Calculation of Outstanding Warrants16 May 2026 20:04
I've gone back to the days of the initial HNW subscriptions in 2021 and tallied up all the various placings, directors deals, shares in lieu of advisor fees and so on and worked out what warrants remain outstanding and what conditions must be met to exercise them.
I've ignored the RF shares as it was too painful to revisit and as far as I'm aware, we'll never hear from them again. I've also ignored any potential shares due to the BoD for meeting targets in the future etc.
Adjusting for the 50:1 consolidation in Feb 22, as far as I can see there were 12,684,238 shares outstanding via warrants prior to the 7 'exercise of warrant' RNSs between April 2025 & May 2026.
The initial HNW/Institutional investors are probably on a sticky wicket as their warrants expire soon and the sp has to be at a particular level for 5-days in a row (I hope the formatting works):
Warrants Price Expiry Terms
128,571 £1.40 01/06/2026 sp £2.50 5-days
200,000 £2.45 14/06/2026 sp £3.50 5-days
285,714 £3.50 19/07/2026 sp £4.50 5-days
303,030 £4.13 09/08/2026 sp £5.12 5-days
Additionally, someone has 580,000 warrants exercisable at £2.50 each for 'introductory services' expiring on 31/5/26 but only if the sp hits £3.50 for 5 days. Good luck.
The only other subscriptions with associated warrants are two from Oct 2024 (11,820,000 & 4,444,444 shares). Whilst they subscribed at 20p & 22.5p, there was a clause allowing their 1-for-1 warrants at the same subscription price to be adjusted lower if there was a subsequent raise at a price lower than their original subscription - a sub on March 2025 at 12.5p means those earlier warrants dropped to 12.5p.
These warrants don't expire until Oct. 2029 and since the end of April, warrants to the tune of 5,077,522 shares have been exercised at 12.5p. Assuming those are all related to the Oct 24 subs (as they're the only warrants outstanding at 12.5p), it's probably safe to say only 11,186,922 warrants remain that are likely to be taken up as the earliest ones from 2021 won't see their trigger price before the end of this month.
If anyone is wondering, no, I don't have a life but if this all pays off, I'll be a millionaire....without a life.
Time for some telly.