | |
| |
| |
| 11,642 | | |
| 5,362 | |
Long-term liabilities | |
| |
| | | |
| | |
Lease liability | |
| |
| 273 | | |
| 3 | |
Reclamation provision | |
5 | |
| 3,286 | | |
| 1,529 | |
Loans and borrowings | |
6 | |
| 47,620 | | |
| 29,363 | |
Other long-term liability | |
| |
| 158 | | |
| 137 | |
Total liabilities | |
| |
| 62,979 | | |
| 36,394 | |
| |
| |
| | | |
| | |
Shareholders’ equity | |
| |
| | | |
| | |
Common shares | |
7 | |
| 244,015 | | |
| 206,357 | |
Reserves | |
7 | |
| 19,453 | | |
| 16,724 | |
Deficit | |
| |
| (256,715 | ) | |
| (205,566 | ) |
Equity attributable to shareholders of the Company | |
| |
| 6,753 | | |
| 17,515 | |
Non-controlling interests | |
| |
| 7,860 | | |
| 7,911 | |
Total shareholders’ equity | |
| |
| 14,613 | | |
| 25,426 | |
| |
| |
| | | |
| | |
Total liabilities and equity | |
| |
$ | 77,592 | | |
$ | 61,820 | |
Nature
of operations and going concern (Note 1)
Commitments (Notes 6(c),
8, 11(c), 13, 14)
Subsequent event (Note 7(c))
The accompanying notes form an integral part
of these condensed consolidated interim financial statements.
Solaris Resources Inc.
Condensed Consolidated Interim Statements of Net
Loss and Comprehensive Loss
For the three and nine months ended September
30, 2024 and 2023
(Unaudited – In thousands of United States
dollars, except share and per share amounts)
| |
| |
Three months ended
September 30, | | |
Nine months ended September 30, | |
| |
Note | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
| |
| | |
| | |
| | |
| |
Exploration expenses | |
8 | |
$ | 17,659 | | |
$ | 7,001 | | |
$ | 42,236 | | |
$ | 24,084 | |
General and administrative expenses | |
9 | |
| 2,808 | | |
| 2,323 | | |
| 7,436 | | |
| 7,440 | |
Loss from operations | |
| |
| 20,467 | | |
| 9,324 | | |
| 49,672 | | |
| 31,524 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Change in fair value of derivatives | |
| |
| – | | |
| – | | |
| – | | |
| 105 | |
Finance cost | |
| |
| 1,216 | | |
| 17 | | |
| 3,406 | | |
| 49 | |
Interest and other income, net | |
| |
| (878 | ) | |
| (281 | ) | |
| (1,878 | ) | |
| (644 | ) |
Net loss | |
| |
$ | 20,805 | | |
$ | 9,060 | | |
$ | 51,200 | | |
$ | 31,034 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Other comprehensive income | |
| |
| | | |
| | | |
| | | |
| | |
Items that may be reclassified to profit or loss: | |
| |
| | | |
| | | |
| | | |
| | |
Foreign currency translation | |
| |
| (134 | ) | |
| 251 | | |
| (152 | ) | |
| (356 | ) |
Total comprehensive loss | |
| |
$ | 20,671 | | |
$ | 9,311 | | |
$ | 51,048 | | |
$ | 30,678 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Net loss attributable to: | |
| |
| | | |
| | | |
| | | |
| | |
Shareholders of the Company | |
| |
$ | 20,785 | | |
$ | 9,039 | | |
$ | 51,149 | | |
$ | 30,971 | |
Non-controlling interest | |
| |
| 20 | | |
| 21 | | |
| 51 | | |
| 63 | |
| |
| |
$ | 20,805 | | |
$ | 9,060 | | |
$ | 51,200 | | |
$ | 31,034 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Total comprehensive loss attributable to: | |
| |
| | | |
| | | |
| | | |
| | |
Shareholders of the Company | |
| |
$ | 20,651 | | |
$ | 9,290 | | |
$ | 50,997 | | |
$ | 30,615 | |
Non-controlling interest | |
| |
| 20 | | |
| 21 | | |
| 51 | | |
| 63 | |
| |
| |
$ | 20,671 | | |
$ | 9,311 | | |
$ | 51,048 | | |
$ | 30,678 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Net loss per share attributable to shareholders of the Company | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted | |
| |
$ | 0.13 | | |
$ | 0.06 | | |
$ | 0.33 | | |
$ | 0.22 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Weighted average number of shares outstanding | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted | |
| |
| 162,311,181 | | |
| 148,147,930 | | |
| 155,490,954 | | |
| 139,893,511 | |
The accompanying notes form an integral part
of these condensed consolidated interim financial statements.
Solaris Resources Inc.
Condensed Consolidated Interim Statements of Cash
Flows
For the three and nine months ended September
30, 2024 and 2023
(Unaudited – In thousands of United States
dollars)
| |
| |
Three months ended
September 30, | | |
Nine months ended September 30, | |
| |
Note | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
| |
| | |
| | |
| | |
| |
Cash provided by (used in): | |
| |
| | |
| | |
| | |
| |
Operations | |
| |
| | |
| | |
| | |
| |
Net loss for the period | |
| |
$ | (20,805 | ) | |
$ | (9,060 | ) | |
$ | (51,200 | ) | |
$ | (31,034 | ) |
Adjustments for: | |
| |
| | | |
| | | |
| | | |
| | |
Change in fair value of derivatives | |
| |
| – | | |
| – | | |
| – | | |
| 105 | |
Finance cost | |
| |
| 1,216 | | |
| 17 | | |
| 3,406 | | |
| 49 | |
Finance income | |
| |
| (635 | ) | |
| (150 | ) | |
| (1,527 | ) | |
| (519 | ) |
Foreign exchange and other | |
| |
| (237 | ) | |
| (136 | ) | |
| (292 | ) | |
| (134 | ) |
Share-based compensation | |
7 | |
| 1,341 | | |
| 1,298 | | |
| 2,835 | | |
| 4,181 | |
Amortization | |
| |
| 257 | | |
| 263 | | |
| 738 | | |
| 697 | |
Reclamation provision | |
| |
| 789 | | |
| 78 | | |
| 1,751 | | |
| 250 | |
Other | |
| |
| – | | |
| – | | |
| 6 | | |
| 11 | |
Net changes in non-cash working capital items: | |
| |
| | | |
| | | |
| | | |
| | |
Prepaids and other | |
| |
| 163 | | |
| 93 | | |
| (719 | ) | |
| (236 | ) |
Accounts payable and accrued liabilities | |
| |
| 1,387 | | |
| (321 | ) | |
| 6,107 | | |
| (4,334 | ) |
Reclamation provision settlement | |
| |
| (2 | ) | |
| (5 | ) | |
| (12 | ) | |
| (67 | ) |
Other long-term liability | |
| |
| 18 | | |
| 5 | | |
| 21 | | |
| 26 | |
| |
| |
| (16,508 | ) | |
| (7,918 | ) | |
| (38,886 | ) | |
| (31,005 | ) |
| |
| |
| | | |
| | | |
| | | |
| | |
Financing | |
| |
| | | |
| | | |
| | | |
| | |
Proceeds from private placement equity financing | |
6 | |
| – | | |
| – | | |
| 10,000 | | |
| – | |
Proceeds from bought deal equity financing | |
7 | |
| – | | |
| – | | |
| 29,270 | | |
| – | |
Proceeds from issuance of loans and borrowings | |
6 | |
| 15,000 | | |
| – | | |
| 15,000 | | |
| – | |
Share issue and finance costs paid | |
| |
| (200 | ) | |
| – | | |
| (1,898 | ) | |
| – | |
Proceeds from exercise of Equinox Warrants, warrants and stock options | |
7 | |
| – | | |
| – | | |
| 24 | | |
| 22,334 | |
Payment of lease liability | |
| |
| (66 | ) | |
| (39 | ) | |
| (173 | ) | |
| (120 | ) |
Contribution from non-controlling interest | |
| |
| – | | |
| – | | |
| – | | |
| 75 | |
Finance income received, net | |
| |
| 564 | | |
| 146 | | |
| 1,391 | | |
| 508 | |
| |
| |
| 15,298 | | |
| 107 | | |
| 53,614 | | |
| 22,797 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Investing | |
| |
| | | |
| | | |
| | | |
| | |
Restricted cash contribution | |
5 | |
| – | | |
| – | | |
| – | | |
| (258 | ) |
Option payment for mineral property interest acquisition | |
4 | |
| – | | |
| – | | |
| (250 | ) | |
| – | |
Capital expenditures | |
| |
| (792 | ) | |
| (22 | ) | |
| (1,323 | ) | |
| (59 | ) |
| |
| |
| (792 | ) | |
| (22 | ) | |
| (1,573 | ) | |
| (317 | ) |
| |
| |
| | | |
| | | |
| | | |
| | |
Effect of exchange rate changes on cash and cash equivalents | |
| |
| 375 | | |
| (117 | ) | |
| 489 | | |
| 487 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Increase (decrease) in cash and cash equivalents | |
| |
| (1,627 | ) | |
| (7,950 | ) | |
| 13,644 | | |
| (8,038 | ) |
Cash and cash equivalents, beginning of period | |
| |
| 54,136 | | |
| 14,682 | | |
| 38,865 | | |
| 14,770 | |
| |
| |
| | | |
| | | |
| | | |
| | |
Cash and cash equivalents, end of period | |
| |
$ | 52,509 | | |
$ | 6,732 | | |
$ | 52,509 | | |
$ | 6,732 | |
Supplemental cash flow information (Note 15)
The accompanying notes form an integral part
of these condensed consolidated interim financial statements.
Solaris Resources Inc.
Condensed Consolidated Interim Statements of Changes
in Equity
For the nine months ended September 30, 2024 and
2023
(Unaudited – In thousands of United States
dollars, except number of shares)
| |
| |
Share Capital | | |
Reserves | | |
| | |
| | |
| |
| |
Note | |
Number of Shares | | |
Amount | | |
Options, RSUs and warrants | | |
Foreign currency translation | | |
Total | | |
Deficit | | |
Non-
controlling interest | | |
Total equity | |
| |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance, December 31, 2023 | |
| |
| 150,811,195 | | |
$ | 206,357 | | |
$ | 15,148 | | |
$ | 1,576 | | |
$ | 16,724 | | |
$ | (205,566 | ) | |
$ | 7,911 | | |
$ | 25,426 | |
Private placement equity financing, net of share issue costs | |
6 | |
| 2,795,102 | | |
| 9,944 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 9,944 | |
Bought deal equity financing, net of share issue costs | |
7 | |
| 8,222,500 | | |
| 27,432 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 27,432 | |
Shares issued on exercise of stock options | |
7 | |
| 624,531 | | |
| 282 | | |
| (258 | ) | |
| – | | |
| (258 | ) | |
| – | | |
| – | | |
| 24 | |
Share-based compensation | |
7 | |
| – | | |
| – | | |
| 2,835 | | |
| – | | |
| 2,835 | | |
| – | | |
| – | | |
| 2,835 | |
Net loss and comprehensive loss | |
| |
| – | | |
| – | | |
| – | | |
| 152 | | |
| 152 | | |
| (51,149 | ) | |
| (51 | ) | |
| (51,048 | ) |
Balance, September 30, 2024 | |
| |
| 162,453,328 | | |
$ | 244,015 | | |
$ | 17,725 | | |
$ | 1,728 | | |
$ | 19,453 | | |
$ | (256,715 | ) | |
$ | 7,860 | | |
$ | 14,613 | |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2022 | |
| |
| 122,660,841 | | |
$ | 169,952 | | |
$ | 13,880 | | |
$ | 1,044 | | |
$ | 14,924 | | |
$ | (164,558 | ) | |
$ | 7,912 | | |
$ | 28,230 | |
Shares issued on exercise of stock options | |
7 | |
| 336,500 | | |
| 249 | | |
| (103 | ) | |
| – | | |
| (103 | ) | |
| – | | |
| – | | |
| 146 | |
Shares issued on exercise of Solaris warrants and Equinox Warrants | |
| |
| 25,150,589 | | |
| 26,418 | | |
| (3,761 | ) | |
| – | | |
| (3,761 | ) | |
| – | | |
| – | | |
| 22,657 | |
Share-based compensation | |
7 | |
| – | | |
| – | | |
| 4,181 | | |
| – | | |
| 4,181 | | |
| – | | |
| – | | |
| 4,181 | |
Contribution from non-controlling interest | |
| |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 75 | | |
| 75 | |
Net loss and comprehensive loss | |
| |
| – | | |
| – | | |
| – | | |
| 356 | | |
| 356 | | |
| (30,971 | ) | |
| (63 | ) | |
| (30,678 | ) |
Balance, September 30, 2023 | |
| |
| 148,147,930 | | |
$ | 196,619 | | |
$ | 14,197 | | |
$ | 1,400 | | |
$ | 15,597 | | |
$ | (195,529 | ) | |
$ | 7,924 | | |
$ | 24,611 | |
The accompanying notes form an integral part
of these condensed consolidated interim financial statements.
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
| 1. | Nature of operations AND GOING CONCERN |
Solaris Resources Inc. (the “Company”
or “Solaris”) was incorporated under the Business Corporations Act of British Columbia on June 18, 2018 as a wholly owned
subsidiary of Equinox Gold Corp. (“Equinox”). Equinox subsequently completed a spin-out of Solaris pursuant to a plan of arrangement
(the “Arrangement”). Solaris’ common shares are listed on the Toronto Stock Exchange and trade under the symbol “SLS”
as well as on the NYSE American LLC stock exchange under the symbol “SLSR”.
The Company is engaged in the acquisition,
exploration and development of mineral property interests. The Company’s assets consist primarily of the Warintza property (“Warintza”)
in Ecuador, the 60% owned La Verde property (“La Verde”) in Mexico and the Tamarugo property (“Tamarugo”) in Chile.
The Company has not yet determined whether the properties contain mineral reserves where extraction is both technically feasible and commercially
viable. The business of mining and exploration for minerals involves a high degree of risk and there can be no assurance that such activities
will result in profitable mining operations.
These condensed consolidated interim
financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and
discharge its liabilities in the normal course of operations as they come due for the foreseeable future. The Company does not generate
operating cash flow from a producing mine and has incurred operating losses to date. The Company has relied on cash received from share
issuances and loan financing to fund its business activities, including planned corporate expenditures, exploration expenses, as well
as the development activities for the Warintza project. The Company’s ability to continue as a going concern is dependent upon the
successful execution of its business plan, meeting certain Warintza project milestones, raising additional capital and/or evaluating strategic
alternatives for its mineral property interests. The Company expects to continue to obtain the necessary funds primarily through the remaining
drawdown from the senior secured debt facility (see below) and/or the issuance of common shares in support of its business objectives.
While the Company has been successful in securing financing to date, there can be no assurances that debt facilities, future equity financing,
or strategic alternatives will be available on acceptable terms to the Company or at all, or that the Company will meet the conditions
to receive the additional drawdown under the senior secured debt facility.
As at September 30, 2024, the Company
has cash and cash equivalents of $52,509. In December 2023, the Company entered into definitive agreements with OMF Fund IV SPV D LLC
and OMF Fund IV SPV E LLC, entities managed by Orion Mine Finance Management LP (collectively, “Orion”) of a financing package
consisting of up to $80,000, including a $60,000 senior secured debt facility (the “Senior Loan”) of which $30,000 was received
on closing, another $15,000 was received in the three months ended September 30, 2024, after the submission of an Environmental Impact
Assessment (EIA), and the remaining amount to be made available upon the approval and adoption by the Company’s Board of Directors
of a Pre-Feasibility Study (PFS) for the Warintza project. The Company also received in December 2023 $10,000 on issuance of common shares
with an additional $10,000 of equity financing received in June 2024. Additionally, the Company successfully completed a bought deal equity
financing for $29,270 in June 2024.
There are no guarantees that the Company
will meet the conditions to receive the remaining drawdown of $15,000 under the Senior Loan. In addition, the Senior Loan has a financial
covenant which requires the Company to maintain an unrestricted cash balance of $5,000 in Canada. Based on its current forecasted expenditures,
the Company requires the additional drawdown from the Senior Loan and/or other forms of financing to fund ongoing operations for the next
twelve months and to ensure it meets the covenant requirement under the Senior Loan. As a result, material uncertainty exists that may
cast significant doubt about the Company’s ability to continue as a going concern. These condensed consolidated interim financial
statements do not reflect the adjustments to the carrying values of assets and liabilities, the reported expenses and the condensed consolidated
interim statement of financial position classifications that would be necessary if the going concern assumption was inappropriate. These
adjustments could be material.
Statement of compliance
These condensed consolidated interim
financial statements have been prepared in accordance with International Financial Accounting Standard 34 (“IAS 34”), Interim
Financial Reporting, and do not include all of the information required for annual financial statements prepared in accordance with IFRS
Accounting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).
However, selected explanatory notes
are included to explain events and transactions that are significant to an understanding of the changes in the Company’s financial
position and performances since the last annual financial statements.
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
These condensed consolidated interim
financial statements should be read in conjunction with the Company’s most recent annual audited financial statements for the year
ended December 31, 2023. The accounting policies, significant judgments made by management in applying these policies and key sources
of estimation uncertainty are the same as those applied in the Company’s annual audited consolidated financial statements for the
year ended December 31, 2023.
These condensed consolidated interim
financial statements were approved and authorized for issuance by the Board of Directors on November 12, 2024.
Amended IFRS standards effective
January 1, 2024
In January 2020, the IASB issued Classification
of Liabilities as Current or Non-current (Amendments to IAS 1, Presentation of Financial Statements (“IAS 1”)), which amended
IAS 1 to clarify the requirements for presenting liabilities in the statement of financial position. The amendments specify that the Company
must have the right to defer settlement of a liability for at least 12 months after the reporting period for the liability to be classified
as non-current.
In addition, the amendments clarify
that: (a) the Company’s right to defer settlement must exist at the end of the reporting period; (b) classification is unaffected
by management’s intentions or expectations about whether the Company will exercise its right to defer settlement; (c) if the Company’s
right to defer settlement is subject to the Company complying with specified conditions, the right exists at the end of the reporting
period only if the Company complies with those conditions at the end of the reporting period, even if the lender does not test compliance
until a later date; and (d) the term settlement includes the transfer of the Company’s own equity instruments to the counterparty
that results in the extinguishment of the liability, except when the settlement of the liability with the Company transferring its own
equity instruments is at the option of the counterparty and such option has been classified as an equity instrument, separate from the
host liability.
In October 2022, the IASB issued Non-current
Liabilities with Covenants, which amended IAS 1 to clarify that if the Company’s right to defer settlement of a liability for at
least 12 months is subject to the Company complying with covenants after the reporting period, those covenants would not affect whether
the Company’s right to defer settlement exists at the end of the reporting period for the purposes of classifying a liability as
current or non-current. The amendments also increased the disclosure requirement relating to such covenants to include: (i) the nature
of the covenants and the date by which the Company must comply with the covenants; (ii) whether the Company would comply with the covenants
based on its circumstances at the reporting date; and (iii) whether and how the Company expects to comply with the covenants by the date
on which they are contractually required to be tested.
The Company adopted the Amendments
to IAS 1 effective January 1, 2024 but did not result in a change in the presentation of the Company’s liabilities. The required
disclosures, where applicable, have been included in Note 6.
Certain other new standards, interpretations,
and amendments to existing standards have been issued by the IASB or the International Financial Reporting Interpretations Committee.
However, these updates either are not applicable to the Company or are not material to the condensed consolidated interim financial statements.
| |
Note | |
September 30, 2024 | | |
December 31,
2023 | |
Prepaid expenses and deposits | |
| |
$ | 818 | | |
$ | 230 | |
Supplies inventory | |
| |
| 115 | | |
| 95 | |
Taxes recoverable | |
| |
| 255 | | |
| 118 | |
Amounts receivable and other | |
| |
| 41 | | |
| 55 | |
Due from a related party | |
13 | |
| 47 | | |
| 25 | |
| |
| |
$ | 1,276 | | |
$ | 523 | |
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
| 4. | Exploration and evaluation assets |
| |
Note | |
September 30, 2024 | | |
December 31,
2023 | |
La Verde (Mexico) | |
a) | |
$ | 19,741 | | |
$ | 19,741 | |
Warintza (Ecuador) | |
b) | |
| 188 | | |
| 188 | |
ENAMI 1 Option (Ecuador) | |
c) | |
| 250 | | |
| – | |
| |
| |
$ | 20,179 | | |
$ | 19,929 | |
La Verde is situated in the Sierra Madre
del Sur west of Mexico City in Michoacán State, Mexico and consists of the Unificación Santa Maria claim. The project is
held 60% by the Company and 40% by a subsidiary of Teck Resources Ltd. The joint venture agreement governing the operation and funding
of La Verde was formalized effective February 28, 2015 (the “Agreement”). The Agreement provides that Solaris is the operator
of the project. The Agreement further provides for dilution of either party’s ownership should funding not be provided in accordance
with their respective participating interests. La Verde is subject to a 0.5% net smelter royalty held by Minera CIMA, S.A. de C.V.
The Company owns a 100% interest in
Warintza. Warintza is located in southeastern Ecuador in the province of Morona Santiago, Canton Limon Indanza. It consists of nine mining
concessions (the “Concessions”) covering a total of 26,774 hectares. The Concessions have a term of 25 years and can be renewed
for additional periods of 25 years. South32 Royalty Investments Pty Ltd holds a 2% net smelter royalty on the original four concessions
covering a total of 9,997 hectares.
Solaris has entered an option agreement
to acquire up to 10 new exploration concessions from the Ecuadorian state-owned mining company, Empresa Nacional Minera (“ENAMI
EP”). These concessions comprise a land package of approximately 40,000 hectares adjacent to the Warintza Project and the San Carlos-Panantza
porphyry copper-molybdenum deposits in southeastern Ecuador.
The Company was required to pay an
upfront payment to ENAMI EP of $250 and, in order to exercise the option to acquire one or more of the 10 concessions, the Company is
required to (i) incur exploration expenditures of $25,000 during the exploration phase of the concessions, as defined by the Ecuadorian
Mining Law and (ii) pay the exercise price, the amount of which will be determined for each of the concessions that the Company elects
to acquire by independent experts at the time of exercise. The term of the option agreement ends at the earlier of (i) the execution of
the specific commercial agreement for each concession, which will stipulate a new term or (ii) four years from May 7, 2024 and is renewable
with the agreement of the parties.
Tamarugo is a grass-roots copper porphyry
target strategically located in northern Chile approximately 85 kilometres northeast of Copiapo and approximately 65 kilometres southwest
of Codelco’s El Salvador Copper Mine. The Company owns a 100% interest in Tamarugo, which consists of claim blocks covering a total
of approximately 7,600 hectares.
Solaris has earn-in agreements on certain
other projects including the Capricho and Paco Orco projects in Peru. The Capricho project is a 4,200-hectare copper-molybdenum-gold property.
The Paco Orco project is a 4,400-hectare lead, zinc and silver property.
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
| |
September 30, 2024 | | |
December 31,
2023 | |
Balance, start of period | |
$ | 1,529 | | |
$ | 1,271 | |
Additions | |
| 1,692 | | |
| 291 | |
Accretion | |
| 18 | | |
| 23 | |
Settlement | |
| (12 | ) | |
| (69 | ) |
Change in estimate | |
| 59 | | |
| 13 | |
Balance, end of period | |
$ | 3,286 | | |
$ | 1,529 | |
The reclamation provision represents
the estimated costs for restoration and rehabilitation for environmental disturbances at Warintza, estimated to be incurred in the year
2027. The total undiscounted estimated cash flows required to settle these obligations as at September 30, 2024 are $3,661 (December 31,
2023 – $1,786), which have been inflated at an average rate of 2.07% per annum (December 31, 2023 – 2.10%) and discounted
at an average rate of 3.58% (December, 31, 2023 – 3.93%).
Restricted cash of $571 (December
31, 2023 – $571) represents funds being used to collateralize guarantees issued to support environmental bonding requirements with
respect to the environmental disturbances at Warintza.
| 6. | WARINTZA PROJECT FINANCING |
On December 11, 2023, the Company
entered into a financing package with OMF Fund IV SPV D LLC and OMF Fund IV SPV E LLC (collectively “OMF”), entities managed
by Orion, to provide up to approximately $80,000 in aggregate funding for the advancement of the Warintza project in Ecuador. The financing
package is comprised of a $60,000 Senior Loan, a subscription for $10,000 in common shares with a commitment for $10,000 in additional
equity financing and a copper offtake agreement to purchase concentrate produced by the Warintza project. On December 19, 2023, the Company
also signed a molybdenum offtake agreement with OMF.
| a) | Senior Loan – OMF Fund IV SPV D LLC |
A first advance of $30,000 was received
on December 21, 2023. A second advance of $15,000 was received on September 13, 2024, following the submission of the EIA to the Ministry
of Environmental, Water and Ecological Transition for the construction of the Warintza. The last advance of $15,000 will be made available
upon the approval and adoption of a PFS by the Company’s Board of Directors.
The following table sets out the details
of the Company’s loans and borrowings.
| |
September 30, 2024 | | |
December 31,
2023 | |
Balance, start of period | |
$ | 29,363 | | |
$ | – | |
Advances | |
| 15,000 | | |
| 30,000 | |
Transaction costs | |
| (4 | ) | |
| (727 | ) |
Accrued interest | |
| 3,220 | | |
| 87 | |
Amortization of transaction cost | |
| 41 | | |
| 3 | |
Balance, end of period | |
$ | 47,620 | | |
$ | 29,363 | |
Amounts drawn on the Senior Loan bears
interest payable quarterly at the higher of (a) adjusted term secured overnight financing rate (“SOFR”) and (b) 2.00%, plus
either 7.00% per annum in the case of interest paid in cash, or 7.50% in the case of interest that is accrued to the loan balance in accordance
with the Senior Loan agreement. At September 30, 2024, the Senior Loan is measured at amortized cost using an effective interest rate
of 13.55% (December 31, 2023 – 13.76%).
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
The Company has the option quarterly
to elect to pay the interest in cash or accruing it to the principal amount of the Senior Loan and paying it upon maturity. The interest
for the three and nine months ended September 30, 2024 was accrued to the principal amount of the Senior Loan. The principal amount and
all accrued and unpaid interest are due on its maturity date on December 11, 2027. The Company may prepay all or any part of the principal
amount owing at any time without any premium or penalty.
Any net proceeds received by the Company
from the sale of particular assets, the issuance of securities, or compensation for liquidated damages must be allocated toward repaying
a portion or all of the Senior Loan, along with accrued interest. However, this repayment requirement does not apply to net proceeds raised
from the issuance of securities, provided such net proceeds are: (i) used in connection with the Warintza project; or (ii) used for general
corporate and administrative expenses unrelated to the Warintza project in an amount up to $2,500 annually. The Senior Loan is secured
by a first-priority security ranking over the Warintza property and all the presently held and acquired undertakings, property, and assets
including the equity interests in Lowell Mineral Exploration Ecuador S.A. and Lowell Copper Holdings Inc. but excluding subsidiaries and
assets that are not related to the Warintza project. The Company must comply with certain covenants including maintaining a minimum unrestricted
balance of $5,000 in cash in Canada. As at September 30, 2024, the Company was in compliance with all covenants.
| b) | Equity subscription agreement – OMF Fund IV SPV E LLC (the “Investor”) |
Under the terms of the subscription
agreement, on December 11, 2023, the Company issued 2,659,099 common shares at C$5.11 per share for aggregate proceeds of C$13.6 million
($10,000) with issuance costs of $266.
On June 10, 2024, the Company issued
2,795,102 common shares at a price of C$4.90 per share for aggregate proceeds of C$13.7 million ($10,000) on a private placement basis
with issuance costs of $56.
Under the terms of the offtake agreements,
OMF will purchase the greater of (i) 20% of the copper and molybdenum concentrates produced from the Warintza project in each contract
year, and (ii) the percentage of production of concentrates required to deliver a minimum 30,000 tonnes of copper and 1,500 tonnes of
molybdenum in each contract year as well as the corresponding amount of gold and silver contained in the copper concentrate.
The offtake agreements will expire 20
years after the achievement of commercial production as defined in the agreements. If commercial production has not been achieved by December
31, 2027, then the term will extend by one year for each calendar year that commercial production has not been achieved, and if commercial
production has not been achieved by December 31, 2032, then the term is extended for the duration of the mine life as defined in the offtake
agreements.
If prior to the 18-month anniversary
of the Senior Loan closing date a change of control transaction (as defined in the offtake agreements) is approved by the Company’s
board and announced, either party may terminate the offtake agreements prior to the end of the term which will require the Company to
then pay $27,000 to OMF to terminate the copper offtake agreement and $3,000 to terminate the molybdenum offtake agreement.
Authorized: Unlimited common shares,
with no par value
Issued and fully paid: 162,453,328
(December 31, 2023 – 150,811,195)
On June 10, 2024, the Company issued
8,222,500 common shares, including 1,072,500 common shares pursuant to the underwriters’ full exercise of the over-allotment option
on a bought deal basis, at a price of C$4.90 per share for aggregate gross proceeds of C$40.3 million (approximately $29,270). Issue costs
amounted to $1,838 and were partially netted against the proceeds.
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
For the three and nine months ended
September 30, 2024, the Company recognized a share-based compensation expense included in general and administrative expenditures of $1,341
and $2,835, respectively (three and nine months ended September 30, 2023 – $1,298 and $4,181, respectively). The following table
shows the change in the shares issuable for Arrangement options and Solaris options during the nine months ended September 30, 2024 and
2023:
For the nine months ended September 30, | |
2024 | | |
2023 | |
Balance, start of period | |
| 10,556,688 | | |
| 8,131,226 | |
Granted | |
| 3,315,000 | | |
| 2,950,000 | |
Exercised | |
| (624,531 | ) | |
| (336,500 | ) |
Forfeited/expired/cancelled | |
| (822,157 | ) | |
| (43,872 | ) |
Balance, end of period | |
| 12,425,000 | | |
| 10,700,854 | |
The weighted average exercise price
per share of options granted, exercised and forfeited during the nine months ended September 30, 2024 was C$3.43, C$0.79 and C$8.39, respectively.
The weighted average exercise price per share of options granted, exercised and forfeited during the nine months ended September 30, 2023
was C$5.94, C$0.59 and C$1.20, respectively.
The assumptions used in the Black-Scholes
option pricing model for the options granted in the nine months ended September 30, 2024 and 2023 were as follows.
Weighted average | |
2024 | | |
2023 | |
Exercise price per share issuable | |
C$ | 3.43 | | |
C$ | 5.94 | |
Expected term (years) | |
| 5 | | |
| 5 | |
Volatility1 | |
| 56 | % | |
| 61 | % |
Expected dividend yield | |
| – | | |
| – | |
Risk-free interest rate | |
| 2.96 | % | |
| 3.59 | % |
Weighted average fair value per share | |
| 1.71 | | |
| 3.06 | |
1 | The expected volatility of Solaris
is based on the historical volatility of the shares of a comparative peer group of companies. |
The following is a summary of the Company’s outstanding and exercisable options as at September 30, 2024:
Outstanding | |
Exercisable | |
Grant date | |
Exercise price (C$) | | |
Number of options | | |
Weighted average remaining contractual life (years) | | |
Number of options | | |
Weighted average remaining contractual life (years) | |
November 18, 2019 | |
| 0.80 | | |
| 500,000 | | |
| 0.13 | | |
| 500,000 | | |
| 0.13 | |
November 21, 2019 | |
| 0.80 | | |
| 75,000 | | |
| 0.14 | | |
| 75,000 | | |
| 0.14 | |
January 2, 2020 | |
| 0.80 | | |
| 350,000 | | |
| 0.26 | | |
| 350,000 | | |
| 0.26 | |
March 20, 2020 | |
| 0.80 | | |
| 100,000 | | |
| 0.47 | | |
| 100,000 | | |
| 0.47 | |
May 27, 2020 | |
| 0.80 | | |
| 2,510,000 | | |
| 0.65 | | |
| 2,510,000 | | |
| 0.65 | |
November 2, 2020 | |
| 4.90 | | |
| 2,050,000 | | |
| 1.09 | | |
| 2,050,000 | | |
| 1.09 | |
March 16, 2021 | |
| 7.24 | | |
| 300,000 | | |
| 1.46 | | |
| 300,000 | | |
| 1.46 | |
November 10, 2021 | |
| 12.45 | | |
| 150,000 | | |
| 2.11 | | |
| 75,000 | | |
| 2.11 | |
August 9, 2022 | |
| 7.36 | | |
| 300,000 | | |
| 2.86 | | |
| 150,000 | | |
| 2.86 | |
February 24, 2023 | |
| 5.94 | | |
| 2,775,000 | | |
| 3.40 | | |
| 1,143,750 | | |
| 3.40 | |
February 23, 2024 | |
| 3.79 | | |
| 900,000 | | |
| 4.40 | | |
| 300,000 | | |
| 4.40 | |
September 18, 2024 | |
| 3.30 | | |
| 2,415,000 | | |
| 4.97 | | |
| 200,000 | | |
| 4.97 | |
| |
| 3.78 | | |
| 12,425,000 | | |
| 2.50 | | |
| 7,753,750 | | |
| 1.46 | |
Subsequent to September 30, 2024, the
Company granted 305,000 options for an exercise price of C$3.32 per share.
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
Pursuant to the Arrangement, holders
of Equinox restricted share units (“RSUs”) or RSUs with non-market-based performance vesting conditions (“pRSUs”)
received RSUs or pRSUs of Solaris (“Arrangement RSUs”), which were proportionate to, and reflective of the terms of, their
existing RSUs or pRSUs of Equinox. The holder of the Arrangement RSUs acquires one-tenth of a Solaris share upon vesting. During the nine
months ended September 30, 2024 and 2023, there were no RSUs redeemed under the provision of the Company’s RSU plan and as of September
30, 2024, 260,836 RSUs and pRSUs are outstanding with 26,085 of Solaris shares issuable.
| 8. | Exploration expenditures |
The Company’s exploration expenditures
by activity are as follows:
| |
Three months ended September 30, | | |
Nine months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Salaries, geological consultants and support, and travel | |
$ | 3,815 | | |
$ | 2,064 | | |
$ | 10,013 | | |
$ | 6,589 | |
Site preparation, supplies, field and general | |
| 3,458 | | |
| 1,862 | | |
| 9,099 | | |
| 6,294 | |
Drilling and drilling related costs | |
| 4,937 | | |
| 1,055 | | |
| 10,135 | | |
| 3,564 | |
Assay and analysis | |
| 785 | | |
| 31 | | |
| 1,300 | | |
| 421 | |
Community relations, environmental and permitting | |
| 2,320 | | |
| 1,585 | | |
| 6,068 | | |
| 5,692 | |
Concession fees | |
| 30 | | |
| 63 | | |
| 553 | | |
| 536 | |
Studies | |
| 1,268 | | |
| – | | |
| 2,579 | | |
| 41 | |
Reclamation provision | |
| 789 | | |
| 78 | | |
| 1,751 | | |
| 250 | |
Amortization | |
| 257 | | |
| 263 | | |
| 738 | | |
| 697 | |
| |
$ | 17,659 | | |
$ | 7,001 | | |
$ | 42,236 | | |
$ | 24,084 | |
Pursuant to agreements with local communities,
the Company is required to make certain monthly community support payments.
The Company’s exploration expenditures
by jurisdiction are as follows:
| |
Three months ended September 30, | | |
Nine months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Ecuador | |
$ | 17,128 | | |
$ | 6,662 | | |
$ | 40,856 | | |
$ | 22,933 | |
Chile | |
| 20 | | |
| 33 | | |
| 79 | | |
| 272 | |
Mexico | |
| 56 | | |
| 54 | | |
| 129 | | |
| 153 | |
Peru and other | |
| 455 | | |
| 252 | | |
| 1,172 | | |
| 726 | |
| |
$ | 17,659 | | |
$ | 7,001 | | |
$ | 42,236 | | |
$ | 24,084 | |
| 9. | General and administrative expenditures |
| |
Three months ended September 30, | | |
Nine months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Share-based compensation | |
$ | 1,341 | | |
$ | 1,298 | | |
$ | 2,835 | | |
$ | 4,181 | |
Salaries and benefits | |
| 512 | | |
| 425 | | |
| 1,483 | | |
| 1,239 | |
Office and other | |
| 273 | | |
| 161 | | |
| 787 | | |
| 536 | |
Filing and regulatory fees | |
| 143 | | |
| 24 | | |
| 284 | | |
| 195 | |
Professional fees | |
| 395 | | |
| 303 | | |
| 1,586 | | |
| 958 | |
Marketing and travel | |
| 144 | | |
| 112 | | |
| 461 | | |
| 331 | |
| |
$ | 2,808 | | |
$ | 2,323 | | |
$ | 7,436 | | |
$ | 7,440 | |
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
The Company has determined that it
has one operating segment, being the exploration of mineral properties.
Information about the Company’s
non-current assets by jurisdiction is detailed below:
| |
September 30,
2024 | | |
December 31,
2023 | |
Mexico | |
$ | 19,751 | | |
$ | 19,755 | |
Ecuador | |
| 3,952 | | |
| 2,627 | |
Chile | |
| 7 | | |
| 12 | |
Peru | |
| 90 | | |
| 32 | |
Canada | |
| 7 | | |
| 6 | |
| |
$ | 23,807 | | |
$ | 22,432 | |
Information about the Company’s
exploration expenditures by jurisdiction is detailed in Note 8.
| 11. | Financial instrument risk exposure and risk management |
The Company is exposed in varying degrees
to a variety of financial instrument related risks. The Board of Directors approves and monitors the risk management process.
Credit risk is the risk of financial
loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligations and arises principally from
the Company’s financial assets.
The Company is primarily exposed to
credit risk on its cash and cash equivalents and amounts receivable. Credit risk exposure is limited through maintaining its cash with
high-credit quality financial institutions. The carrying value of these financial assets of $53,423 represents the maximum exposure to
credit risk.
Interest rate risk is the risk that
the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company’s
exposure to the risk of changes in market interest rates relates primarily to the Senior Loan which has a floating interest rate.
With all other variables held constant,
a 1% change in SOFR would have changed net loss by approximately $91 and $246 for the three and nine months ended September 30, 2024,
respectively (three and nine months ended September 30, 2023 – nil).
Liquidity risk is the risk that the
Company will not be able to meet its financial obligations as they become due. The Company ensures that there is sufficient capital in
order to meet short term business requirements after taking into account the Company’s holdings of cash.
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
At September 30, 2024, the Company
had contractual cash flow commitments as follows:
| |
< 1 Year | | |
1-3 Years | | |
4-5 Years | | |
> 5 Years | | |
Total | |
Accounts payable and accrued liabilities | |
$ | 11,428 | | |
$ | – | | |
$ | – | | |
$ | – | | |
$ | 11,428 | |
Lease liabilities | |
| 214 | | |
| 273 | | |
| – | | |
| – | | |
| 487 | |
Senior loan principal and interest1 | |
| – | | |
| – | | |
| 73,612 | | |
| – | | |
| 73,612 | |
Other long-term liabilities | |
| – | | |
| – | | |
| – | | |
| 158 | | |
| 158 | |
Office rent obligations | |
| 380 | | |
| 620 | | |
| 36 | | |
| – | | |
| 1,036 | |
Exploration expenses and other | |
| 906 | | |
| 1,466 | | |
| – | | |
| – | | |
| 2,372 | |
| |
$ | 12,928 | | |
$ | 2,359 | | |
$ | 73,648 | | |
$ | 158 | | |
$ | 89,093 | |
1 The interest is calculated using the interest rate in effect at September 30, 2024.
The Company is exposed to currency
risk on transactions and balances in currencies other than the functional currency. At September 30, 2024, the Company had not entered
into any contracts to manage foreign exchange risk.
The functional currency of the Company
is the Canadian dollar, therefore, the Company is exposed to currency risk from the assets and liabilities denominated in the US dollar.
As at September 30, 2024, cash of $34,655 (December 31, 2023 – $37,245), loans and borrowings of $47,620 (December 31, 2023 –
$29,363), and accounts payable and accrued liabilities of $717 (December 31, 2023 - $94) are denominated in the US dollar. For the nine
months ended September 30, 2024, if the US dollar to Canadian dollar currency exchange rate changes by 5% with all other variables held
constant, the impact on the Company’s net loss is $679 (nine months ended September 30, 2023 – $61).
The Company is also exposed to currency
risk on financial assets and liabilities denominated in Peruvian soles, Chilean pesos, Mexican pesos and Guatemalan quetzals. However,
the impact on such exposure is not currently material.
| 12. | Fair value measurements |
The carrying values of cash and cash
equivalents, amounts receivable, due from related parties, restricted cash and accounts payable and accrued liabilities approximate fair
value due to their short terms to maturity. The fair value of loans and borrowings is $48,307. There were no transfers between fair value
levels in the periods presented.
| 13. | Related party transactions |
Compensation of key management personnel
Key management personnel include those
persons having authority and responsibility for planning, directing and controlling the activities of the Company, and comprises the Company’s
Executive Chairman, President and Chief Executive Officer, Chief Financial Officer, Chief Operating Officer, Senior Vice President Corporate
Affairs and Corporate Secretary and Directors.
Key management compensation for the
three and nine months ended September 30, 2024 and 2023 is comprised of the following:
| |
Three months ended September 30, | | |
Nine months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Share-based compensation | |
$ | 1,176 | | |
$ | 942 | | |
$ | 2,353 | | |
$ | 3,247 | |
Salaries and benefits | |
| 273 | | |
| 171 | | |
| 769 | | |
| 507 | |
Professional fees | |
| 92 | | |
| 93 | | |
| 224 | | |
| 279 | |
| |
$ | 1,541 | | |
$ | 1,206 | | |
$ | 3,346 | | |
$ | 4,033 | |
During 2021, the Company entered an
agreement with Augusta Capital Corporation (“Augusta”) for consulting services. The owner of Augusta Capital Corporation is
the Chairman and a major shareholder of the Company. The total amount charged by Augusta for the three and nine months ended September
30, 2024 was $92 and $224, respectively (three and nine months ended September 30, 2023 – $93 and $279, respectively).
Solaris Resources Inc.
Notes to the Condensed Consolidated Interim Financial
Statements
For the three and nine months ended September
30, 2024 and 2023
(Unaudited –
In thousands of United States dollars, unless otherwise noted)
Related party arrangement
On January 2, 2020, the Company entered
into an arrangement to share office space, equipment, personnel, consultants and various administrative services with other companies
(Titan Mining Corporation, Augusta Gold Corp. and Armor Minerals Inc.) related by virtue of certain directors and management in common.
These services have been provided through a management company equally owned by the related companies. Costs incurred by the management
company are allocated and funded by the shareholders of the management company based on time incurred and use of services. All of the
parties have jointly entered into a rental agreement for office space. If the Company’s participation in the arrangement is terminated,
the Company will be obligated to pay its share of the rent payments for the remaining term of the office space rental agreement. The Company’s
obligation for future rental payments if the Company’s participation in the arrangement was terminated on September 30, 2024 was
approximately $1,000 (December 31, 2023 – $656), determined based on the Company’s average share of rent paid in the immediately
preceding 12 months.
The Company was charged for the following
with respect to these arrangements in the three and nine months ended September 30, 2024 and 2023:
| |
Three months ended September 30, | | |
Nine months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Salaries and benefits | |
$ | 411 | | |
$ | 345 | | |
$ | 1,738 | | |
$ | 1,700 | |
Office and other | |
| 119 | | |
| 96 | | |
| 354 | | |
| 304 | |
Filing and regulatory fees | |
| 2 | | |
| – | | |
| 54 | | |
| 54 | |
Marketing and travel | |
| 5 | | |
| 5 | | |
| 15 | | |
| 15 | |
| |
$ | 537 | | |
$ | 446 | | |
$ | 2,161 | | |
$ | 2,073 | |
At September 30, 2024, amounts in prepaids
and other include $47 due from a related party, being the management company referred to above, (December 31, 2023 – $25) with respect
to this arrangement.
The Company is committed to payments
for office leases premises through 2026 in the total amount of approximately $1,036 based on the Company’s current share of rent
paid. Payments by fiscal year are:
2024 | |
$ | 96 | |
2025 | |
| 379 | |
2026 | |
| 366 | |
2027 | |
| 195 | |
The Company is committed to payments
related to exploration expenses and other of $263 in 2024, $820 in 2025, $721 in 2026 and $568 in 2027.
| 15. | Supplemental cash flow information |
For the nine months ended September 30, | |
2024 | | |
2023 | |
Non-cash items: | |
| | | |
| | |
Accrued interest income | |
$ | 35 | | |
$ | – | |
Interest expense accrued to loans and borrowings | |
$ | 3,220 | | |
$ | – | |
Right of use asset acquired | |
$ | 549 | | |
$ | – | |
Exhibit 99.2
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September 30, 2024 and 2023
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
Introduction
This management’s discussion and analysis
(“MD&A”) of Solaris Resources Inc. (the “Company”, “Solaris”, “we”, “us”,
or “our”) covers the three and nine months ended September 30, 2024, with comparative information for the three and nine months
ended September 30, 2023. This MD&A is dated November 12, 2024 and takes into account information available up to and including that
date. This MD&A should be read in conjunction with the Company’s condensed consolidated interim financial statements for the
three and nine months ended September 30, 2024 and the annual consolidated financial statements for the year ended December 31, 2023,
which are available on the Company’s website at www.solarisresources.com
and on the SEDAR+ website at www.sedarplus.ca. Additional information
relating to the Company, including the Company’s Annual Information Form, is also set out on the SEDAR+ website at www.sedarplus.ca.
The Company has prepared the condensed consolidated
interim financial statements in accordance with International Financial Accounting Standard 34 (“IAS 34”), Interim Financial
Reporting, and do not include all of the information required for annual financial statements prepared in accordance with IFRS Accounting
Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). These condensed consolidated
interim financial statements should be read in conjunction with the Company’s most recent annual audited financial statements for
the year ended December 31, 2023.
All dollar amounts reported herein are expressed
in thousands of US dollars unless indicated otherwise.
Solaris was incorporated under the Business Corporations
Act of British Columbia on June 18, 2018 as a wholly owned subsidiary of Equinox Gold Corp. (“Equinox”). Equinox subsequently
completed a spin-out of Solaris pursuant to a plan of arrangement (the “Arrangement”). Solaris’ common shares are listed
on the Toronto Stock Exchange and trade under the symbol “SLS” as well as on the NYSE American LLC (“NYSE American”)
stock exchange under the symbol “SLSR”.
Cautionary Note
Regarding Forward-Looking Information
Certain information contained in this document
constitutes forward-looking statements. All statements, other than statements of historical facts, are forward looking statements, including
but not limited to statements with respect to future plans and objectives of Solaris; Solaris’ exploration plans, including plans
for follow-up drilling and other work, the extent and nature of such exploration plans, timing of such exploration plans, and potential
results of such exploration plans; the Company’s plans for the ensuing year; use of proceeds from the Company’s financings;
closing of the portions of the Orion financing that have not closed; the exploration potential of the ten new ENAMI EP exploration concessions;;
a PFS is on track for completion in H2/25, with support of leading international consulting firms, and timing of such completion; that
technical approval of the EIA is expected in H1/25; the timing of the Company’s reporting on the results of exploration work; that
the Company requires the additional financing from the Senior Loan to fund ongoing operations for the next twelve months and to ensure
it meets the covenant requirement under the Senior Loan; potential mineralization; the availability of financial resources; capital, operating
and cash flow estimates; and intentions for its Warintza Project in Ecuador. Forward-looking statements are often, but not always, identified
by the use of words such as may, will, seek, anticipate, believe, plan, estimate, budget, schedule, forecast, project, expect, intend,
or similar expressions.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
The forward-looking statements are based on a
number of assumptions which, while considered reasonable by the Company, are subject to risks and uncertainties, including assumptions
made about the Company satisfying all closing conditions for the unclosed portions of the $80,000 financing; the Company’s ability
to advance exploration and development efforts at its projects; the results of such exploration and development efforts; copper, gold
and other base and precious metal prices; cut-off grades; accuracy of mineral resource estimates and resource modeling; timing and reliability
of sampling and assay data; representativeness of mineralization; timing and accuracy of metallurgical test work; anticipated political
and social conditions; expected government policy, including reforms; ability to successfully raise additional capital; that the Company
will be able to realize its assets and discharge its liabilities in the normal course of operations as they come due for the foreseeable
future; and other assumptions used as a basis for preparation of the Company’s current technical reports. The Company cautions readers
that forward-looking statements involve and are subject to known and unknown risks, uncertainties and other factors which may cause actual
results, performance or achievements to differ materially from those expressed in or implied by such forward-looking statements and forward-looking
statements are not guarantees of future results, performance or achievement. These risks, uncertainties and factors include that there
are a number of conditions to closing the unclosed portion of the $80,000 financing; the ability to raise funding to continue exploration,
development and mining activities; debt risk; share price fluctuation; global economic conditions; limited supplies, supply chain disruptions,
and inflation; the Russia-Ukraine conflict; negative operating cash flow; uncertainty of future revenues or of a return on investment;
no defined mineral reserves with no mineral properties in production or under development; speculative nature of mineral exploration and
development; risk of global outbreaks and contagious diseases; risk that the proposed spin-out does not occur in a timely fashion (if
at all); risks from international operations; risk associated with an emerging and developing market; relationships with, and claims by,
local communities and indigenous groups; geopolitical risk; risks related to obtaining future environmental licenses for exploitation;
permitting risk; Ecuadorian constitutional court rulings suspending licenses risk; anti-mining sentiment; failure to comply strictly with
applicable laws, regulations and local practices may have a material adverse impact on the Company’s operations or business; the
Company’s concessions are subject to pressure from artisanal and illegal miners; the inherent operational risks associated with
mining, exploration and development, many of which are beyond the Company’s control; land title risk; surface rights and access
risk; fraud and corruption; ethics and business practices; risks related to the tax regime in Ecuador; Solaris may in the future become
subject to legal proceedings; Solaris’ mineral assets are located outside Canada and are held indirectly through foreign affiliates;
commodity price risk; exchange rate fluctuations; joint ventures; property commitments; infrastructure; properties located in remote areas;
lack of availability of resources; dependence on highly skilled personnel; competition; significant shareholders; reputational risk; conflicts
of interests; uninsurable risks; information systems; public company obligations; internal controls provide no absolute assurances as
to reliability of financial reporting and financial statement preparation, and ongoing evaluation may identify areas in need of improvement;
the Company’s foreign subsidiary operations may impact its ability to fund operations efficiently, as well as the Company’s
valuation and stock price; the value of the Company’s common shares, as well as its ability to raise equity capital, may be impacted
by future issuances of shares; future sales of common shares by existing shareholders; costs of land reclamation; measures to protect
endangered species may adversely affect the Company’s operations; environmental risks and hazards; and changes in climate conditions.
Although the Company has attempted to identify
important risks, uncertainties and other factors that could cause actual performance, achievements, actions, events, results or conditions
to differ materially from those expressed in or implied by the forward-looking information, there may be other risks, uncertainties and
other factors that cause performance, achievements, actions, events, results or conditions to differ from those anticipated, estimated
or intended. Unless otherwise indicated, forward-looking statements contained herein are as of the date hereof and the Company disclaims
any obligation to update any forward-looking statements, whether due to new information, future events or results or otherwise, except
as required by applicable law.
Description of
Business
Solaris is advancing a portfolio of copper and
gold assets in the Americas, which includes a copper resource with expansion and discovery potential at the Warintza Project (“Warintza”
or the “Project”) in Ecuador; a series of grassroots exploration projects with discovery potential at its Capricho and Paco
Orco projects in Peru and Tamarugo Project (“Tamarugo”) in Chile; and significant leverage to increasing copper prices through
its 60% interest in the La Verde joint-venture project (“La Verde”) with a subsidiary of Teck Resources Ltd. in Mexico.
Highlights and
Activities
The following activities and developments were
achieved during the quarter:
| · | Reported the final assays for
inclusion in the updated mineral resource estimate for the Warintza Project. The 2024 drill program
was expanded to 60,000m comprising 140 holes from 80 platforms providing significantly improved drilling coverage with 27,000m in 74
holes completed to the end of June, with seven rigs targeting >8km of drilling in July due to improved site logistics from infrastructure
development at site |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
| · | Reported the results of an
updated mineral resource estimate (“MRE”) for the Warintza Project with In-Pit Measured and Indicated Mineral Resources of
909 Mt at 0.53% copper equivalent (“CuEq1”) (0.37%
Cu, 0.02% Mo, 0.05 g/t Au) and additional Inferred Mineral Resources of 1,426 Mt at 0.37% CuEq (0.27% Cu, 0.01% Mo, 0.04 g/t Au) at a
base case 0.25% CuEq cut-off grade. The MRE formed the basis for an Environmental Impact Assessment (“EIA”) that was submitted
in August 2024 as well as ongoing drilling with >30,000m scheduled for H2/24 to provide improved drilling coverage targeting open
lateral extensions, upgrading Inferred mineral resources and converting remaining uncategorized blocks within the pit shell to support
a Pre-Feasibility Study (“PFS”) in H2/25. Concurrent district exploration programs are targeting complementary discoveries
from an expanded portfolio of epithermal gold/silver and porphyry copper targets. See the Company’s news release dated July 22,
2024, for additional information. |
| · | Appointed Mr. Arun Lamba as
Vice President, Corporate Development, who brings nearly fifteen years of experience in financial services and capital markets covering
the mining sector, with a wide range of experience covering projects from early-stage exploration through feasibility and construction
to production in both base and precious metals. |
| · | The Company completed joint
socialization programs with government entities and local communities to support the initial exploration activities of its district exploration
programs at Warintza. Geotechnical drilling commenced in the Caya-Mateo target which is expected to provide important geological information
to aid in more focused targeting efforts and subsequent discovery drilling, in addition to, field work continuing in the emerging Celestina
epithermal gold/silver area. |
| · | Reported drill results from
Warintza where assays extended near surface, high-grade mineralization to the north, northwest and southeast of the MRE. Ongoing drilling
continues to focus on open lateral extensions of mineralization with infill drilling aimed at upgrading mineral resources and converting
waste. The primary open vectors are to the northwest, southwest and to the southeast. Mineralization in the northwest direction comes
into contact with a tabular granodiorite unit that separates and underlies the Central deposit from Warintza West and a large, undrilled
molybdenum soil anomaly where drilling is underway from a 1.3km step-out platform testing this anomaly and its connection to West and
Central. |
| · | The Company submitted an EIA
to the Ministry of Environment, Water and Ecological Transition (“MAATE”) for the construction of Warintza. With the successful
completion of this milestone, the Company received the second tranche of $15 million on its previously announced senior secured debt
facility (the “Senior Loan”). The next update on permitting is the technical approval of the EIA expected in H1/25. |
| · | The Company announced initial
steps of transitioning its head office to Quito, Ecuador to better align the Company and its management with stakeholders and regulators
in Ecuador as Warintza enters the permitting stage. |
| · | Additional prospecting in an
overburden-covered area outside of the Celestina epithermal target has identified three parallel vein exposures in creek beds within
100m either side of the original breccia outcrop. Follow-up rock chip sampling has returned high values of 16,019 grams per tonne (“g/t”)
silver and 25.3 g/t gold, with other samples supporting the presence of an underlying silver-gold-base metals vein system. Ongoing field
work is now focused on locating additional exposures and more detailed mapping, sampling and alteration studies are aimed to better define
zonation while nearby geotechnical drilling is expected to confirm the stratigraphic sequence. |
| · | Reported additional Warintza
drill results that continue to build on the MRE with high-grade mineralization intercepted partially outside of the MRE in the northwest
and southeast sectors with some of these holes also significantly improving upon modelled grades in sparsely drilled areas. The Company
achieved a new monthly drilling record of 10km (8 rigs) in August, above the prior monthly peak of 8km (12 rigs) set in 2021. |
Subsequent to quarter-end:
| · | Reported additional drill results
at Warintza further building on the MRE with high-grade mineralization intercepted partially outside of the MRE in the northwest and
northeast sectors. In addition, holes also improved upon modelled grades in sparsely drilled areas of the northwest, north and northeast
sectors. Warintza continues to see high drilling productivity from significant infrastructure investment at site and is on track to exceed
the 60,000m of drilling planned this year, with over 53,000m drilled to the end of Q3/24. |
1 | Copper-equivalence
grade calculation for reporting assumes metal prices of US$4.00/lb Cu, US$20.00/lb Mo, and US$1,850/oz Au, and recoveries of 90% Cu,
85% Mo, and 70% Au based on preliminary metallurgical testwork and includes provisions for downstream selling costs. CuEq formula: CuEq
(%) = Cu (%) + 5.604 × Mo (%) + 0.623 × Au (g/t). |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
OUTLOOK
With the recent completion of the MRE in July
2024, ongoing drilling is focused on the open lateral extensions of mineralization, upgrading mineral resources and converting remaining
uncategorized blocks within the pit shell to support the PFS in H2/25. Solaris is well positioned to exceed the 60,000m of drilling from
approximately 80 platforms in 2024, taking advantage of additional permitted locations to optimize the drilling pattern, with some of
these holes doubling to provide technical data for mine design and mine planning purposes to support technical studies.
With the recent submission of the EIA for the
exploitation phase of the Warintza Project in September 2024, the technical approval of the EIA is expected to be received in H1/25. The
EIA was prepared by ESSAM Cía. Ltda. (“ESSAM”), an accredited Ecuadorean environmental consulting firm that has successfully
completed several EIAs for mining projects in Ecuador, including the Mirador copper mine 40km south of Warintza, and a series of Environmental
Compliance Audits for the Fruta del Norte gold mine.
A PFS is on track for completion in H2/25, with
support of leading international consulting firms, including: Ausenco Engineering for infrastructure and processing; Knight Piésold
Consulting for technical studies and engineering designs; and AMC Consultants and Minsys Mining Systems for mining.
Beyond the Warintza cluster, complementary district
exploration programs are running in parallel, targeting both porphyry copper and newly-identified epithermal gold and silver mineralization,
among other deposit types. The Company is targeting higher-grade discoveries in close proximity to the existing MRE. In particular, follow-up
fieldwork is underway at the epithermal-style mineral alteration Caya-Mateo target located 6km east of the Warintza cluster to refine
targets for exploration drilling in Q4/24. Recent geotechnical drilling in the Caya-Mateo target area encountering epithermal clay alteration
beneath overburden in a sandstone unit and high-temperature alteration in the underlying volcanics. Geotechnical drilling in the Mateo
area encountered the same high-temperature alteration in volcanics with follow-up mapping and sampling programs planned to extend coverage
further southeast toward its interpreted core. To the south of this area, rock-chip sampling at the emerging Celestina epithermal target
has returned high values of 16,019 g/t silver and 25.3 g/t gold, with other samples supporting the presence of an underlying silver-gold-base
metals vein system. Ongoing field work is now focused on locating additional exposures that provide further views to the underlying vein
system while expanding coverage to define its areal extent. More detailed mapping, sampling and alteration studies are aiming to better
define zonation while nearby geotechnical drilling this month is expected to confirm the stratigraphic sequence. Together these efforts
will aid in establishing vectors to support site selection for initial reconnaissance drilling. See the Company’s news release dated
September 10, 2024, for additional information.
Warintza
Warintza is a large-scale porphyry copper-molybdenum-gold
project located in southeastern Ecuador in the province of Morona Santiago, Canton Limon Indanza, north of the Mirador copper-gold mine
(owned by CRCC-Tongguan) and the Fruta del Norte gold mine (owned by Lundin Gold) and adjacent to the San Carlos-Panantza copper project
(owned by CRCC-Tongguan).
The property includes nine metallic mineral concessions
covering 26,774 hectares. Four concessions with an area of 9,997 hectares are permitted for exploration activities including drilling
and path construction. South32 Royalty Investments Pty Ltd holds a 2% net smelter royalty on the original four concessions. Concessions
have a term of 25 years and can be renewed for additional periods of 25 years. In April 2024, the Company announced an option to acquire
up to a 100% interest in 10 new explorations concessions, comprising a land package of ~40,000 hectares adjacent to Warintza and interpreted
to host porphyry copper and epithermal gold potential. As at September 30, 2024, the Company has incurred approximately $170,501 in exploration
expenses at Warintza.
Warintza enjoys the support of its local Shuar
Centers of Warints and Yawi with whom the Company shares an Impact and Benefits Agreement (“IBA”), which was first signed
in September 2020 and most recently updated in April 2024 reflecting the continued growth and advancement of the Project. The IBA provides
a confident framework of community support for the responsible advancement of the Warintza Project from exploration and development through
to production and is a major milestone in the Company’s corporate social responsibility program. This was the first IBA established
in Ecuador for the inclusive and mutually beneficial resource development in partnership with Indigenous Peoples. The IBA formalizes commitments
toward supporting partner communities in their social and cultural practices. It also provides for eliminating or mitigating adverse impacts,
employment, contracting and business opportunities supported by a robust program of education, skills and training together with community
infrastructure development and financial benefits to maximize community participation and positive outcomes for Indigenous Peoples.
In March 2024, Solaris announced a trilateral
cooperation agreement with the Interprovincial Federation of Shuar Centers (“FICSH”), the highest authority and largest Shuar
indigenous organization legally established by statute of the Ministry of Social Welfare of Ecuador in 1964 and includes 50 associations
comprising 500 Shuar communities and approximately 143,000 Shuar indigenous people, and with the AEI of Ecuador. The agreement aims to
promote the economic and social development of Shuar communities represented by FICSH, including the communities of Warints and Yawi,
with programs in health, education, skills training, entrepreneurship, innovation and sustainable mineral resource development.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
In July 2024, the Company reported the results
of the MRE for the Warintza Project with In-Pit Measured and Indicated Mineral Resources of 909 Mt at 0.53% CuEq and additional Inferred
Mineral Resources of 1,426 Mt at 0.37% CuEq at a base case 0.25% CuEq cut-off grade. The MRE includes near surface, higher grade mineralization
including Measured and Indicated Mineral Resources of 427 Mt at 0.71% CuEq and additional Inferred Mineral Resources of 177 Mt at 0.62%
CuEq at a higher cut-off grade of 0.50% CuEq. See Table 1 below for further detail. See the corresponding Technical Report entitled “Mineral
Resource Estimate Update - NI 43-101 Technical Report, Warintza Project, Ecuador” with an effective date of July 1, 2024 and available
on SEDAR+ under the Company’s profile at www.sedarplus.ca and on
the Company’s website at www.solarisresources.com.
Table 1: Warintza Mineral Resource Estimate Sensitivity
Cut-off |
|
Category |
|
Tonnage |
|
Grade |
CuEq (%) |
|
|
|
(Mt) |
|
CuEq (%) |
|
Cu (%) |
|
Mo (%) |
|
Au (g/t) |
0.15% |
|
Measured |
|
246 |
|
0.61 |
|
0.45 |
|
0.02 |
|
0.05 |
|
Indicated |
|
836 |
|
0.44 |
|
0.30 |
|
0.02 |
|
0.04 |
|
M&I |
|
1,082 |
|
0.48 |
|
0.34 |
|
0.02 |
|
0.04 |
|
Inferred |
|
3,135 |
|
0.27 |
|
0.20 |
|
0.01 |
|
0.04 |
0.25%
(Base Case) |
|
Measured |
|
232 |
|
0.64 |
|
0.47 |
|
0.02 |
|
0.05 |
|
Indicated |
|
677 |
|
0.49 |
|
0.34 |
|
0.02 |
|
0.04 |
|
M&I |
|
909 |
|
0.53 |
|
0.37 |
|
0.02 |
|
0.05 |
|
Inferred |
|
1,426 |
|
0.37 |
|
0.27 |
|
0.01 |
|
0.04 |
0.35% |
|
Measured |
|
207 |
|
0.68 |
|
0.50 |
|
0.03 |
|
0.06 |
|
Indicated |
|
497 |
|
0.56 |
|
0.40 |
|
0.02 |
|
0.05 |
|
M&I |
|
704 |
|
0.60 |
|
0.43 |
|
0.02 |
|
0.05 |
|
Inferred |
|
640 |
|
0.47 |
|
0.34 |
|
0.02 |
|
0.05 |
0.50%
(Higher Grade) |
|
Measured |
|
157 |
|
0.76 |
|
0.56 |
|
0.03 |
|
0.06 |
|
Indicated |
|
269 |
|
0.69 |
|
0.50 |
|
0.03 |
|
0.05 |
|
M&I |
|
427 |
|
0.71 |
|
0.52 |
|
0.03 |
|
0.06 |
|
Inferred |
|
177 |
|
0.62 |
|
0.45 |
|
0.02 |
|
0.07 |
Notes to Table 1:
| 1. | The Mineral Resource Estimate was prepared in accordance with the Canadian Institute of Mining, Metallurgy
and Petroleum (“CIM”) Definition Standards for Mineral Resources and Mineral Reserves, adopted by the CIM Council on May 10,
2014. |
| 2. | Reasonable prospects for eventual economic extraction assume open-pit mining with conventional flotation
processing and were tested using Whittle and Minesight pit optimization software with the following assumptions: metal prices of US$4.00/lb
Cu, US$20.00/lb Mo, and US$1,850/oz Au; operating costs of US$1.50/t+US$0.02/t per bench mining, US$5.0/t milling, US$1.0/t G&A, and
recoveries of 90% Cu, 85% Mo, and 70% Au based on preliminary metallurgical testwork. |
| 3. | Metal price assumptions for copper, molybdenum and gold are based on a discount to the lesser of the 3-year
trailing average (in accordance with US Securities and Exchange Commission guidance) and current spot prices for each metal. |
| 4. | Mineral Resources include grade capping and dilution. Grade was interpolated by ordinary kriging populating
a block model with block dimensions of 25m x 25m x 15m. |
| 5. | Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability. |
| 6. | Copper-equivalent grade calculation for reporting assumes metal prices of US$4.00/lb Cu, US$20.00/lb Mo,
and US$1,850/oz Au, and recoveries of 90% Cu, 85% Mo, and 70% Au based on preliminary metallurgical testwork and includes provisions for
downstream selling costs. CuEq formula: CuEq (%) = Cu (%) + 5.604 × Mo (%) + 0.623 × Au (g/t). |
| 7. | The Mineral Resources estimate was prepared by Mario E. Rossi, FAusIMM, RM-SME, Principal Geostatistician
of Geosystems International Inc., who is an Independent Qualified Person under NI 43-101. The Mineral Resources estimate is at a base
case of 0.25% CuEq¹ cut-off grade and other estimates at varying cut-off grades are included only to demonstrate the sensitivity
of the Mineral Resources estimate and are not the QP’s estimate of the Mineral Resources for the property. |
| 8. | In Mr. Rossi’s opinion, there are currently no relevant factors or legal, political, environmental,
or other risks that could materially affect the potential development of Mineral Resources. |
| 9. | All figures are rounded to reflect the relative accuracy of the estimate and therefore may not appear
to add precisely. |
| 10. | The effective date of the mineral resource estimate is July 1, 2024. |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
The Company has completed preliminary metallurgical
test work demonstrating high recoveries expected for copper at 90% and molybdenum at 80% based on rougher flotation, cleaner flotation
and locked cycle testing, with high-grade concentrates expected free of deleterious elements.
The Warintza Project successfully completed a
phase change of the environmental license from initial exploration to advanced exploration following the completion of an EIA and community
consultation process for advanced exploration in late 2022. The Company continues to work with the Government of Ecuador on obtaining
key permits and licenses for the advancement of the Project and submitted an EIA for the exploitation phase of the Warintza Project in
September 2024, after more than three years of baseline environmental monitoring, data collection and studies from prior permitting efforts.
The technical approval of the EIA is expected to be received in H1/25. In addition, a PFS is on track for completion in H2/25.
In December 2022, Solaris and the Government of
Ecuador signed an Investment Contract for the Warintza Project which provides for the following protections and incentives for the duration
of the title of the Project which extends with renewal to 2066: security of investment, stability of mining law, stability of taxes at
a reduced income tax rate of 20% (25% previously), exemption from capital outflow tax (5% previously), exemption from import duties (up
to 5% previously), and detailed procedures for dispute resolution and international arbitration protection.
Warintza Drill Program
Drilling has returned long intervals of high-grade
copper mineralization, with the highest-grade intervals within each hole starting at or near surface, extending to 1km+ depths with grades
up to 1.64% CuEq2. An updated MRE was published in July 2024
primarily within the Warintza Central and Warintza East deposits within a common pit shell. The mineral resource is set within a cluster
of copper porphyries where additional discoveries have been made at Warintza West (February 2021), Warintza South (January 2022), Warintza
Southeast (May 2023) and Patrimonio (June 2023) offering future mineral resource growth potential.
The 2024 drill program was expanded to 60,000m
(from 30,000m) with seven rigs and 80 platforms and will focus on drilling open lateral extensions of mineralization, upgrading mineral
resources and converting remaining uncategorized blocks within the pit shell to support the PFS in H2/25. Solaris is on track to exceed
the 60,000m of drilling planned this year, with over 53,000m drilled to the end of Q3/24.
Warintza West is located 1km west of and outside
the areas contained in the mineral resource. The initial reconnaissance holes from a centralized platform have outlined a broad zone of
porphyry mineralization measuring 1.2km x 0.7km that remains open. Subsequent geochemical sampling has provided vectors toward potential
higher-grade mineralization to the north. See the Company’s news release dated February 13, 2023.
Warintza South is an entirely separate porphyry
deposit located approximately 3kms south of Warintza Central. The first drill hole returned 606m of 0.41% CuEq2 (0.32% Cu,
0.02% Mo, 0.02 g/t Au) of continuous porphyry copper mineralization from near surface. The Company has since completed additional surface
sampling and has identified an area of strong soil anomalism approximately 1.5km north of the discovery hole for follow-up drilling. See
the Company’s news release dated January 18, 2022.
Warintza Southeast is a distinct, higher-grade
porphyry center to the south of Warintza East that falls within the southeastern sector of the MRE pit shell and remains open to the southeast
for approximately 600m within a large 0.8km x 0.8km undrilled molybdenum soil anomaly that defines the growth target in this area offering
significant potential to add mineral resources in this direction. See the Company’s news releases dated August 15, 2024 and September
19, 2024.
2 | Prior
to the MRE, Solaris defined copper equivalent calculation for reporting purposes only. Copper-equivalence is calculated as: CuEq (%)
= Cu (%) + 3.33 × Mo (%) + 0.73 × Au (g/t), utilizing metal prices of US$3.00/lb Cu, US$10.00/lb Mo, and US$1,500/oz Au.
No adjustments were made for recovery as the Project was an early-stage exploration project and metallurgical data to allow for estimation
of recoveries was not yet available |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
Patrimonio is a significant new porphyry deposit
that falls within the western sector of the pit shell for Warintza Central. Patrimonio is defined by an elongated north-south 1km long
copper-in-soil anomaly. Preliminary drilling has intersected an approximately 150m thick tabular zone of replacement mineralization dipping
shallowly to the west for which the source has not yet been encountered. Additionally, southern drilling has intersected a low-grade layer
in the host lava sequence before passing into a barren, post-mineral porphyry that intruded and displaced the targeted mineralized layer.
Mineral alteration zoning and geochemistry suggests that the core of the mineralized system lies to the south. See the Company’s
news release dated July 9, 2024.
Trinche is an area that forms the southern, low-grade
margin of Warintza Central where a near surface intercept of high-grade mineralization within a broader low-grade interval has been interpreted
as a dyke with veinlet orientations and alteration suggesting it may form a high-level expression of a potentially deeper, higher-grade
system that has not yet been located where the Company plans to follow-up. See the Company’s news release dated January 8, 2024.
Beyond the Warintza cluster, regional exploration
programs have been successful in identifying a number of new porphyry, skarn and high sulphidation targets for further exploration work.
The Company is targeting near surface, higher-grade discoveries in close proximity to the existing MRE. In particular, follow-up fieldwork
is underway at the epithermal-style mineral alteration Caya-Mateo and Celestina epithermal target located 6km east of the Warintza cluster
to refine targets for exploration drilling in late Q3/24 or early Q4/24. See the Company’s news releases dated June 25, 2024, August
15, 2024 and September 10, 2024.
Summarized drilling results from Warintza Central,
Warintza West, Warintza East, Warintza South, Warintza Southeast and Patrimonio are listed on the Company’s website.
La Verde
La Verde is situated in the Sierra Madre del Sur
west of Mexico City in Michoacán State, Mexico and consists of the Unificación Santa Maria claim. The project is accessible
year-round by paved roads and is strategically located next to key infrastructure with easy access to water, power and rail.
The project is held 60% by the Company and 40%
by a subsidiary of Teck Resources Ltd.
The joint venture agreement governing the operation
and funding of La Verde was formalized effective February 28, 2015 (the “La Verde Agreement”). The La Verde Agreement provides
that Solaris is the operator of the project. The La Verde Agreement further provides for dilution of either parties’ ownership should
funding not be provided in accordance with their respective participating interests. La Verde is subject to a 0.5% net smelter royalty
held by Minera CIMA, S.A. de C.V.
Tamarugo
Tamarugo is a grass-roots copper porphyry target
strategically located in northern Chile approximately 85 kilometres northeast of Copiapo and approximately 65 kilometres southwest of
Codelco’s El Salvador Copper Mine. The Company owns a 100% interest in Tamarugo, which consists of claim blocks covering a total
of approximately 7,600 hectares.
Other projects
Solaris has earn-in agreements on certain other
projects including the Capricho and Paco Orco projects in Peru. The Capricho project is a 4,200-hectare copper-molybdenum-gold property.
The Paco Orco project is a 4,400-hectare lead, zinc and silver property. Solaris is focused on obtaining surface access agreements with
local landholders and communities for the purposes of permitting exploration programs at both Capricho and Paco Orco.
Solaris has entered an option agreement to acquire
up to a 100% interest in 10 new explorations concessions from the Ecuadorian state-owned mining company, Empresa Nacional Minera (“ENAMI
EP”). These concessions comprise a land package of ~40,000 hectares adjacent to the Warintza Project and the San Carlos-Panantza
porphyry copper-molybdenum deposits in southeastern Ecuador. The new concessions are interpreted to host porphyry copper and epithermal
gold potential.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
The Company was required to pay an upfront payment
to ENAMI EP of $250 and, in order to exercise the option to acquire one or more of the 10 concessions, the Company is required to (i)
incur exploration expenditures of $25,000 during the exploration phase of the concessions, as defined by the Ecuadorian Mining Law and
(ii) pay the exercise price, the amount of which will be determined for each of the concessions that the Company elects to acquire by
independent experts at the time of exercise. The term of the option agreement ends at the earlier of (i) the execution of the specific
commercial agreement for each concession, which will stipulate a new term or (ii) four years from May 7, 2024 and is renewable with the
agreement of the parties.
Fieldwork at the new ENAMI EP exploration concessions
have identified targets with a similar signature across multiple layers of data to Warintza. A number of porphyry copper targets have
been identified by open-ended annular magnetic highs enclosing magnetic lows and erosional depressions, consistent with outcropping deposits
within the Warintza porphyry cluster for follow-up. See the Company’s news release dated April 30, 2024.
Exploration expenses
The following tables summarize exploration expenses
by activity and jurisdiction.
For the three months ended September 30,
2024:
| |
Ecuador | | |
Mexico | | |
Chile | | |
Peru
and
other | | |
Total | |
Salaries, geological consultants and support, and travel | |
$ | 3,457 | | |
$ | – | | |
$ | – | | |
$ | 358 | | |
$ | 3,815 | |
Site preparation, supplies, field and general | |
| 3,366 | | |
| 28 | | |
| 16 | | |
| 48 | | |
| 3,458 | |
Drilling and drilling related costs | |
| 4,937 | | |
| – | | |
| – | | |
| – | | |
| 4,937 | |
Assay and analysis | |
| 785 | | |
| – | | |
| – | | |
| – | | |
| 785 | |
Community relations, environmental and permitting | |
| 2,287 | | |
| – | | |
| – | | |
| 33 | | |
| 2,320 | |
Concession fees | |
| – | | |
| 28 | | |
| 2 | | |
| – | | |
| 30 | |
Studies | |
| 1,268 | | |
| – | | |
| – | | |
| – | | |
| 1,268 | |
Reclamation provision | |
| 789 | | |
| – | | |
| – | | |
| – | | |
| 789 | |
Amortization | |
| 239 | | |
| – | | |
| 2 | | |
| 16 | | |
| 257 | |
| |
$ | 17,128 | | |
$ | 56 | | |
$ | 20 | | |
$ | 455 | | |
$ | 17,659 | |
For the three months ended September 30,
2023:
| |
Ecuador | | |
Mexico | | |
Chile | | |
Peru
and
other | | |
Total | |
Salaries, geological consultants and support, and travel | |
$ | 1,890 | | |
$ | – | | |
$ | – | | |
$ | 174 | | |
$ | 2,064 | |
Site preparation, supplies, field and general | |
| 1,768 | | |
| 23 | | |
| 31 | | |
| 40 | | |
| 1,862 | |
Drilling and drilling related costs | |
| 1,055 | | |
| – | | |
| – | | |
| – | | |
| 1,055 | |
Assay and analysis | |
| 31 | | |
| – | | |
| – | | |
| – | | |
| 31 | |
Community relations, environmental and permitting | |
| 1,585 | | |
| – | | |
| – | | |
| – | | |
| 1,585 | |
Concession fees | |
| – | | |
| 30 | | |
| – | | |
| 33 | | |
| 63 | |
Studies | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Reclamation provision | |
| 78 | | |
| – | | |
| – | | |
| – | | |
| 78 | |
Amortization | |
| 255 | | |
| 1 | | |
| 2 | | |
| 5 | | |
| 263 | |
| |
$ | 6,662 | | |
$ | 54 | | |
$ | 33 | | |
$ | 252 | | |
$ | 7,001 | |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
For nine months ended September 30, 2024:
| |
Ecuador | | |
Mexico | | |
Chile | | |
Peru
and other | | |
Total | |
Salaries, geological consultants and support, and travel | |
$ | 9,159 | | |
$ | – | | |
$ | – | | |
$ | 854 | | |
$ | 10,013 | |
Site preparation, supplies, field and general | |
| 8,860 | | |
| 67 | | |
| 41 | | |
| 131 | | |
| 9,099 | |
Drilling and drilling related costs | |
| 10,135 | | |
| – | | |
| – | | |
| – | | |
| 10,135 | |
Assay and analysis | |
| 1,300 | | |
| – | | |
| – | | |
| – | | |
| 1,300 | |
Community relations, environmental and permitting | |
| 5,961 | | |
| – | | |
| – | | |
| 107 | | |
| 6,068 | |
Concession fees | |
| 420 | | |
| 60 | | |
| 33 | | |
| 40 | | |
| 553 | |
Studies | |
| 2,579 | | |
| – | | |
| – | | |
| – | | |
| 2,579 | |
Reclamation provision | |
| 1,751 | | |
| – | | |
| – | | |
| – | | |
| 1,751 | |
Amortization | |
| 691 | | |
| 2 | | |
| 5 | | |
| 40 | | |
| 738 | |
| |
$ | 40,856 | | |
$ | 129 | | |
$ | 79 | | |
$ | 1,172 | | |
$ | 42,236 | |
For nine months ended September 30, 2023:
| |
Ecuador | | |
Mexico | | |
Chile | | |
Peru
and other | | |
Total | |
Salaries, geological consultants and support, and travel | |
$ | 6,124 | | |
$ | – | | |
$ | – | | |
$ | 465 | | |
$ | 6,589 | |
Site preparation, supplies, field and general | |
| 5,973 | | |
| 92 | | |
| 123 | | |
| 106 | | |
| 6,294 | |
Drilling and drilling related costs | |
| 3,564 | | |
| – | | |
| – | | |
| – | | |
| 3,564 | |
Assay and analysis | |
| 421 | | |
| – | | |
| – | | |
| – | | |
| 421 | |
Community relations, environmental and permitting | |
| 5,585 | | |
| – | | |
| – | | |
| 107 | | |
| 5,692 | |
Concession fees | |
| 301 | | |
| 58 | | |
| 144 | | |
| 33 | | |
| 536 | |
Studies | |
| 41 | | |
| – | | |
| – | | |
| – | | |
| 41 | |
Reclamation provision | |
| 250 | | |
| – | | |
| – | | |
| – | | |
| 250 | |
Amortization | |
| 674 | | |
| 3 | | |
| 5 | | |
| 15 | | |
| 697 | |
| |
$ | 22,933 | | |
$ | 153 | | |
$ | 272 | | |
$ | 726 | | |
$ | 24,084 | |
The increase in exploration expenses to $17,659
and $42,236 for the three and nine months ended September 30, 2024, respectively, from $7,001 and $24,084 for the three and nine months
ended September 30, 2023, respectively, was primarily related to the increase in the drilling activities at the Warintza Project in Ecuador.
The primary objectives of these drilling activities are to support the ongoing resource development, enhance the MRE, and advance the
project toward a PFS. This increase was partially offset by the reduced expenses in Chile following the termination of the Ricardo project
concessions.
Salaries, geological consulting and support, and
travel costs were higher in Ecuador for the three and nine months ended September 30, 2024, compared to the same periods in 2023, mainly
due to the increased costs for geological consultants supporting the drilling activities, as well as expenses related to the mobilization
of supplies, materials, and personnel to and within the site.
Site preparation, supplies, field and general
costs were higher for the three and nine months ended September 30, 2024, compared to the same periods in 2023. This is commensurate with
the increase in drilling activities with the construction of additional drilling platforms, civil works, and site infrastructure, as well
as an increase in supplies and materials consumed at the Warintza Project.
Drilling and drilling related costs at Warintza
increased for the three and nine months ended September 30, 2024, compared to the same periods in 2023, due to higher drilling activities
conducted in current period to advance the development of the Warintza Project in Ecuador. With the recent completion of the MRE in July
2024, ongoing drilling is focused on the open lateral extensions of mineralization, upgrading mineral resources and converting remaining
uncategorized blocks within the pit shell.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
Community relations, environmental and permitting
costs increased for the three and nine months ended September 30, 2024, compared to the same period in 2023, due to the higher community
support payments made to the local communities with the signing of the updated IBA in April 2024 and building of community roads.
Studies costs were higher in Ecuador for the three
and nine months ended September 30, 2024, compared to the same periods in 2023, as the Company has been conducting various studies to
support the development of Warintza project. These studies include Geotech design, hydrogeological and geotechnical studies, geochemical
studies and processing studies.
Reclamation provision represents the estimated
costs for restoration and rehabilitation for environmental disturbances at Warintza. The reclamation provision increased for the three
and nine months ended September 30, 2024 compared to the same periods in 2023 mainly due to the additions in the environmental disturbances
due to increased drilling activities and the impact of the change in cost estimates, offset by the settlement of reclamation costs.
Loss from Operations
Three Months Ended September 30, 2024 Compared
to the Three Months Ended September 30, 2023
The Company incurred exploration expenses of $17,659
for the three months ended September 30, 2024 (September 30, 2023 – $7,001). The increase is mainly attributable to increased drilling
activities at Warintza in 2024.
The Company incurred general and administrative
expenses of $2,808, for the three months ended September 30, 2024 (September 30, 2023 – $2,323). The increase is mainly due to higher
filing and regulatory fee of $143 (September 30, 2023 – $24), due to the NYSE American listing in April 2024, and higher office
and other expenses of $272 for the three months ended September 30, 2024 (September 30, 2023 – $161) from the higher insurance costs.
Nine Months Ended September 30, 2024 Compared
to the Nine Months Ended September 30, 2023
The Company incurred exploration expenses of $42,236
for the nine months ended September 30, 2024 (September 30, 2023 – $24,084). The increase is mainly attributable to increased exploration
and drilling activities at Warintza starting in January 2024 to support the MRE and focus on opportunities for further growth and infill
drilling.
The Company incurred general and administration
expenses of $7,436 for the nine months ended September 30, 2024 (September 30, 2023 – $7,440). There is no material fluctuation
in the total general and administration expenses for the nine months ended September 30, 2024 when compared to the same period in 2023.
The decrease in share-based compensation, a non-cash cost, of $2,835 for the nine months ended September 30, 2024 (September 30, 2023
– $4,181), resulting from lower amount of new stock options granted in the first quarter of 2024, was offset by an increase in professional
fees which amounted to $1,586 for the nine months ended September 30, 2024 (September 30, 2023 – $958), primarily related to costs
associated with the various financing activities undertaken during the first half of 2024.
The change in fair value of derivative resulted
in a nil balance for the nine months ended September 30, 2024 compared to a loss of $105 for the nine months ended September 30, 2023.
This change, a non-cash cost, was due to the mark-to-market adjustment on the derivative instrument related to the Company’s obligation
to issue shares on the exercise of Equinox Warrants. As at September 30, 2024, there are no remaining Equinox warrants outstanding as
all of the Equinox warrants were exercised by their expiry date on May 7, 2023.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
Summary of Quarterly
Financial Information
The Company’s quarterly financial statements
are reported under IFRS issued by the IASB, as applicable to interim financial reporting. The following table provides highlights from
the quarterly results of the Company’s unaudited condensed consolidated interim financial statements for the past eight quarters.
| |
2024
Q3 | | |
2024
Q2 | | |
2024
Q1 | | |
2023
Q4 | |
Exploration expenses | |
$ | 17,659 | | |
$ | 14,384 | | |
$ | 10,193 | | |
$ | 6,869 | |
General and administration expenses | |
| 2,808 | | |
| 2,482 | | |
| 2,146 | | |
| 2,778 | |
Impairment of exploration and evaluation assets | |
| – | | |
| – | | |
| – | | |
| 251 | |
Net loss | |
| 20,805 | | |
| 17,643 | | |
| 12,752 | | |
| 10,049 | |
Comprehensive loss | |
| 20,671 | | |
| 17,478 | | |
| 12,899 | | |
| 9,873 | |
Net loss attributable to Solaris shareholders | |
| 20,785 | | |
| 17,633 | | |
| 12,731 | | |
| 10,037 | |
Net loss per share – basic and diluted | |
$ | 0.13 | | |
$ | 0.12 | | |
$ | 0.08 | | |
$ | 0.07 | |
| |
2023
Q3 | | |
2023
Q2 | | |
2023
Q1 | | |
2022
Q4 | |
Exploration expenses | |
$ | 7,001 | | |
$ | 7,682 | | |
$ | 9,401 | | |
$ | 11,197 | |
General and administration expenses | |
| 2,323 | | |
| 2,485 | | |
| 2,632 | | |
| 2,580 | |
Change in fair value of derivatives – loss (gain) | |
| – | | |
| – | | |
| 105 | | |
| 23 | |
Net loss | |
| 9,060 | | |
| 9,996 | | |
| 11,978 | | |
| 13,634 | |
Comprehensive loss | |
| 9,311 | | |
| 9,616 | | |
| 11,751 | | |
| 13,466 | |
Net loss attributable to Solaris shareholders | |
| 9,039 | | |
| 9,973 | | |
| 11,959 | | |
| 13,622 | |
Net loss per share – basic and diluted | |
$ | 0.06 | | |
$ | 0.06 | | |
$ | 0.10 | | |
$ | 0.11 | |
The Company has not generated any income to date
other than interest income. Exploration expenses decreased from the fourth quarter of 2022 to the fourth quarter of 2023 due to the completion
of the mineral resource growth drilling, with the reporting of a mineral resource estimate in April 2022. However, exploration expenses
increased starting in the first quarter of 2024 due to the commencement of the 2024 drilling program at the Warintza Project to support
the MRE reported in July 2024.
The increase in the general and administrative
expenses in the fourth quarter of 2023 and the third quarter of 2024 was primarily attributable to share-based compensation, a non-cash
cost for stock options granted to employees and directors, and higher filing and regulatory costs due to the NYSE American listing in
April 2024, respectively.
The impairment of exploration and evaluation assets
in the fourth quarter of 2023 was attributed to the termination of the annual concession fees for Ricardo project in Chile.
The gain or loss recognized from the change in
fair value of derivatives, a non-cash item, was attributed to the mark-to-market adjustments on the derivative instrument related to the
Company’s obligation to issue shares on exercise of Equinox Warrants, which were fully exercised by their expiry date on May 7,
2023.
Liquidity and
Capital Resources
| |
September 30,
2024 | | |
December 31,
2023 | |
Cash and cash equivalents | |
$ | 52,509 | | |
$ | 38,865 | |
Prepaids and other | |
| 1,276 | | |
| 523 | |
Accounts payable and accrued liabilities | |
| 11,428 | | |
| 5,274 | |
Lease liability – current | |
| 214 | | |
| 88 | |
Total current assets | |
| 53,785 | | |
| 39,388 | |
Total current liabilities | |
$ | 11,642 | | |
$ | 5,362 | |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
Cash used in operating activities during the three
and nine months ended September 30, 2024 was $16,508 and $38,886 respectively (September 30, 2023 – $7,918 and $31,005, respectively).
The increased use of cash during the three and nine months ended September 30, 2024, compared to the same periods in 2023, is primarily
attributable to the increase of the Company’s operating activities offset by the timing of payments of accounts payable and accrued
liabilities.
The net cash generated from financing activities
during the three and nine months ended September 30, 2024 was $15,298 and $53,614, respectively (September 30, 2023 – $107 and $22,797,
respectively). The increase in cash inflow for the three months ended September 30, 2024, was mainly due to the receipt of the drawdown
of the Senior Loan of $15,000 (three months ended September 30, 2023 – $nil) and net finance income of $564 (three months ended
September 2023 – $146), offset by the payment of share issue and finance costs of $200 (three months ended September 30, 2023 –
$nil). For the nine months ended September 30, 2024, the increased cash inflow was primarily due to proceeds from the common share bought
deal offering and the private placement equity financing of $39,270 (nine months ended September 30, 2023 – $nil), receipt of the
drawdown of the Senior Loan of $15,000 (nine months ended September 30, 2023 – $nil) and net finance income of $1,391 (nine months
ended September 30, 2023 – $508). This was partially offset by a decrease in the proceeds from the exercise of stock options totaling
$24 (nine months ended September 30, 2023 – $22,334) and the payment of share issue and finance costs of $1,898 (nine months ended
September 30, 2023 – $nil).
Cash used in investing activities during the three
and nine months ended September 30, 2024, was $792 and $1,573, respectively (September 30, 2023 – $22 and $317, respectively). For
the three months ended September 30, 2024, the cash outflow was primarily due to capital expenditures of $792 (three months ended September
30, 2023 – $22). For the nine months ended September 30, 2024, the cash outflow was primarily due to an upfront payment of $250
to ENAMI EP to acquire up to a 100% interest in 10 new explorations concessions (nine months ended September 30, 2023 – $nil) and
capital expenditures totaling $1,323 (nine months ended September 30, 2023 – $59). There was no contribution to restricted cash
for collateralizing guarantees for environmental bonding requirements related to the Warintza Project during the nine months ended September
30, 2024 (nine months ended September 30, 2023 – $258).
The Company does not generate operating cash flow
from a producing mine and has incurred operating losses to date. The Company has relied on cash received from share issuances and loan
financing to fund its business activities, including planned corporate expenditures, exploration expenses, as well as the development
activities for the Warintza Project.
The condensed consolidated interim financial statements
have been prepared in accordance with IFRS applicable to a going concern, which assumes that the Company will be able to realize its assets
and discharge its liabilities in the normal course of operations as they come due for the foreseeable future.
As at September 30, 2024, the Company has cash
and cash equivalents of $52,509. In December 2023, the Company entered into definitive agreements with OMF Fund IV SPV D LLC and OMF Fund
IV SPV E LLC, entities managed by Orion Mine Finance Management LP (collectively, “Orion”) of a financing package consisting
of up to $80,000, including a $60,000 Senior Loan of which $30,000 was received on closing, another $15,000 was received during the three
months ended September 30, 2024 after the submission of the EIA, and the remaining amount to be made available upon the approval and adoption
by the Company’s Board of Directors of a PFS for the Warintza Project. The Company also received in December 2023 $10,000 on issuance
of common shares with an additional $10,000 of equity financing received in June 2024. Additionally, the Company successfully completed
a bought deal equity financing for $29,270 in June 2024.
There are no guarantees that the Company will
meet the conditions to receive the remaining drawdown of $15,000 under the Senior Loan. In addition, the Senior Loan has a financial covenant
which requires the Company to maintain an unrestricted cash balance of $5,000 in Canada. Based on its current forecasted expenditures,
the Company requires the additional drawdown from the Senior Loan and/or other forms of financing to fund ongoing operations for the next
twelve months and to ensure it meets the covenant requirement under the Senior Loan.
Management is committed to diligently managing
its liquidity and capital resources, including prioritizing spending in the areas of the business with the highest impact, such as advancing
the development of the Company’s Warintza Project. Should it be necessary, management has the ability to relatively quickly curtail
cash outflows, including exploration expenditures, and to prudently manage the Company’s liquidity position to conserve cash resources.
The Company’s ability to continue as a
going concern is dependent upon the successful execution of its business plan, raising additional capital and/or evaluating strategic
alternatives for its mineral property interests.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
The Company expects to continue to obtain the
necessary funds primarily through the remaining drawdown from the Senior Loan and/or the issuance of common shares in support of its
business objectives. While the Company has been successful in securing financing to date, there can be no assurances that debt facilities,
future equity financing, or strategic alternatives will be available on acceptable terms to the Company or at all, or that the Company
will meet the conditions to receive the remaining drawdown of $15,000 under the Senior Loan and therefore, a material uncertainty exists
that may cast significant doubt about the Company’s ability to continue as a going concern.
Financing Use
of Proceeds
Orion Financing Package
In December 2023, the Company completed a financing
package with Orion, consisting of up to $80,000 in financing for the advancement of the Warintza Project in Ecuador. The Orion financing
package includes a $60,000 Senior Loan of which $30,000 was received on closing, $15,000 received in September 2024, and the remaining
$15,000 to be made available upon the approval and adoption by the Company’s Board of Directors of a PFS for the Warintza project.
Additionally, $20,000 was received on issuance of common shares.
In relation to the $45,000 Senior Loan and $20,000
equity financing received by the Company, funds were spent in the following manner, as compared with the planned use of proceeds.
Planned use of proceeds of $65,000 |
|
Warintza
Project |
|
Approximate use of
proceeds
spent to September 30, 2024 |
|
The intended use of proceeds is (i) to fund the development and working capital requirements of the Warintza Project, including exploration, infill drilling, technical and environmental programs and studies, permitting and community social relations programs, and (ii) general corporate and administrative expenses of the Company in respect of the Warintza Project, while maintaining a minimum unrestricted cash balance of $5,000 in Canada. |
|
Salaries, geological consultants and support, and travel |
|
$ |
9,107 |
|
|
Site preparation, supplies, field and general |
|
|
8,577 |
|
|
Drilling and drilling related costs |
|
|
4,504 |
|
|
Assay and analysis |
|
|
469 |
|
|
Community relations, environmental and permitting |
|
|
6,106 |
|
|
Concession fees |
|
|
420 |
|
|
Studies |
|
|
1,689 |
|
|
Reclamation provision settlement |
|
|
12 |
|
|
Property, plant and equipment |
|
|
812 |
|
|
Payment of lease liability |
|
|
182 |
|
|
Working capital changes |
|
|
(2,875 |
) |
|
Total |
|
$ |
29,003 |
|
As at September 30, 2024, the Company has used
the proceeds as intended, with approximately $29,003, of total spent to-date since the receipt of the proceeds to fund the development
and working capital requirements of the Warintza Project, including exploration, environmental programs and studies, community social
relations programs and general corporate and administrative expenses of the Company.
Bought Deal Equity Offering
In June 2024, the Company closed a bought deal
equity offering and issued 8,222,500 common shares of the Company, including 1,072,500 common shares pursuant to the underwriters’
full exercise of the over-allotment option, at a price of C$4.90 per common share for aggregate gross proceeds of $29,270 (C$40,290).
Issue costs amounted to $1,838 (C$2,528) and were offset against the proceeds.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
In relation to the bought deal equity offering
received by the Company, funds were spent in the following manner, as compared with the planned use of proceeds.
Planned
use of proceeds of $29,270 (C$40,290), | |
|
|
Approximate use of proceeds spent to September 30, 2024 |
|
net of issue costs of
$1,838 (C$2,528) |
|
Description |
|
|
(in US$) |
|
|
(in C$) |
|
The intended use of proceeds is to: (i) fund an expanded exploration and infill drilling program at the Company’s Warintza Project, (ii) fund regional exploration activities in prospective areas surrounding the Warintza Project, including fieldwork on ten new exploration concessions which comprise a land package of approximately 40,000 hectares surrounding the Warintza Project for which an option to acquire was awarded to the Company, and (iii) for working capital and general corporate purposes. |
|
Expanded exploration and infill drilling program at the Company’s Warintza Project |
|
|
|
|
|
|
|
|
● Drilling, site preparation, supplies, assays and analysis, property, plant and equipment |
|
$ |
8,212 |
|
$ |
11,202 |
|
|
● Studies |
|
|
891 |
|
|
1,216 |
|
|
● Salaries, geological consultants and travel |
|
|
2,151 |
|
|
2,935 |
|
|
● Community relations, environmental and permitting |
|
|
408 |
|
|
557 |
|
|
Regional exploration activities in prospective areas surrounding the Warintza Project, including fieldwork of ten new exploration concessions for which an option to acquire was recently awarded to the Company |
|
|
1,101 |
|
|
1,502 |
|
|
Working Capital and general corporate purposes |
|
|
(639 |
) |
|
(871 |
) |
|
Total |
|
$ |
12,124 |
|
$ |
16,541 |
|
As at September 30, 2024, the Company has used
the proceeds as intended, with approximately $12,124 (C$16,541), of total spent-to-date since the receipt of the proceeds to fund an expanded
exploration and infill drilling program at the Company’s Warintza Project, regional exploration activities, including fieldwork
on ten new exploration concessions for which an option to acquire was awarded to the Company, and for working capital and general corporate
purposes.
Commitments and
Contingencies
At September 30, 2024, the Company had contractual
cash flow commitments as follows:
| |
< 1 Year | | |
1-3 Years | | |
4-5 Years | | |
> 5 Years | | |
Total | |
Accounts payable and accrued liabilities | |
$ | 11,428 | | |
$ | – | | |
$ | – | | |
$ | – | | |
$ | 11,428 | |
Lease liabilities | |
| 214 | | |
| 273 | | |
| – | | |
| – | | |
| 487 | |
Senior loan principal and interest1 | |
| – | | |
| – | | |
| 73,612 | | |
| – | | |
| 73,612 | |
Other long-term liability | |
| – | | |
| – | | |
| – | | |
| 158 | | |
| 158 | |
Office rent obligations | |
| 380 | | |
| 620 | | |
| 36 | | |
| – | | |
| 1,036 | |
Exploration expenses and other | |
| 906 | | |
| 1,466 | | |
| – | | |
| – | | |
| 2,372 | |
| |
$ | 12,928 | | |
$ | 2,359 | | |
$ | 73,648 | | |
$ | 158 | | |
$ | 89,093 | |
| 1 | The interest is calculated using the interest rate in effect
at September 30, 2024. |
Share Capital
Information
As at November 12, 2024, the Company had the following
securities issued and outstanding:
| · | 162,453,328 common shares |
| · | 12,730,000 shares issuable pursuant to exercise of stock options |
| · | 26,085 shares issuable pursuant to redemption of restricted share units1 |
1 | These restricted share units have vested and issuance of
the related Solaris shares has been deferred by the holders of the restricted share units. |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
Proposed Transactions
There are no undisclosed proposed transactions
that will materially affect the performance of the Company.
Off-Balance Sheet
Arrangements
The Company does not have any material off-balance
sheet arrangements, other than the Company’s obligation for future rental payments described in “Related Party Transactions”.
Related Party
Transactions
Compensation of key management personnel
Key management personnel include those persons
having authority and responsibility for planning, directing and controlling the activities of the Company, and comprises the Company’s
Executive Chairman, President and Chief Executive Officer, Chief Financial Officer, Chief Operating Officer, Senior Vice President Corporate
Affairs and Corporate Secretary and Directors.
Key management compensation for the three and
nine months ended September 30, 2024 and 2023 is comprised of the following:
| |
Three months ended
September 30, | | |
Nine months ended
September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Share-based compensation | |
$ | 1,176 | | |
$ | 942 | | |
$ | 2,353 | | |
$ | 3,247 | |
Salaries and benefits | |
| 273 | | |
| 171 | | |
| 769 | | |
| 507 | |
Professional fees | |
| 92 | | |
| 93 | | |
| 224 | | |
| 279 | |
| |
$ | 1,541 | | |
$ | 1,206 | | |
$ | 3,346 | | |
$ | 4,033 | |
During 2021, the Company entered an agreement
with Augusta Capital Corporation (“Augusta”) for consulting services. The owner of Augusta Capital Corporation is the Chairman
and a major shareholder of the Company. The total amount charged by Augusta for the three and nine months ended September 30, 2024 was
$92 and $224, respectively (three and nine months ended September 30, 2023 – $93 and $279, respectively).
Related party arrangement
On January 2, 2020, the Company entered into an
arrangement to share office space, equipment, personnel, consultants and various administrative services with other companies (Titan Mining
Corporation, Augusta Gold Corp. and Armor Minerals Inc.) related by virtue of certain directors and management in common. These services
have been provided through a management company equally owned by the related companies. Costs incurred by the management company are allocated
and funded by the shareholders of the management company based on time incurred and use of services. All of the parties have jointly entered
into a rental agreement for office space. If the Company’s participation in the arrangement is terminated, the Company will be obligated
to pay its share of the rent payments for the remaining term of the office space rental agreement. The Company’s obligation for
future rental payments if the Company’s participation in the arrangement was terminated on September 30, 2024 was approximately
$1,000 (December 31, 2023 – $656), determined based on the Company’s average share of rent paid in the immediately preceding
12 months.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
The Company was charged for the following with
respect to these arrangements in the three and nine months ended September 30, 2024 and 2023:
| |
Three months ended
September 30, | | |
Nine months ended
September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Salaries and benefits | |
$ | 411 | | |
$ | 345 | | |
$ | 1,738 | | |
$ | 1,700 | |
Office and other | |
| 119 | | |
| 96 | | |
| 354 | | |
| 304 | |
Filing and regulatory fees | |
| 2 | | |
| – | | |
| 54 | | |
| 54 | |
Marketing and travel | |
| 5 | | |
| 5 | | |
| 15 | | |
| 15 | |
| |
$ | 537 | | |
$ | 446 | | |
$ | 2,161 | | |
$ | 2,073 | |
At September 30, 2024, amounts in prepaids and
other include $47 due from a related party, being the management company referred to above, (December 31, 2023 – $25) with respect
to this arrangement.
MATERIAL Accounting
Policies and Estimates
In preparing the accompanying condensed consolidated
interim financial statements in conformity with IFRS, management has made judgements, estimates and assumptions that affect the application
of the Company’s accounting policies and the reported amounts of assets, liabilities, income and expense. Actual results may differ.
All estimates and underlying assumptions are reviewed on an ongoing basis. Revisions are recognized in the period in which the estimates
are revised and in any future periods affected. Information about critical judgements and estimates in applying accounting policies that
have the most significant effect on amounts recognized in the condensed consolidated interim financial statements are the same as those
described in the consolidated annual financial statements for the year ended December 31, 2023.
Amended IFRS standards effective January 1, 2024
In January 2020, the IASB issued Classification
of Liabilities as Current or Non-current (Amendments to IAS 1, Presentation of Financial Statements (“IAS 1”)), which amended
IAS 1 to clarify the requirements for presenting liabilities in the statement of financial position. The amendments specify that the Company
must have the right to defer settlement of a liability for at least 12 months after the reporting period for the liability to be classified
as non-current.
In addition, the amendments clarify that: (a)
the Company’s right to defer settlement must exist at the end of the reporting period; (b) classification is unaffected by management’s
intentions or expectations about whether the Company will exercise its right to defer settlement; (c) if the Company’s right to
defer settlement is subject to the Company complying with specified conditions, the right exists at the end of the reporting period only
if the Company complies with those conditions at the end of the reporting period, even if the lender does not test compliance until a
later date; and (d) the term settlement includes the transfer of the Company’s own equity instruments to the counterparty that results
in the extinguishment of the liability, except when the settlement of the liability with the Company transferring its own equity instruments
is at the option of the counterparty and such option has been classified as an equity instrument, separate from the host liability.
In October 2022, the IASB issued Non-current Liabilities
with Covenants, which amended IAS 1 to clarify that if the Company’s right to defer settlement of a liability for at least 12 months
is subject to the Company complying with covenants after the reporting period, those covenants would not affect whether the Company’s
right to defer settlement exists at the end of the reporting period for the purposes of classifying a liability as current or non-current.
The amendments also increased the disclosure requirement relating to such covenants to include: (i) the nature of the covenants and the
date by which the Company must comply with the covenants; (ii) whether the Company would comply with the covenants based on its circumstances
at the reporting date; and (iii) whether and how the Company expects to comply with the covenants by the date on which they are contractually
required to be tested.
The Company adopted the Amendments to IAS 1 effective
January 1, 2024 but did not result in a change in the presentation of the Company’s liabilities. The required disclosures, where
applicable, have been included in Note 6 of the condensed consolidated interim financial statements.
Certain new standards, interpretations and amendments
to existing standards have been issued by the IASB or IFRIC (“International Financial Reporting Interpretations Committee”).
However, these updates either are not applicable to the Company or are not material to the condensed consolidated interim financial statements.
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
Financial Instrument
Risk Exposure and Risk Management
The Company is exposed in varying degrees to a
variety of financial instrument related risks. The Board of Directors approves and monitors the risk management process.
Credit risk is the risk of financial
loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligations and arises principally from
the Company’s financial assets.
The Company is primarily exposed to
credit risk on its cash and cash equivalents and amounts receivable. Credit risk exposure is limited through maintaining its cash with
high-credit quality financial institutions. The carrying value of these financial assets of $53,423, represents the maximum exposure to
credit risk.
Interest rate risk is the risk that
the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company’s
exposure to the risk of changes in market interest rates relates primarily to the Senior Loan which has a floating interest rate.
With all other variables held constant,
a 1% change in secured overnight financing rate would have changed net loss by approximately $91 and $246 for the three and nine months
ended September 30, 2024, respectively (three and nine months ended September 30, 2023 – nil).
Liquidity risk is the risk that the
Company will not be able to meet its financial obligations as they become due. The Company ensures that there is sufficient capital in
order to meet short term business requirements after taking into account the Company’s holdings of cash (discussed in Note 1 of
the condensed consolidated interim financial statements).
The Company is exposed to currency
risk on transactions and balances in currencies other than the functional currency. At September 30, 2024, the Company had not entered
into any contracts to manage foreign exchange risk.
The functional currency of the Company
is the Canadian dollar, therefore, the Company is exposed to currency risk from the assets and liabilities denominated in US dollar. As
at September 30, 2024, cash of $34,655 (December 31, 2023 – $37,245), loans and borrowings of $47,620 (December 31, 2023 –
$29,363), and accounts payable and accrued liabilities of $717 (December 31, 2023 – $94) are denominated in the US dollar.
For the nine months ended September
30, 2024, if the US dollar to Canadian dollar currency exchange rate changes by 5% with all other variables held constant, the impact
on the Company’s net loss is $679 (nine months ended September 30, 2023 – $61).
The Company is also exposed to currency
risk on financial assets and liabilities denominated in Peruvian soles, Chilean pesos, Mexican pesos and Guatemalan quetzals. However,
the impact on such exposure is not currently material.
Capital management
The Company’s primary objective when managing
capital is to ensure that it will be able to continue as a going concern and that it has the ability to satisfy its capital obligations
and ongoing operational expenses, as well as having sufficient liquidity to fund suitable business opportunities as they arise.
The capital of the Company includes the components
of equity attributable to shareholders of the Company and loans and borrowings, net of cash and cash equivalents. Capital is summarized
in the following table:
| |
September 30,
2024 | | |
December 31,
2023 | |
Equity attributable to shareholders of the Company | |
$ | 6,753 | | |
$ | 17,515 | |
Loans and borrowings | |
| 47,620 | | |
| 29,363 | |
| |
| 54,373 | | |
| 46,878 | |
Less: Cash and cash equivalents | |
| (52,509 | ) | |
| (38,865 | ) |
| |
$ | 1,864 | | |
$ | 8,013 | |
Solaris Resources Inc.
Management’s Discussion and Analysis
For the three and nine months ended September
30, 2024 and 2023
(Expressed in thousands of United States dollars,
unless otherwise noted)
The Company manages its capital structure and
makes adjustments to it as necessary in light of economic conditions. In order to maintain the capital structure, the Company may, from
time to time, issue or buy back equity, repay debt, or sell assets. The Company, upon approval from its Board of Directors, intends to
balance its overall capital structure through a combination of equity financing, debt and other forms of financing.
The Company did not have any externally imposed
restrictions as at September 30, 2024 other than those imposed by the Senior Loan. To effectively manage its capital requirements, the
Company has in place a planning and budgeting process to help determine the funds required to ensure the Company has appropriate liquidity
to meet its business activities, including planned corporate expenditures, exploration expenses, as well as the development activities
for the Warintza Project.
Risks and Uncertainties
The risks related to Solaris’ business and
those that are reasonable likely to affect the Company’s financial statements in the future, are described in the Company’s
annual MD&A dated March 28, 2024, which is filed on SEDAR+ at www.sedarplus.ca.
Disclosure Controls
and Procedures and Internal Control Over Financial Reporting
The Chief Executive Officer (“CEO”)
and Chief Financial Officer (“CFO”) have designed or caused to be designed under their supervision the Company’s disclosure
controls and procedures (“DC&P”) to provide reasonable assurance that material information regarding the Company is accumulated
and communicated to the Company’s management, including its CEO and CFO, in a timely manner. In addition, the CEO and CFO have designed
or caused to be designed under their supervision internal control over financial reporting (“ICFR”) to provide reasonable
assurance regarding the reliability of financial reporting and the preparation of financial statements, as well as an evaluation on whether
there were changes to its ICFR during most recent fiscal quarter that have materially affected, or are reasonably likely to materially
affect, the Company’s ICFR.
The control framework used to design the Company’s
ICFR is based on the 2013 control framework developed by the Committee of Sponsoring Organizations of the Treadway Commission.
For the three months ended September 30, 2024,
the DC&P have been designed effectively to provide reasonable assurance that material information relating to the Company is made
known to the CEO and CFO, particularly during the period in which the relevant annual filings are prepared and the information required
to be disclosed by the Company in its filings or other reports filed or submitted by it under securities legislation is recorded, processed,
summarized and reported within the time periods specified. In addition, the ICFR has also been designed effectively to provide reasonable
assurance regarding the reliability of financial reporting and the preparation of financial statements.
A control system, no matter how well conceived
and operated, can provide only reasonable, not absolute, assurance that its objectives are met. Due to inherent limitations in all such
systems, no evaluations of controls can provide absolute assurance that all control issues, if any, within a company are detected on a
timely basis. Accordingly, our DC&P and ICFR are effective in providing reasonable, not absolute, assurance that the objectives of
our control systems have been met.
Changes in Internal
Control Over Financial Reporting
National Instrument 52-109
– Certification of Disclosure in Issuers’ Annual and Interim Filings requires Canadian public companies to disclose
any changes in ICFR during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect,
ICFR. No material changes were made to internal controls in the three months ended September 30, 2024.
Qualified Person
The technical information contained in this document
related to the MRE was based upon the Technical Report entitled “Mineral Resource Estimate Update - NI 43-101 Technical Report,
Warintza Project, Ecuador” with an effective date of July 1, 2024, prepared under the supervision of Mario E. Rossi, FAusIMM,RM-SME,
Principal Geostatistician of Geosystems International Inc., who is a “Qualified Person” as defined in National Instrument
43-101 – Standards of Disclosure for Mineral Projects. The corresponding Technical Report disclosing the MRE in accordance
with National Instrument 43-101 - Standards of Disclosure for Mineral Projects is available on the Company’s website and on SEDAR+
under the Company’s profile at www.sedarplus.ca. The remaining
technical information contained in this document has been reviewed and approved by Jorge Fierro, M.Sc., DIC, PG, Vice President Exploration
of Solaris who is a “Qualified Person” as defined in National Instrument 43-101 - Standards of Disclosure for Mineral Projects.
Jorge Fierro is a Registered Professional Geologist through the SME (registered member #4279075).
Exhibit 99.3
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Daniel Earle, President and Chief Executive Officer of Solaris
Resources Inc., certify the following:
| 1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”)
of Solaris Resources Inc. (the “issuer”) for the interim period ended September 30, 2024. |
| 2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain
any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement
not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
| 3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together
with the other financial information included in the interim filings fairly present in all material respects the financial condition,
financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
| 4. | Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining
disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National
Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer. |
| 5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying
officer(s) and I have, as at the end of the period covered by the interim filings |
| (a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
| (i) | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings
are being prepared; and |
| (ii) | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it
under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation;
and |
| (b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
| 5.1 | Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s
ICFR is Internal Control – Integrated Framework (2013) published by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). |
| 5.2 | ICFR – material weakness relating to design: N/A |
| 5.3 | Limitation on scope of design: N/A |
| 6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that
occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is
reasonably likely to materially affect, the issuer’s ICFR. |
Date: November 12, 2024 |
|
|
|
/s/ Daniel Earle |
|
Daniel Earle |
|
President and Chief Executive Officer |
|
Exhibit 99.4
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Sunny Lowe, Chief Financial Officer of Solaris Resources Inc.,
certify the following:
| 1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”)
of Solaris Resources Inc. (the “issuer”) for the interim period ended September 30, 2024. |
| 2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain
any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement
not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
| 3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together
with the other financial information included in the interim filings fairly present in all material respects the financial condition,
financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
| 4. | Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining
disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National
Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer. |
| 5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying
officer(s) and I have, as at the end of the period covered by the interim filings |
| (a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
| (i) | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings
are being prepared; and |
| (ii) | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it
under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation;
and |
| (b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
| 5.1 | Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s
ICFR is Internal Control – Integrated Framework (2013) published by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). |
| 5.2 | ICFR – material weakness relating to design: N/A |
| 5.3 | Limitation on scope of design: N/A |
| 6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that
occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is
reasonably likely to materially affect, the issuer’s ICFR. |
Date: November 12, 2024 |
|
|
|
/s/ Sunny Lowe |
|
Sunny Lowe |
|
Chief Financial Officer |
|
Solaris Resources (AMEX:SLSR)
Historical Stock Chart
Von Nov 2024 bis Dez 2024
Solaris Resources (AMEX:SLSR)
Historical Stock Chart
Von Dez 2023 bis Dez 2024