RE: Wallet Investor - estimate 59p “awesome investment”14 Nov 2023 06:47
So I’ve been looking at the terms of the original deal, which I’ve tried to set out below, and a few things struck me as important.
Firstly $150m of tranche B senior debt seems to have not yet been drawn? I am assuming that additional funds / progress are required to meet the conditions for this to be released?
Secondly the terms of the convertible bonds to La Macha and Orion include a surplus cash sweep of 85% following completion until paid off. This seems important as it has implications for any potential royalty agreement.
Thirdly we’ve already raised an additional $70m and drawn $25m for cost overruns. Is this included in the 35% increased capital costs or in addition to?
Fourth the financing was completed on assumptions of Nickel prices at lower than the current depressed price
US$197 Million equity fundraise @ 7.5p
Equity US$135 La Mancha
Equity US$50 Orion
Equity US$7m Glencore
Placing $75m
Convertible notes $50m Orion
Convertible notes $15m La Mancha
fixed interest rate of 11.75% per annum, which shall be capitalised until Project Completion and payable in cash (subject to available cashflows
Maturity Date, being 3 months after the final maturity date of Tranche A of the Proposed Senior Debt Facility, the Orion Noteholder and/or La Mancha may, at their option, convert the Convertible Notes, partially or wholly, into Ordinary Shares up to the total amount outstanding under the Convertible Notes at a conversion price equal to 125% of the UK Placing Price
Under the Convertible Loan Notes there is a cash sweep of 85% of excess cash (being available cash for distribution from Araguaia less required interest and principal payments on the Convertible Notes) to apply on each repayment date from Project Completion onwards
Cost overrun debt facility $25m Orion
Senior Debt $346.2m various banks
Tranche A 3M USD LIBOR (or equivalent) + 1.8%
Tranche B 3M USD LIBOR (or equivalent) + 4.75%
1st drawdown $146.2m m Received 8 Dec 2022
2nd drawdown €50m 27 Feb 2023
Open offer $8m
Oct 2022 Subsequent placing $70m @ 95p Glencore & La Mancha- the Fundraise is anticipated to allow the Company to draw down on its senior debt facility
The feasibility study disclosed in the Araguaia Technical Report demonstrates robust economics with the Stage 1 process plant producing 14,000 tonnes of nickel per year and generating a Post-tax IRR of 28.1%; Post-tax NPV(8%) of US$740 million; a Payback Period of approximately 3 years; and Net Cashflow of US$2.582bn, based on a market consensus nickel price of US$16,800 per tonne.