Maturity?31 Mar 2022 17:35
From my post 12/08/21 (1/3)
Potential dilution at 85p
235,294 + 423,530 + 423,530 + 470,588 = 1,552,942 raising £1,320,000 but causing (current issued 1,646,691) 94.3% dilution.
Seems (?) the 235,924 subscription warrants have expired unexercised as have the 470,588 director fee warrants as of Nov 2021 (18 month expiry).
Today is (?) the date (currently at least (could be changed again)) the note matures according to the 20/09/21 rns (“extend/ amend” aka bring forward), not confirmed in interims @ end of note 9 (still 31/05/21) – which correct? – should find out soon.
Assuming 5day vwap approx. £2.10 conv price (x 0.65) would be £1.365 this would modify the two 423,530 figures in above sum to c. 280,000 (381,000 / 1.365 = 279,121).
Seemingly today’s equivalent sum to above would be – potential dilution at 85p
0 (expired unexercised) + 0 (conv@ c.£1.365) + c.280,000 + 0 (expired unexercised) = c.280k
Add to this the amount in the 12/08/21 category…
…(A) Any none converted boothbay convertables (2) issued via conversion after 29/08/21 – after this 35% discount to vwap clauses kick in.
As calculated above as c.280,000 at c.£1.365
The £579,000 (950k CAD) loan (interims (n14) – “As at 30 September 2021, the Company owed USD $746,000 to” JZ), the below outstanding salary & unknown salary due since (interims $627,000) are the remaining known unknowns it seems.
(B) Alegana’s owed £263,111 (presumably plus any directors fees accrued since 06/05/20).
Slowly over time the apparent dilution at or ‘close’ to 85p seems to be gradually reducing – previous potential dilution at 85p was 1,552,942 (94.3 dilution) now being 280,000 (17% dilution @ 85p) or (including ‘known close to’ ((280,000 x 0.85) + (280,000 x 1.365)) / 560,000 = 564,200 / 560,000 = 560,000 at weighted av sp of £1.0075 (34% dilution) and that includes not only (1) to (4) inclusive (from previous post - 12/08/21 (1/3)) but also (A) too.
From 94.3% at 85p then, to c.34% at c, £1.01 now = improvement in my eyes.
Very interesting recently reported intercepts – bodes well, imo, comparisons to previous rns’ over the years also v interesting, imo, outstanding holes & ML much anticipated.
Been busy recently so could easily be wrong / out of date with above.
AIMO ATB