AML Averages – Facts vs. Fiction27 Apr 2024 08:27
Part 1 of 6
@advocate1973 – Apologies, later than promised, but I needed the 2023 accounts to complete this.
- - - - - - - - - -
Here is a worked example of an average AML share price calculation, using real share dealings.
Michael de Picciotto / St.James Invest SA
29/06/20 - 4,000,000 shares @ £50p per share = £2,000,000 cost
09/12/20 - 1,240,784 shares @ £50p = £620,392 cost
2020 Buys = 5,240,784 shares, Cost £2,620,392, Avg. per share = £0.50
14/12/20 - 20:1 Share Consolidation
31/12/20 - Total = 262,039 shares, Cost £2,620,392, Avg. per share = £10.00
- - - - - - - - - -
02/03/21 - 50,000 shares @ £18.98 = £949,110 cost
07/05/21 - 50,000 shares @ £18.48 = £924,175 cost
28/06/21 - 30,715 shares @ £18.71 = £574,678 cost
05/11/21 - 100,000 shares @ £17.44 = £1,744,000 cost
26/11/21 - 25,000 shares @ £14.60 = £365,000 cost
02/12/21 - 25,000 shares @ £13.99 = £349,750 cost
15/12/21 - 79,679 shares @ £12.00 = £956,148 cost
16/12/21 - 20,321 shares @ £12.32 = £250,355 cost
2021 Buys = 380,715 shares, Cost £6,113,215, Avg. per share = £16.06
Sub-Total 2020 + 2021 Buys = 642,754 shares - Cost £8,733,607 - Avg. £13.59
The above covers share purchases, but de Picciotto / St.James also had AML warrants:
https://www.lse.co.uk/rns/AML/directorpdmr-shareholding-replacement-0mnk1fkv814s1tf.html
AML’s 2021 Accounts list the de Picciotto / St.James holding as 1,150,000 shares on 31/12/21.
Therefore, an extra 507,246 shares were added by way of exercising these warrants.
(As part of the total of 1,525,926 warrants exercised in 2021, in three batches.)
Share Cost = $0.38 per warrant (paid in Dec.20), plus £10 per share option price = £10.28.
2021 Warrants – 507,246 shares @ £10.28 = £5,214,489 cost
31/12/21 - Grand Total = 1,150,000 shares - Total Cost £13,948,096 - Avg. £12.13
- - - - - - - - - -
28/09/22 - RI - 4,800,000 shares @ £1.03 = £4,944,000 cost
28/09/22 - RI Rump - 378,787 shares @ £1.32 = £499,999 cost
Sep.22 Buys = 5,178,787 shares, Cost £5,443,99, Avg. per share = £1.05
30/09/22 – Grand Total = 6,328,787 shares - Total Cost £19,392,095 - Avg. £3.06
03/11/22 - 114,000 shares @ £0.90 = £102,822 cost
03/11/22 - 118,797 shares @ £0.96 = £114,225 cost
04/11/22 - 237,500 shares @ £1.11 = £264,075 cost
07/11/22 - 95,743 shares @ £1.29 = £123,655 cost
08/11/22 - 95,000 shares @ £1.38 = £131,525 cost
09/11/22 - 3,960 shares @ £1.41 = £5,590 cost
Nov.22 Buys = 665,000 shares, Cost £741,891, Avg. per share = £1.12
Total 2022 Buys = 5,843,787 shares, Cost £6,185,890, Avg. per share = £1.06
31/12/22 – Grand Total = 6,993,787 shares - Total Cost £20,133,986 - Avg. £2.88
End of Part 1…