RE: Value23 Aug 2022 22:00
Simple version, some detail missing so as not ‘clog up’ board, all out there to read on the InterWeb ..
2024 and 2025 convertible bonds, 63 each individual securities (total 126) @ principal of USD$200k, total USD$25.2m, discounted by 0.78 to USD$19,656,000, 13% interest. Convertible to 62,968,500 shares each @ $USD0.2001 / GBP£0.1675 (possible ‘reset’ to USD$0.1583 / GBP£0.1325 under certain ‘conditions’). Plus 54,792,590 warrants @ GBP£0.1675and 5,895,000 shares to agents. (Yes, I agree, not exactly great terms).
UK 6 purchasers, 16+16 securities = USD$6.4m
Mexico 1 purchaser, 2+2 securities = USD$0.8m
Cayman Islands 2 purchasers, 45+45 securities = USD$18m
Totals – 126 securities, USD$25.2m (principal) x 0.78 = USD$19,656,000 net
Specifically, Anavio Equity Capital Markets Master Fund – principal USD$16.8m = 84 securities, plus 42,398,790 Warrants.
08/08/22 RNS – USD$2m principal (10 securities) converted to 9,995,002 shares @ USD$0.2001, plus (agents) shares
(Note – on 07/08/22 vol ~21m, sp ~17p)
12/08/22 RNS – USD$400k principal (2 securities) converted to 1,999,000 shares @ USD$0.2001
(Note – sp looked like ~GBP£0.1675 on 08/08/22, but has been lower since)
Can’t see that cashing in bonds just now will make anyone any money?
No shorts at / over 0.5%, check it out …
https://www.fca.org.uk/publication/data/short-positions-daily-update.xlsx
Lots of SINT, TNCP, ECEU/ECHO matched pair trades going through though.
‘On the surface’ it appears just now that there are more buys than sells?
Even assuming all remaining bonds converted and all warrants and options exercised we end up with ~450m shares, let’s say 500m.
Per @Tiburn, current NPV10$380m (reserves 38m barrels), moving to (minimum) ~100m barrels (@ 10% recovery). Undervaluation is massive, like a really big disconnect.
What we need – cash flow (i.e. production) and RBL.
Otherwise, in the meantime, what’s going on?
GLA