30 September 2024
KEFI Gold and Copper plc
("KEFI", or the "Company", or the "Group")
INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2024
KEFI Gold and Copper plc (AIM: KEFI), the gold exploration and development company with projects in the Democratic
The interim results for the Group encompass the activities of KEFI Minerals (
The Tulu Kapi Gold Project ("Tulu Kapi") is currently 95% beneficially owned by KEFI through KEFI's wholly owned subsidiary KME. The Hawiah Copper-Gold Project ("Hawiah"), the Jibal Qutman Gold Project ("Jibal Qutman") and other Saudi projects are held by GMCO in which KEFI currently has a 24.75% interest.
Both TKGM and GMCO are being developed by KEFI and its partners as separate operating companies so that each can build a local organisation capable of developing and managing long-term production and exploration activities, as well as fully exploit future development opportunities.
Highlights
KEFI is swiftly advancing its Early Works at Tulu Kapi in
Recent reforms in
Recent reforms for the mining industry spearheaded by KEFI include exemption from exchange and capital controls, capital ratios of up to 80:20 for mining, market-based interest rates and specialised security deployment for strategic mining projects. KEFI is positioned to launch the first Ethiopian listed securities in the Ethiopian mining sector.
In
As previously reported this quarter, we remain on track with our high-grade Tulu Kapi project in
Other than completing the Early Works programme generally, the current focus is particularly on:
|
· Reinforcing our social licence to operate at site via an intense consultative process to demonstrate our readiness on the ground for Major Works; · the co lender's credit approval which now includes a discussion in respect increasing the financing amounts on offer; · the book build for the issuance of the Equity Risk Notes to local subsidiaries of multinational corporations and local sophisticated investor; and · preparing for possible additional stock exchange listing of KEFI or regional listing of the Ethiopian subsidiary, to follow the launch of Major Works at Tulu Kapi. |
Our patient work with the local and regional finance community is working well in mitigating against an over-reliance on development support from what has been a cyclically weak stock market for the junior mining sector during much of the past decade. The current record gold prices could begin to put the investment spotlight onto our sector.
Working Capital
The Company successfully raised gross proceeds of approximately
Board and Management Team
After appointing in 2023 independent Non-executive Director of the Company Dr Alistair Clark, a world-recognised social and environmental expert, the Company also recently appointed Mr Addis Alemayehou as an independent Non-executive Director of the Company with effect from the closing of the Company's Annual General Meeting ("AGM") held on 22 July 2024. Addis is a senior figure in the Ethiopian business community, including a prominent role advising major international corporations with long-standing operations therein.
Mark Tyler, a non-executive director of the Company, retired from the Company at the conclusion of the AGM.
The senior project planning and finance teams are unchanged, the project management team in
Market Abuse Regulation (MAR) Disclosure
This announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) 596/2014 as it forms part of
Enquiries
KEFI Gold and Copper plc |
|
Harry Anagnostaras-Adams (Managing Director) |
+357 99457843 |
John Leach (Finance Director) |
+357 99208130 |
|
|
SP Angel Corporate Finance LLP (Nominated Adviser) |
+44 (0) 20 3470 0470 |
Jeff Keating, Adam Cowl |
|
|
|
Tavira Securities Limited (Lead Broker) |
+44 (0) 20 7100 5100 |
Oliver Stansfield, Jonathan Evans |
|
|
|
IFC Advisory Ltd (Financial PR and IR) |
+44 (0) 20 3934 6630 |
Tim Metcalfe, Florence Chandler |
|
|
|
3PPB LLC International (Non- |
|
Patrick Chidley |
+1 (917) 991 7701 |
Paul |
+1 (203) 940 2538 |
Condensed interim consolidated statements of comprehensive income
(unaudited) (All amounts in GBP thousands unless otherwise stated)
|
Notes |
Six months ended 30 June 2024 Unaudited £'000 |
|
Six months ended 30 June 2023 Unaudited £'000 |
|
|
|
|
|
Revenue |
|
- |
|
- |
Exploration expenses |
|
- |
|
- |
Gross loss |
|
- |
|
- |
Administration expenses |
|
(3,283) |
|
(1,512) |
Share-based payments |
|
- |
|
(62) |
Share of loss from jointly controlled entity |
11 |
(2,239) |
|
(2,368) |
Reversal of impairment/(Impairment) in jointly controlled entity |
11 |
64 |
|
(203) |
Gain from dilution of equity interest in joint venture |
11 |
833 |
|
1,169 |
Operating loss |
|
(4,625) |
|
(2,976) |
Foreign exchange (loss)/gain |
|
(4) |
|
12 |
Finance expense |
|
(1,470) |
|
(452) |
Loss before tax |
|
(6,099) |
|
(3,416) |
Tax |
|
- |
|
- |
Loss for the period |
|
(6,099) |
|
(3,416) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period |
|
(6,099) |
|
(3,416) |
Other comprehensive loss: |
|
|
|
|
Exchange differences on translating foreign operations |
|
- |
|
- |
Total comprehensive loss for the period |
|
(6,099) |
|
(3,416) |
|
|
|
|
|
Basic loss per share (pence) |
4 |
(0.10) |
|
(0.08) |
The notes are an integral part of these unaudited condensed interim consolidated financial statements.
Condensed interim consolidated statements of financial position
(unaudited) (All amounts in GBP thousands unless otherwise stated)
|
Notes |
|
Unaudited 30 June 2024 |
|
Audited 31 Dec 2023 |
ASSETS |
|
|
£'000 |
|
£'000 |
Non-current assets |
|
|
|
|
|
Property, plant and equipment |
|
|
142 |
|
100 |
Intangible assets |
6 |
|
36,264 |
|
34,716 |
Investments in JV |
11 |
|
- |
|
- |
|
|
|
36,406 |
|
34,816 |
Current assets |
|
|
|
|
|
Financial assets at fair value through OCI |
|
|
- |
|
- |
Trade and other receivables |
5 |
|
1,155 |
|
528 |
Cash and cash equivalents |
|
|
982 |
|
192 |
|
|
|
2,137 |
|
720 |
|
|
|
|
|
|
Total assets |
|
|
38,543 |
|
35,536 |
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
Issued capital and reserves attributable to owners of the parent |
|
|
|
|
|
Share capital |
7 |
|
6,059 |
|
4,965 |
Deferred Shares |
7 |
|
23,328 |
|
23,328 |
Share premium |
7 |
|
54,169 |
|
48,922 |
Share options reserve |
8 |
|
1,989 |
|
3,675 |
Accumulated losses |
|
|
(60,839) |
|
(56,483) |
|
|
|
24,706 |
|
24,407 |
Non-controlling interest |
|
|
1,832 |
|
1,709 |
Total equity |
|
|
26,538 |
|
26,116 |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Trade and other payables |
9 |
|
9,029 |
|
7,307 |
Loans and borrowings |
10 |
|
2,976 |
|
2,113 |
|
|
|
12,005 |
|
9,420 |
|
|
|
|
|
|
Total liabilities |
|
|
12,005 |
|
9,420 |
|
|
|
|
|
|
Total equity and liabilities |
|
|
38,543 |
|
35,536 |
|
|
|
|
|
|
The notes are an integral part of these unaudited condensed interim consolidated financial statements.
On 29 September 2024, the Board of Directors of KEFI Gold and Copper Plc authorised these unaudited condensed interim financial statements for issue.
John Leach
Finance Director
Condensed interim consolidated statement of changes in equity
(unaudited) (All amounts in GBP thousands unless otherwise stated)
Attributable to the equity holders of parent
|
Share Capital |
Deferred shares |
Share premium |
Share options and warrants reserve |
Accumulated losses |
Total |
NCI |
Total equity |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 1 January 2023 Audited |
3,939 |
23,328 |
43,187 |
3,747 |
(48,781) |
25,420 |
1,562 |
26,982 |
Loss for the period |
- |
- |
- |
- |
(3,416) |
(3,416) |
- |
(3,416) |
Other comprehensive income |
- |
- |
- |
- |
- |
- |
- |
- |
Total Comprehensive Income |
- |
- |
- |
- |
(3,416) |
(3,416) |
- |
(3,416) |
Recognition of share-based payments |
- |
- |
- |
62 |
- |
62 |
- |
62 |
Cancellation & Expiry of options/warrants |
- |
- |
- |
(200) |
200 |
- |
- |
- |
Issue of share capital and warrants |
919 |
- |
5,513 |
- |
- |
6,432 |
- |
6,432 |
Share issue costs |
- |
- |
(311) |
- |
- |
(311) |
- |
(311) |
Warrants issued fair value |
- |
|
- |
(141) |
141 |
- |
- |
- |
Non-controlling interest |
- |
- |
- |
- |
(59) |
(59) |
59 |
- |
At 30 June 2023 Unaudited |
4,858 |
23,328 |
48,389 |
3,468 |
(51,915) |
28,128 |
1,621 |
29,749 |
Loss for the year |
- |
- |
- |
- |
(4,480) |
(4,480) |
- |
(4,480) |
Other comprehensive income |
- |
- |
- |
- |
- |
- |
- |
- |
Total Comprehensive Income |
- |
- |
- |
- |
(4,480) |
(4,480) |
- |
(4,480) |
Recognition of share-based payments |
- |
- |
- |
207 |
- |
207 |
- |
207 |
Issue of share capital and warrants |
107 |
- |
643 |
- |
- |
750
|
- |
750 |
Share issue costs |
- |
- |
(110) |
- |
- |
(110) |
- |
(110) |
Non-controlling interest |
- |
- |
- |
- |
(88) |
(88) |
88 |
- |
At 1 January 2024 Audited |
4,965 |
23,328 |
48,922 |
3,675 |
(56,483) |
24,407 |
1,709 |
26,116 |
Loss for the period |
- |
- |
- |
- |
(6,099) |
(6,099) |
- |
(6,099) |
Other comprehensive income |
- |
- |
- |
- |
- |
- |
- |
- |
Total Comprehensive Income |
- |
- |
- |
- |
(6,099) |
(6,099) |
- |
(6,099) |
Recognition of share-based payments |
- |
- |
- |
- |
- |
- |
|
- |
Cancellation & Expiry of options/warrants |
- |
- |
- |
(1,866) |
1,866 |
- |
- |
- |
Issue of share capital and warrants |
1,094 |
- |
5,760 |
- |
- |
6,854 |
- |
6,854 |
Share issue costs |
- |
- |
(333) |
- |
- |
(333) |
- |
(333) |
Warrants issued fair value |
|
|
(180) |
180 |
|
- |
- |
- |
Non-controlling interest |
- |
- |
- |
- |
(123) |
(123) |
123 |
- |
At 30 June 2024 Unaudited |
6,059 |
23,328 |
54,169 |
1,989 |
(60,839) |
24,706 |
1,832 |
26,538 |
The following describes the nature and purpose of each reserve within owner's equity:
Reserve |
Description and purpose |
Share capital |
amount subscribed for share capital at nominal value. |
Deferred shares |
under the restructuring of share capital, ordinary shares of in the capital of the Company were sub-divided into deferred share. |
Share premium |
amount subscribed for share capital in excess of nominal value, net of issue costs. |
Share options and warrants reserve |
reserve for share options and warrants granted but not exercised or lapsed. |
Foreign exchange reserve |
cumulative foreign exchange net gains and losses recognized on consolidation. |
Accumulated losses |
cumulative net gains and losses recognized in the statement of comprehensive income, excluding foreign exchange gains within other comprehensive income. |
NCI (Non-controlling interest) |
the portion of equity ownership in a subsidiary not attributable to the parent company. |
The notes are an integral part of these unaudited condensed interim consolidated financial statements.
Condensed interim consolidated statements of cash flows
(unaudited) (All amounts in GBP thousands unless otherwise stated)
|
Notes |
|
Six months ended 30 June 2024 |
|
Six months ended 30 June 2023 |
|
|
|
£'000 |
|
£'000 |
Cash flows from operating activities: |
|
|
|
|
|
Loss before tax |
|
|
(6,099) |
|
(3,416) |
Adjustments for: |
|
|
|
|
|
Share-based benefits |
|
|
- |
|
62 |
Gain from dilution of equity interest in joint venture |
11 |
|
(833) |
|
(1,169) |
Share of loss in jointly controlled entity |
|
|
2,239 |
|
2,368 |
Impairment loss in jointly controlled entity |
|
|
(64) |
|
203 |
Depreciation |
|
|
9 |
|
15 |
Finance expense |
|
|
1,304 |
|
417 |
Exchange differences |
|
|
5 |
|
2 |
Cash outflows from operating activities before working capital changes |
|
|
(3,439) |
|
(1,511) |
|
|
|
|
|
|
Interest paid |
|
|
(746) |
|
- |
|
|
|
|
|
|
Changes in working capital: |
|
|
|
|
|
Trade and other receivables |
|
|
(627) |
|
40 |
Trade and other payables |
|
|
2,540 |
|
1,122 |
|
|
|
|
|
|
Net cash used in operating activities |
|
|
(2,272) |
|
(349) |
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
Purchases of plant and equipment |
|
|
(51) |
|
(3) |
Proceeds from repayment of financial asset |
|
|
- |
|
- |
Project exploration and evaluation costs |
6 |
|
(1,625) |
|
(1,567) |
Advances to jointly controlled entity |
|
|
- |
|
(795) |
Net cash used in investing activities |
|
|
(1,676) |
|
(2,365) |
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
Proceeds from issue of share capital |
7 |
|
2,654 |
|
2,228 |
Listing and issue costs |
7 |
|
(334) |
|
(311) |
Bank short term loan |
|
|
413 |
|
- |
Repayment short-term working capital bridging finance |
10.2 |
|
(1,595) |
|
(167) |
Proceeds short-term working capital bridging finance |
10.2 |
|
3,600 |
|
1,140 |
Net cash from financing activities |
|
|
4,738 |
|
2,890 |
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
790 |
|
176 |
|
|
|
|
|
|
Cash and cash equivalents: |
|
|
|
|
|
At beginning of period |
|
|
192 |
|
220 |
At end of period |
|
|
982 |
|
389 |
The notes are an integral part of these unaudited condensed interim consolidated financial statements.
Notes to the condensed interim consolidated financial statements
For the six months to 30 June 2024 (unaudited) and 2023
(All amounts in GBP thousands unless otherwise stated)
1. Incorporation and principal activities
Country of incorporation
The Company was incorporated in
Principal activities
The principal activities of the Group for the period are:
· |
To explore for mineral deposits of precious and base metals and other minerals that appear capable of commercial exploitation, including topographical, geological, geochemical and geophysical studies and exploratory drilling.
|
· |
To evaluate mineral deposits determining the technical feasibility and commercial viability of development, including the determination of the volume and grade of the deposit, examination of extraction methods, infrastructure requirements and market and finance studies.
|
· |
To develop, operate mineral deposits and market the metals produced.
|
2. Summary of significant accounting policies
The principal accounting policies applied in the preparation of these condensed interim consolidated financial statements are set out below. These policies have been applied consistently throughout the period presented in these condensed interim consolidated financial statements unless otherwise stated.
Basis of preparation and consolidation
These condensed interim financial statements are unaudited.
The unaudited interim condensed consolidated financial statements for the period ended 30 June 2024 have been prepared in accordance with International Accounting Standard 34: Interim Financial Reporting. IFRS comprise the standard issued by the International Accounting Standard Board ("IASB"), and IFRS Interpretations Committee ("IFRICs") as issued by the IASB as adopted for use in the
These unaudited interim condensed consolidated financial statements include the financial statements of the Company and its subsidiary undertakings. They have been prepared using accounting bases and policies consistent with those used in the preparation of the consolidated financial statements of the Company and the Group for the year ended 31 December 2023. These unaudited interim condensed consolidated financial statements do not include all the disclosures required for annual financial statements, and accordingly, should be read in conjunction with the consolidated financial statements and other information set out in the Group's annual report for the year ended 31 December 2023.
Going concern
The financial report has been prepared on the going concern basis which contemplates the continuity of normal business activities and the realisation of assets and the settlement of liabilities in the ordinary course of business.
The annual financial statements of Kefi Gold and Copper Plc for the year ended 31 December 2023 were prepared in accordance with
We draw attention to the interim financial statements, which indicate that the Group incurred a net loss of
The assessment of the Group's ability to continue as a going concern involves judgment regarding future funding available for the development of the Tulu Kapi Gold project, exploration of the
As at the date of approval of the financial statements, the Group expects to be able to obtain financing to fund activities until financial close of the Tulu Kapi project. The Group has previously been successful in arranging such funding when required and expects to be able to continue to do so. Financing will also be required to continue the development of the Tulu Kapi Gold Project through to production as set out in a company announcement 'Tulu Kapi Operational Update' dated 20 August 2024.
The Group's ability to continue as a going concern is contingent on raising additional capital and/or the successful exploration and subsequent exploitation of its areas of interest through sale or development. If sufficient additional capital is not raised, the going concern basis of accounting may not be appropriate, and the Group may have to realise its assets and extinguish its liabilities other than in the ordinary course of business and at amounts different from those stated in the financial report. No allowance for such circumstances has been made in the financial report.
Notwithstanding the existence of material uncertainty that may cast significant doubt over the Group and Company's ability to continue as a going concern based on historical experience and ongoing proactive discussions with stakeholders, the Board has a reasonable expectation that the Group will be able to raise further funds to meet its obligations. Subject to the above, the Directors have concluded that it is appropriate to prepare the financial statements on a going concern basis.
3. Operating segments
The Group has two distinct operating segments, being that of mineral exploration and development and corporate activities. The Group's exploration and development activities are in
Unaudited Six months ended 30 June 2024 |
Corporate |
|
|
|
Total |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
Operating loss (Excluding loss from jointly controlled entity) |
(3,212) |
(71) |
- |
|
(3,283) |
Other finance costs |
(1,470) |
- |
- |
|
(1,470) |
Foreign exchange (loss)/profit |
(232) |
228 |
- |
|
(4) |
Gain on dilution of joint venture |
|
|
833 |
|
833 |
Share of (loss)/Profit from jointly controlled entity |
- |
- |
(2,239) |
|
(2,239) |
Reversal of impairment loss in jointly controlled entity |
- |
- |
64 |
|
64 |
Loss before tax |
(4,914) |
157 |
(1,342) |
|
(6,099) |
Tax |
|
|
|
|
- |
Loss for the period |
|
|
|
|
(6.099) |
|
|
|
|
|
|
Total assets |
1,268 |
37,275 |
- |
|
38,543 |
Total liabilities |
(10,964) |
(1,041) |
- |
|
(12,005) |
Unaudited Six months ended 30 June 2023 |
|
|
|
|
Total |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
Operating loss (Excluding loss from jointly controlled entity) |
(1,528) |
(46) |
- |
|
(1,574) |
Other finance costs |
(452) |
- |
- |
|
(452) |
Foreign exchange profit |
(772) |
784 |
- |
|
12 |
Gain on dilution of jointly controlled entity |
- |
|
1,169 |
|
1,169 |
Share of loss from jointly controlled entity |
- |
- |
(2,368) |
|
(2,368) |
Reversal of impairment loss in jointly controlled entity |
- |
- |
(203) |
|
(203) |
Loss before tax |
(2,752) |
738 |
(1,402) |
|
(3,416) |
Tax |
|
|
|
|
- |
Loss for the period |
|
|
|
|
(3,416) |
|
|
|
|
|
|
Total assets |
974 |
33,490 |
- |
|
34,464 |
Total liabilities |
(4,066) |
(649) |
- |
|
(4,715) |
4. Loss per share
The calculation of the basic and fully diluted loss per share attributable to the ordinary equity holders of the parent is based on the following data:
|
Six months ended 30 June 2024 |
|
Six months ended 30 June 2023 |
||
Unaudited |
Unaudited |
||||
£'000 |
£'000 |
||||
Net loss attributable to equity shareholders |
(6,099) |
|
(3,416) |
||
Net loss for basic and diluted loss attributable to equity shareholders |
(6,099) |
|
(3,416) |
||
Weighted average number of ordinary shares for basic loss per share (000's) |
5,561,263 |
|
4,044,481 |
||
Weighted average number of ordinary shares for diluted loss per share (000's) |
5,825,698 |
|
5,169,887 |
||
Loss per share: |
|
|
|
||
Basic loss per share (pence) |
(0.10) |
|
(0.08) |
||
|
|
|
|
||
The effect of share options and warrants on the loss per share is anti-dilutive.
5. Trade and other receivables
|
|
|
30 June 2024 |
|
31 Dec 2023 |
|
|
|
Unaudited |
|
Audited |
|
|
|
£'000 |
|
£'000 |
Upfront Service Fee |
|
|
665 |
|
- |
Other receivables |
|
|
35 |
|
124 |
VAT |
|
|
455 |
|
404 |
|
|
|
|
|
|
|
|
|
1,155 |
|
528 |
6. Intangible assets
|
|
|
|
|
|
|
|
|
|
Total exploration and project evaluation costs |
|
|
|
|
|
£ '000 |
|
Cost |
|
|
|
|
|
At 1 January 2024 (Audited) |
|
|
|
34,982 |
|
Additions |
|
|
|
1,548 |
|
At 30 June 2024 (Unaudited) |
|
|
|
36,530 |
|
|
|
|
|
|
|
Accumulated Impairment |
|
|
|
|
|
At 1 January 2024 (Audited) |
|
|
|
266 |
|
At 30 June 2024 (Unaudited) |
|
|
|
266 |
|
|
|
|
|
|
|
Net Book Value at 30 June 2024 (Unaudited) |
|
|
|
36,264 |
|
Net Book Value at 31 December 2023 (Audited) |
|
|
|
|
|
|
|
|
34,716 |
||
7. Share capital
|
Number of shares 000's |
|
Share Capital £'000 |
Deferred shares £'000 |
Share premium £'000 |
Total £'000 |
Issued and fully paid |
|
|
|
|
|
|
At 1 January 2024 (Audited) |
4,965,125 |
|
4,965 |
23,328 |
48,922 |
77,215 |
Share Equity Placement 8 March 2024 |
750,000 |
|
750 |
- |
3,750 |
4,500 |
Share Equity Placement 26 March 2024 |
165,986 |
|
166 |
- |
830 |
996 |
Share Equity Placement 28 May 2024 |
177,982 |
|
178 |
|
1,180 |
1,358 |
Share issue costs |
- |
|
- |
- |
(333) |
(333) |
Warrants issue fair value cost |
- |
|
- |
- |
(180) |
(180) |
At 30 June 2024 (Unaudited) |
6,059,093 |
|
6,059 |
23,328 |
54,169 |
83,556 |
Issued capital
On the 8 March 2024 the Company admitted 750,000,000 new ordinary shares of the Company at a placing price of
On the 26 March 2024 the Company admitted 165,986,055 new ordinary shares of the Company at a placing price of
On the 28 May 2024 the Company admitted 177,981,851 new ordinary shares of 0.1p each at a price of 0.763p per share. These shares were issued to certain key advisers to the Company in consideration for their services.
8. Share Based Payments
Warrants
Pursuant to shareholder approval at the AGM, certain placement Broker commissions and advisory services were satisfied through the grant of 49,900,000 warrants. Each Warrant entitles the Broker and Adviser to subscribe for one new Ordinary Share at a price of
Details of warrants outstanding as at 30 June 2024:
Grant date |
Expiry date |
Exercise price |
|
Unaudited Number of warrants* |
|
|
|
|
000's |
18 May 2022 |
17 May 2025 |
0.80p |
|
75,000 |
30 June 2023 |
02 July 2026 |
0.70p |
|
39,286 |
26 March 2024 |
26 March 2027 |
0.60p |
|
49,900 |
|
|
|
|
|
|
|
|
|
164,186 |
The estimated fair values of the warrants were calculated using the Black Scholes option pricing model. The inputs into the model and the results are as follows:
Date
|
Closing share price at issue date |
Exercise price |
Expected volatility |
Expected life |
Risk free rate |
Expected dividend yield |
Discount factor |
Estimated fair value |
26 March 2024 |
0.57p |
0.60p |
90% |
3yrs |
5.5% |
Nil |
0% |
0.36p |
|
Weighted average ex. price |
Unaudited Number of warrants* 000's |
|
|
|
Outstanding warrants at 1 January 2024 |
1,51p |
1,007,383 |
- granted |
0.60p |
49,900 |
- cancelled/expired/forfeited |
1.60p |
(893,097) |
- exercised |
|
- |
Outstanding warrants at 30 June 2024 |
0.72p |
164,186 |
These warrants were issued to advisers and shareholders of the Group.
Share options reserve
Details of share options outstanding as at 30 June 2024:
Grant date |
Expiry date |
Exercise price |
|
Unaudited Number of shares* 000's |
||||||||||
|
|
|
|
|
||||||||||
17-Mar-21 |
16-Mar-25 |
2.55p |
|
92,249 |
||||||||||
12-Sep-23 |
11-Sep-30 |
0.60p |
|
8,000 |
||||||||||
|
|
|
|
100,249 |
||||||||||
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
30 June 2024 |
|
31 Dec 2023 |
||||||||
|
|
|
|
Unaudited |
|
Audited |
||||||||
|
Opening amount |
|
|
3,675 |
|
3,747 |
||||||||
|
Warrants issued costs |
|
|
180 |
|
110 |
||||||||
|
Share options charges relating to employees |
|
|
- |
|
42 |
||||||||
|
Share options issued to directors and key management (Note 12.1) |
|
|
- |
|
81 |
||||||||
|
Forfeited options |
|
|
- |
|
36 |
||||||||
|
Exercised warrants |
|
|
- |
|
- |
||||||||
|
Expired warrants |
|
|
(1,664) |
|
(178) |
||||||||
|
Expired options |
|
|
(202) |
|
(163) |
||||||||
|
Closing Amount |
|
|
1,989 |
|
3,675 |
||||||||
|
Weighted average ex. price |
Unaudited Number of shares* 000's |
|
|
|
Outstanding options at 1 January 2024 |
2.58p |
109,849 |
- granted |
- |
- |
- forfeited |
- |
- |
- cancelled/expired |
4.50p |
(9,600) |
Outstanding options at 30 June 2024 |
2.49p |
100,249 |
The Company has not issued share options to directors, employees and advisers to the Group during the period.
The option agreements contain provisions adjusting the exercise price in certain circumstances including the allotment of fully paid Ordinary shares by way of a capitalisation of the Company's reserves, a subdivision or consolidation of the Ordinary shares, a reduction of share capital and offers or invitations (whether by way of rights issue or otherwise) to the holders of Ordinary shares.
The estimated fair values of the options were calculated using the Black Scholes option pricing model.
9. Trade and other payables
|
|
|
30 June 2024 Unaudited |
|
31 Dec 2023 Audited |
|
|
|
£'000 |
|
£'000 |
Accruals and other payables |
|
|
3,301 |
|
2,877 |
Other loans |
|
|
99 |
|
100 |
Payable to jointly controlled entity (Note 11 and Note 12.3) |
|
|
5,071 |
|
3,728 |
Payable to Key Management and Shareholder (Note 12.3) |
|
|
558 |
|
602 |
|
|
|
9,029 |
|
7,307 |
10. Loans and Borrowings
10.1. Short-Term Working Capital Bridging Finance
|
Currency |
Interest |
Maturity |
Repayment |
Unsecured working capital bridging finance |
GBP |
See Table below |
On Demand |
See Table below |
|
|
|
|
|
Ethiopian Bank Short term Loan |
ETB |
20% |
March 2025 |
See Table below |
The Group has the option to access working capital from certain existing stakeholders. This unsecured working capital bridging finance is short‐term debt which is unsecured and ranked below other loans. Bridging Finance facilities bear a fixed interest rate and were set off in shares by the lenders participation in the Company placements. If the Group is unable to repay this financing, it will only be repaid after any other debt securities have been settled, if applicable.
Unsecured working capital bridging finance |
Balance 1 Jan 2024 Audited |
Drawdown Amount Unaudited |
Transaction Costs Unaudited |
Interest Unaudited |
Repayment Shares/Payment Netting¹ Unaudited |
Repayment Cash Unaudited |
Period Ended 30 June 2024 Unaudited |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Repayable in cash in less than a year |
2,113 |
3,600 |
- |
1,304 |
(2,113) |
(2,341) |
2,563 |
|
Ethiopian Bank Loan |
- |
413 |
- |
- |
- |
- |
413 |
|
Total |
2,113 |
4,013 |
- |
1,304 |
(2,113) |
(2,341) |
2,976 |
|
10.2. Reconciliation of liabilities arising from financing activities
|
|
Cash Flows |
|
|
||||
Unsecured working capital bridging finance |
Balance 1 Jan 2024 Audited |
Inflow Unaudited |
(Outflow) Unaudited |
Finance Costs Unaudited |
Shares/Payment Netting¹ Unaudited |
Balance 30 June 2024 Unaudited |
||
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
||
|
|
|
|
|
|
|
||
Short term loans |
2,113 |
4,013 |
(2,341) |
1,304 |
(2,113) |
2,976 |
||
|
2,113 |
4,013 |
(2,341) |
1,304 |
(2,113) |
2,976 |
||
¹ The lenders agreed to set off their short term loans owed by Company against amounts owed by the lenders as a result of their participation in the Company share placements during the year. The payment netting procedure was utilized to streamline the cash settlement process for participating in share placement and repaying bridging finance.
11. Joint venture agreements
KEFI is the technical partner with a 24.75% shareholding in GMCO with ARTAR holding the other 75.25%. KEFI provides GMCO with technical advice and assistance, including personnel to manage and supervise all exploration and technical studies. ARTAR provides administrative advice and assistance to ensure that GMCO remains in compliance with all governmental and other procedures. GMCO has five Directors, of whom two are nominated by KEFI. GMCO is treated as a jointly controlled entity and has been equity accounted. KEFI has reconciled its share in GMCO's losses.
During the current year, all relevant activities of GMCO required the unanimous consent of its five directors. Under terms of the original GMCO shareholders agreement, if a shareholder's ownership stake falls below 25%, the remaining shareholder has the right, but not the obligation, to acquire the interest at fair value. "Fair value" is determined as an estimate of the price the transferring party would have received if it had sold all its shares in GMCO in an arm's length exchange, driven by typical business considerations.
Amendments to the shareholders' agreement provide flexibility in the event a shareholder stake falls below the 25% threshold. These amendments include adjustments to the composition of GMCO's board based on shareholding percentages and amendment to the process for nominating and appointing the Managing Director/Chief Executive Officer. In addition, indemnification and reimbursement clauses were added for parties undertaking sole risk projects, with guidelines for compensating GMCO for costs incurred in such endeavours, as well as a framework for continuing projects independently.
The Company elected not to contribute its pro rata share of joint venture expenditure during the period (KEFI share being
Management conducted a review to determine whether it still retained significant influence over GMCO and concluded that this remained the case. GMCO is still a jointly controlled entity of KEFI, supported by factors including KEFI's continued significant shareholding, representation on the Board of Directors, active involvement in policy-making processes, and other relevant considerations.
A loss of
|
|
Period Ended 30 June 2024 Unaudited |
|||||
|
Opening Balance |
- |
|||||
|
Additional Investment during the period |
1,342 |
|||||
|
FX Gain on advances made to GMCO |
- |
|||||
|
Profit on Dilution |
833 |
|||||
|
Share of loss in jointly controlled entity |
(2,239) |
|||||
|
Additional impairment loss |
64 |
|||||
|
Closing Balance |
- |
|||||
|
|
|
|
|
|
|
|
12. Related party transactions
The following transactions were carried out with related parties:
12.1. Compensation of key management personnel
The total remuneration of the Directors and other key management personnel was as follows:
|
Six months ended 30 June 2024 |
|
Six months ended 30 June 2023 |
|
|
Unaudited £'000 |
|
Unaudited £'000 |
|
Directors' fees |
272 |
|
258 |
|
Directors' other benefits |
22 |
|
18 |
|
Share-based benefits to directors |
- |
|
34 |
|
Director's bonus |
285 |
|
- |
|
Key management fees |
174 |
|
163 |
|
Key management other benefits |
- |
|
- |
|
Share-based benefits to key management |
- |
|
6 |
|
Key management bonus |
50 |
|
- |
|
|
803 |
|
479 |
|
Share-based benefits
The Company has issued share options to directors and key management. On 27 March 2014, the Board approved a new share option scheme ("the Scheme") for directors, senior managers and employees. The Scheme formalised the existing policy that options may be granted over ordinary shares representing up to a maximum of 10 per cent of the Group's issued share capital.
12.2. Transactions with shareholders and related parties
|
|
|
Transaction to period end 30 June 2024 |
|
Transaction to period end 30 June 2023 |
|
|
|
Unaudited |
|
Unaudited |
Name |
Nature of transactions |
Relationship |
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GPR Dehler
|
Receiving of management and other professional services |
Key Management and Shareholder |
224 |
|
163 |
Nanancito Limited/Mr. Nicoletto |
Receiving of management and other professional services |
Shareholder |
- |
|
141 |
|
|
|
224 |
|
304 |
12.3. Payable to related parties
|
|
|
|
|
|
The Group |
|
|
30 June 2024 |
|
31 Dec 2023 |
|
|
|
Unaudited |
|
Audited |
Name |
Nature of transactions |
Relationship |
£'000 |
|
£'000 |
|
|
|
|
|
|
Payable to Key Management and Shareholders |
Fees for services |
Key Management and Shareholders |
558 |
|
602 |
|
|
|
|
|
|
|
|
|
558 |
|
602 |
13. Capital commitments
¹ Once the Company and its partners in Tulu Kapi Gold Mine Share Company Limited start development at the Tulu Kapi Gold Project (the "Project") the Company will have project capital commitments. 14. Contingent Liability
14.1 Performance-Based Short-Term Incentive Plan (STI)
The Company has implemented a performance-based short-term incentive plan (STI) approved by the Remuneration Committee and the Board. This plan is designed to align with the Company's strategic objectives and to appropriately recognise and reward employee contributions as the Company and its projects advance. The STI plan supersedes any previously communicated incentives and is contingent upon the achievement of specified milestones related to the Company's projects. STI Bonuses The STI plan outlines three specific bonuses, each contingent upon the successful achievement of key milestones associated with the Tulu Kapi Gold Project. The bonuses are allocated as follows:
· STI Bonus 1: Payable upon the granting of credit approvals by the lenders to the Tulu Kapi Gold Project¹. · STI Bonus 2: Payable upon project finance lenders permitting debt disbursement to commence for Tulu Kapi, and no earlier than 12 months after STI Bonus 1 has been earned¹. · STI Bonus 3: Payable upon the commencement of production at Tulu Kapi, and no earlier than 12 months after STI Bonus 2 has been earned¹. ¹ Recipients may elect to receive the STI Bonus in either shares or cash. If taken in shares, the issue price will be based on the VWAP (Volume Weighted Average Price) for the month following the achievement of the relevant milestone. If taken in cash, the timing of the payment is subject to cash availability as determined by the Board, but in any event, no later than 6 months after the relevant milestone is achieved. ² Except in cases of change of control or cessation of employment in the designated role, the payment of STI Bonuses 1, 2, and 3 is also contingent on the Company's share price meeting specific conditions: · STI Bonus 1: The closing mid-price of the Company's shares must be above 1.5p for five consecutive trading days. · STI Bonus 2: Additionally, the closing mid-price of the Company's shares must be above 2.5p for five consecutive trading days. · STI Bonus 3: Additionally, the closing mid-price of the Company's shares must be above 3.0p for five consecutive trading days. Any shares issued as payment for the STI Bonus, except in cases of change of control or cessation of employment in the designated role, will be subject to a 12-month lock-in period. Any cash-paid STI bonus must be covered by the Tulu Kapi project finance package. The STI plan represents a contingent liability as defined under IFRS, where the obligation is dependent on the occurrence of uncertain future events related to the Company's performance and project milestones. These potential obligations are recognised only if and when the specified milestones are achieved, and the respective conditions are met. At this stage, the Company has no present obligation, and thus no provisions have been recognised in the financial statements. The contingent liabilities will be reassessed regularly, and any changes will be disclosed accordingly. |
15. Events after the reporting date
During July and August 2024, after the end of the reporting period, the Ethiopian Birr experienced a major devaluation against all major foreign currencies. This devaluation is considered a non-adjusting event as it reflects conditions that arose after the reporting period.
The Group's subsidiary in
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.