Shares in issue etc8 Mar 2018 23:50
Good solid announcement today with plenty of detail on the plans for Nuvec.
I'm trying to get an estimate of the potential number of shares in issue if options and warrants are teken up with information taken from the admission prospectus. I make it potentially 117.6m but dyor please. If the majority of options and warrants are exercised with existing cash combined with Nigel's thrifty control of cash then I don't envisage N4P will need any funding for Sildenafil trials. . Even Nuvec development may fund itself via grants and further collaborations as implied by the rns today.
Current shares in issue :- 89,083,710
Warrants
Approx 11.5 m warrants to be exercised. These warrants relate to 1.5m funding with 21,428,571 shares placed shares issued (one warrant at 8.5p for every share issued)
Stockdale Warrants 1,252,941 Ordinary Shares 8.5p.
Beaufort Securities warrants 29,411 8.5p
Total: approx 12.78m potentially raising 1,087,000 m
Options
Gavin Burnell 10,804,840 (expires 25 Oct 2025) exercise price 0.7p*
Luke Cairns 2,701,210 (expires Oct 2025) exercise price 0.7p*
Exercise price is pre-Share Reorganisation
Paul Titley 1,428,571 Exercise price (admission price) 7p Expires 13 Apr 2027
David Templeton 714,286 Exercise price 7p Expires 13 Apr 2027
Approximately 15.7m options not sure how much these will raise as haven't calculated the correct exercise price for GB and LC.
Approximately 117.6m share in issue if all warrants and options exercised.
Figures taken from https://www.n4pharma.com/sites/default/files/documents/n4-pharma-admission-document.pdf