Warrants & Options30 Jul 2021 22:44
Note a block listing ‘APPLICATION RNS’ is indicative. It’s to save having loads of conversion and TVR RNS’s. It can be ‘construed’ as a way of hiding dilution. Also be aware the last 6 monthly block listing RNS, 4th Feb 2021, isn’t listed here on the LSE site, you can find it on investigate. It also DOESN’T cover all options and warrants!
I have used the 11th Feb Block APPLICATION RNS & added that to existing open options in totality. These may or may not have been cashed. So figs are approximate at best. Any that have not been in the money are likely to be open.
In terms of valuation the way I look at it is…
1. take the total money to be raised and the number of shares to be converted
2. Add the cash raised to the mcap
3. Add the extra shares to the total shares
4. Divide the new mcap by the new total number of shares. You then get a ‘fully diluted’ SP
5. Work out the difference in % terms and you have the gap or you can do in absolute terms. I.e % increase in shares.
This should help one time buys cognisant of dilution/add on pull backs! Like lol!
There is little point in doing it atm as we are due updates, but I hope the theory helps.
The penultimate closed scheme was 21-Dec-18 scheme, closed on 30-Nov-20. So taking it from there here goes!
In order of…
Scheme title, conversion price (£), conversion by date, cash return, notes.
THESE ARE NOW EXPIRED…
30-Jul-18, 0.01125, 30-Jul-21, £368381.25.
Placing Warrants. Originally 92.8m wars. These had a 5p VWAP accelerator clause. See 11-Jul-18 RNS. Note the exercise date was clarified in the 9-Jul-20 RNS.
11-Jul-20, £0.01125, 30-Jul-21, 14000000, £157500.
OPTIONS. 25m director & staff options with a 1.75p vwap (expired earlier) also included 2.5m wars to SI capital at 1.5p. See 11-Jul-18 RNS.
Cash from above was 500k for 46m shares.
THESE ARE OPEN…
20-Apr-20, £0.01, 20-Apr-22, 32500000, £325000
Placing & services. Placing at 0.5p with 1p wars. 6-Apr-20 RNS.
30-Jul-20, £0.021, 30-Jul-22, 3775519, £792857.50
Placing 1.3p 21-Jul-20 RNS
27-Feb-17, £0.01725, 24-Feb-22, 8153968, £140655.95.
Options (not warrants) 27-Feb-17 RNS.
06-Jun-17, £0.05, 16-Jun-22, 27678195, £1383909.75.
These wars are for Shenyang. No accelerator. See 6-Jun-17 RNS.
09-Apr-21, £0.0375, 09-Apr-23, 45454545, £1704545.44.
Wars following 2.2p placing. 9-Apr-21 RNS.
Assume all existing ‘open’ warrants AND options convert based on previous caveats.
151m shares and £4.345m in cash.
Hope helps, don’t loose in noise.
Happy to take Q’s.
Usual caveats
Trek