SPA passed 1/627 Mar 2023 17:57
1/6
Now the spa has passed and should complete in the next week or so there were two areas of discrepancy which I identified at some point in my posts of 23/03/23 and expected to have been of interest to this bb. No comments were made in regards to either, as said I don’t post ‘for comment’ generally but the level of engagement does provide certain indications that I have found informative previously.
Discrepancy 1
“The fact it appears some 6m 0.2aud strike options remain outstanding points to a likely further dilution of bzt to approx 24.37% ((19,381,054/79,526,590)*100)…”
Appears that this should be
The fact it appears (from the wording in the bzt rns) some 6m 0.2aud strike options remain outstanding…
However in the bdo doc it states the diluted number of issued shares will be 82,526,590 (which likely indicates the post-transaction bzt-stated idmi shares in issue figure of 73,526,650 does not in fact include the early exercised options – numbering 3,050,000 (as assumed in my 23/03/23 3/4 post - as they stated “have been exercised early”), and hence in actuality, some 6m 0.2aud options may remain outstanding, but some 9,050,000 shares (including potential shares) remain highly likely to be added to the shares in issue figure and therefore…
…points to a likely further dilution of bzt to approx 23.47% ((19,381,054/82,576,560)*100)…”
Nut shell - bzt rns 01/03/23 states - post transaction shares in issue will be 73,526,560 but ‘bdo doc’ table on pg 60/182 states - adjusted soi post transaction will be 82,576,560, and since 82,576,560 – 73,526,560 = 9,050,000 which is the exact number of options on issue (pg 58/182 note a) “As all the 9,050,000 options on issue” it seems I was wrong to use bzt rns 01/03/23 post transaction shares in issue number of 73,526,560 as my starting point for calculation of dilutive effect of remaining unexercised 6m options.
Discrepancy 2
The rest of the discrepancy which has not been discussed in this bb (for whatever reason) between my low, preferred and high value of bzts idmi shares and those presented in the table in the 01/03/23 bzt rns (which is far more substantial in comparison to the one discussed above) stems from the inclusion of the ‘minority interest discount’ outlined in section 11.1.6 of the bdo doc, which states…
AIMO