RE: Development costs27 Jun 2022 18:24
Hi SpaceHoppa
You possibly missed the following post by myself on Sat 18 June re Dilution – reprinted below. Its actually even better than your figures.
After the II Placing and PI Open Offer we will have 599m shares, £9.8m raised and dilution of 23.49%.
By 31-12-2023 (drop dead date for Warrants), assuming 100% take up – we will have 669m shares in issue, an additional £6.3m raised (total of £16.1m) with an overall dilution of 31.5%.
QUOTE: “All figures sourced from most recent RKH RNS. To provide an accurate figure 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’ (tbc)
58,571,429 Open Offer Shares
£4,100,000 Mkt Cap @7p (Launch doc)
POST PLACING & OPEN OFFER
599,236,322 (458m+82m+59m) TOTAL SHARES (excl Warrants)
£41,946,542 Mkt Cap @7p
£9,852,794 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 599,236,322 = 76.51% = 23.49% 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
29,285,714 Open Offer Warrants convert to shares
70,377,102 if all warrants exercised @9p
£6,333,939 Capital Raised
£££££££££££££££££££££££££££££££££££££££££££££££
FINAL TOTALS
669,613,424 (599m+41m+29m) Total Shares (incl converted Warrants)
£16,186,733 Total Capital Raised (gross figure before costs of placing etc)
458,482,117 (original number of shares)
divided by 669,613,424 (original number + new shares & converted warrants)
= 68.47% = 31.53% dilution
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. 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.
2. In practice, dilution will probably be under 30% as there will inevitably be Warrants which do not get exercised for a variety of reasons.” ENDQUOTE
DEM