That'll Do!5 Jul 2022 12:56
After this mornings RNS, dated 05-07-2022, I have updated the calculations previously posted up on 18th and 27th June.
HEADLINE FIGURES
After the II Placing and PI Open Offer we will have 580m shares in issue, £8.5m raised and dilution of 21.0%.
By 31-12-2023 (drop dead date for Warrants), assuming 100% take up – we will have 641m shares in issue, an additional £5.5m raised (total amount raised £14m) with an overall dilution of 28.5% max. (More likely c25%)
CALCULATIONS
All figures sourced from most recent RKH RNS'. To provide accurate figures IMO one needs to do two separate calculations ie dilution after Placing & Open Offer and then the dilution in 18m post expiry of Warrants. (See Notes at end).
Pre-Placing
458,482,117 shares (Launch doc)
£36,678,569 Mkt Cap @8p
As of First Admission on 20-06-2022
82,182,776 Placing Shares (Results doc)
£5,752,794 Mkt Cap @7p
As of 'Open Offer Record Date'
39,652,160 Open Offer Shares
£2,775,651 Mkt Cap @7p (Launch doc)
Post Placing & Open Offer
580,317,053 (458m+82m+39m) TOTAL SHARES (excl Warrants)
£40,622,194 Mkt Cap @7p
£8,528,445 Capital Raised
Dilution Post Placing & Open Offer
Diluted Shareholding is calculated by dividing the number of existing shares by the sum of the total number of existing shares and the total number of new shares.
458,482,117 divided by 580,317,053 = 79.00% = 21.00% dilution
https://www.equidam.com/dilution-101-calculation-and-examples/
£££££££££££££££££££££££££££££££££££££££££££££££
WARRANT EXERCISE PERIOD EXPIRES ON 31-12-2023
41,091,388 Placing Warrants convert to shares
19,825,849 Open Offer Warrants convert to shares
60,917,237 if all warrants exercised @9p
£5,482,551 Capital will be raised
£££££££££££££££££££££££££££££££££££££££££££££££
Final Totals
641,234,290 (580m+41m+19m) Total Shares (incl converted Warrants)
£14,010,996 Total Capital Raised (gross figure before costs of placing etc)
458,482,117 (original number of shares)
divided by 641,234,290 (original number + new shares & converted warrants)
= 71.5% = 28.5% dilution (This figure does, of course, include the 21% dilution post Placing & Open Offer).
£££££££££££££££££££££££££££££££££££££££££££££££
NOTES:
1. As FID is likely towards the end on 2023, I would expect the majority of holders will delay converting their Warrants until Q4 2023, in the hope of benefiting from the uplift in the SP post FID. As there will be no secondary market in the Warrants (ie they cannot be bought or sold) they will have no value until they are converted into shares.
2. The dilution will only occur when the conversion tales place. Reductio ad absurdum, if none of the Warrants were converted then they would just expire on 31-12-2023 and no dilution will have taken place, apart from the original dilution arising from the Placing & O/O.
3. In practice, dilution will probably be more like 25% as there will inevitably be Warrants which do not get exercise