RE: Full summary of payments xHUR1 Apr 2025 15:01
Updated for March 2025 DCU payment
HISTORIC:
June 23 payment:
(1) – 3.32p transaction dividend
(2) – 0.83p cash consideration
(3) – 1.87p supplementary dividend
Total 6.02p paid
(4) – 6.48p Deferred Consideration Unit (DCU) per share (max)
Total 12.5p possible
----------
DCU payments received:
Sept 23 – 0.309p
March 24 – 0.617p
Sept 24 – 0.756p
March 2025 – 0.742p
Total received to date – 2.424p from DCUs; Overall – 8.444p
Remaining – 4.056p max
----------------------------------------------------------------------------------
FUTURE (estimates, with thanks to Dive, laser and others):
30th Sept 2025 payment:
P6 – estimate 0.5p (Feb partial offload, next one May?)
Greater Laggan maybe May & June – 0.3p estimate if transfer on 1st May
Total – 0.8p +/- (early estimate, high variance possible)
----------
Further payments (31st March, 30th Sept 2026; 31st March 2027 final*):
Possible further from P6 – c. May to August 25 (indicative end per scheme doc) - 0.4p ish?, beyond that dependant on Prax and P6 economic production / Bluewater six month’s notice on the AM for Sea Lion (Navitas/RKH project)
DiveCentre’s 10th March estimate for Greater Laggan to end 2026 (less 0.3p in Sept 25 above) – 2.458p
----------
Overall early estimated total of all payments to March 27: 12.1 – 12.2p +/- (plus anything further from P6, and any further deals completed…high variance to all of this possible at this stage due to the unknowns, expect more clarity over next few months)
*Final unless max 12.5p paid prior to this