Mag silver corp (MAG)
CashFlow / Yearly
Dec'17Dec'16
OPERATING ACTIVITIES
Net loss

-6,497

-55,846

Items not involving cash:
Amortization

20

23

Change in fair value of warrants

-342

-44

Deferred income tax expense (recovery)

728

-4,576

Equity pick up from associate

-308

1,327

Impairment of exploration and evaluation assets

0

53,893

Gain on sale of available-for-sale securities

0

-1,152

Share based payment expense

2,268

2,263

Unrealized foreign exchange (gain) loss

-355

28

Accounts receivable

469

-301

Prepaid expenses

-106

-31

Trade and other payables

170

-24

Net cash used in operating activities

-3,953

-4,440

INVESTING ACTIVITIES
Exploration and evaluation expenditures

1,420

1,323

Investment in associate

19,435

7,363

Investment in securities

1,704

566

Net proceeds from sale of available-for-sale securities

0

1,369

Purchase of equipment

13

39

Redemption (purchase) of term deposits

55,000

-55,000

Net cash provided by (used in) investing activities

32,428

-62,922

FINANCING ACTIVITIES
Issuance of common shares upon exercise of stock options

283

4,659

Issuance of common shares, net of share issue costs

47,935

70,654

Net cash from financing activities

48,218

75,313

EFFECTS OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

355

-28

INCREASE IN CASH AND CASH EQUIVALENTS

77,048

7,923

TERM DEPOSITS (Maturities in excess of 90 days)

0

55