RE: Warrants13 Feb 2019 22:11
This is my understanding but please correct if I'm wrong.
There are 71M equity warrants and 21.4M synthetic warrants initially.
The equity warrants have an exercise price of 42.5p that can be done on a cash basis or cashless basis. If everything is done by a cash basis, then there'll be 71M ordinary shares but let's say everyone converts on cashless basis at 70p, this means you'll need to give up 1.5454 warrants to convert 1 warrant into 1 share, so you'll end up with 71M/2.5454=27.8M New shares.
So now your can see why it's difficult to estimate very accurately the amount of shares that'll be issued but say based on the last RNS, 65% of warrants are exercised on cashless basis and we assume average price of 70p, there'll be a total of 43m shares that'll be issued and that's around 5+% dilution.
For the synthetic warrants, there are a few criteria for when the payout will happen but one of them is when the gross leverage ratio falls below 3:1. If this happens, the payout will be around 3.4% of the market cap - 218M. So e.g. 70p * 800M shares - 218M = 11.6M and each synthetic warrant holder gets around 55p.
IMHO it's actually to the benefit of the company to keep the share price low enough to minimise dilution of shares and minimise synthetic warrant payout.