Jangada Mines Plc / EPIC: JAN.L / Market: AIM/ Sector: Mining
26th September 2022
Jangada Mines Plc
('Jangada' or the 'Company')
Interim Results for the six months ended 30 June 2022
Jangada Mines plc, a natural resources company with interests in Brazil and elsewhere, is pleased to announce its unaudited Interim Results for the period ended six months to 30 June 2022.
CHAIRMAN'S STATEMENT
Pitombeiras Vanadium Project
During the period under review, the Company continued to develop its 100% owned Pitombeiras Ferrovanadium Project ('Pitombeiras' or 'the Project'), located in the state of Ceará, Brazil and I am pleased to confirm that we have made great progress in this regard. The Company concluded the current phase of its drilling programme, and completed a consolidated updated National Instrument 43-101 ('NI 43-101') compliant resource estimate, comprising the results obtained to date from Pitombeiras North and South and Goela targets:
· Total Mineral Resource Estimate ('MRE') of 8.26Mt, representing an increase of 45%, with 62% now classified at the higher confidence Measured & Indicated ('M&I') Mineral Resources category;
· The Mineral Resource classification resulted in Measured & Indicated Resources of 5.10Mt at 0.46% V2O5, 9.04 % TiO2 and 46.06% of Fe2O3, and;
· Inferred Resource Estimate of 3.16Mt at 0.44% V2O5, 9.00% TiO2 and 45.86% of Fe2O3
The Technical Report was published in April 2022 on Pitombeiras, demonstrated the Project's robust economics including:
· 100.3% post-tax Internal Rate of Return ('IRR')
· US$96.5 million post-tax Net Present Value ('NPV') (8% discount rate)
· All-inclusive CAPEX totalling US$18.45 million
· US$16.21m in operating cash flow per annum (current market cap of c.£9m)
· Payback time - 13 months
· Current VTM commodity basket prices all at a premium to those used in the latest study
ValOre Metals Corp
During the period, the Company sold down a substantial part of the investment in ValOre to support the Company's working capital requirements, allowing the Company to substantially progress the development of Pitombeiras and pursue other investment opportunities.
At the end of the reporting period, the Company had a 1.10% interest in ValOre's share capital.
Fodere Titanium Limited
By channelling capital in a responsible way towards companies that innovate and address global challenges to create a more sustainable world, investing can make a difference. With this in mind, as announced on 1 February 2021, the decision was made to take a 3.6% interest in Fodere Titanium Limited ('Fodere'), a company that is making great strides towards commercialising the production of titanium dioxide and vanadium from waste materials.
Fodere is rapidly advancing the commercialisation of its environmentally sustainable and highly innovative technology to extract high value metals from the titanium, vanadium, iron, and steel industries. Fodere is currently in discussion with industrial offtakers as it moves toward building an initial plant to commence production. One of the Company's Non-Executive Directors, Nick von Schirnding, is Chairman of Fodere.
At the end of the reporting period, the Company had a 3.6% interest in Fodere's share capital.
Blencowe Resources plc
Additionally, during the period the Company has made an initial investment of US$236,000 in Standard Market listed Blencowe Resources plc (LSE:BRES). BRES is developing the Orom - Cross Jumbo Flake Graphite Project in Uganda which in July 2022 delivered a Pre-Feasibility Study with a Net Present Value of US$482M and an IRR of 49%. Jangada has conducted a desk top review of BRES' assets and we are very excited about the company's prospects. We remain interested and supportive shareholders.
Financial Results
The progress during the six months ended 30 June 2022 of advancing the Pitombeiras project and the sell down of the investment in ValOre shares, resulted in the Group making a loss from Continuing Operations of US$418k (six months ended 30 June 2021: profit US$1,016k).
Overall, the reported Total Comprehensive Loss attributable to the Group for the reporting period was US$992k (2021: profit of US$921k).
Brian McMaster
Executive Chairman
26 September 2022
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME
FOR THE HALF-YEAR ENDED 30 JUNE 2022
|
|
| 30 June | 30 June |
|
| | 2022 | 2021 |
|
| | (Unaudited) | (Unaudited) |
|
| Notes | $'000 | $'000 |
|
| | |
|
|
|
| | |
| Gain (loss) on fair value of investments | | (247) | 4 |
| Profit on disposal of investments | | 71 | 1,642 |
| Directors' remuneration | | (185) | (162) |
| Foreign exchange gain | | 338 | 40 |
| Administration expenses | | (394) | (505) |
| Operating (Loss) / Profit from continuing operations |
| (417) | 1,019 |
| Finance expense |
| (1) | (3) |
| (Loss) / Profit before tax |
| (418) | 1,016 |
| Tax expense | 5 | - | - |
| (Loss) / Profit from continuing operations |
| (418) | 1,016 |
| Other comprehensive income: |
| | |
| Items that will or may be classified to profit or loss: |
| | |
| Currency translation differences arising on translation of foreign operations |
| (574) | (95) |
| Total comprehensive income / (loss) attributable to owners of the parent |
| (992) | 921 |
|
|
| | |
| (Loss) / Earnings per share from loss from continuing operations attributable to the ordinary equity holders of the Company during the period |
| Cents | Cents |
| |
|
|
|
| - Basic (cents) | 6 | (0.16) | 0.40 |
| - Diluted (cents) | 6 | (0.16) | 0.40 |
|
|
| | |
| (Loss) / Earnings per share attributable to the ordinary equity holders of the Company during the period |
| Cents | Cents |
| |
|
|
|
| - Basic (cents) | 6 | (0.16) | 0.40 |
| - Diluted (cents) | 6 | (0.16) | 0.40 |
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2022
|
|
|
|
|
|
| | 2022 | 2021 |
|
| | (Unaudited) | (Audited) |
|
| Notes | $'000 | $'000 |
| Assets |
| | |
| Non-current assets |
| | |
| Exploration and evaluation assets | 7 | 1,165 | 1,019 |
| Property, plant and equipment |
| 4 | 4 |
| Investments | 8 | 1,196 | 1,331 |
| |
| 2,365 | 2,354 |
| Current assets |
| | |
| Other receivables | 9 | 150 | 450 |
| Cash and cash equivalents |
| 2,988 | 3,589 |
| |
| 3,138 | 4,039 |
| Total assets |
| 5,503 | 6,393 |
|
|
| | |
| Liabilities |
| | |
| Current liabilities |
| | |
| Trade payables |
| 10 | 6 |
| Accruals and other payables |
| 151 | 53 |
| Total liabilities |
| 161 | 59 |
|
|
| | |
| Issued capital and reserves attributable to owners of the parent |
| | |
| Share capital | 10 | 135 | 135 |
| Share premium | 10 | 5,959 | 5,959 |
| Translation reserve | | (936) | (362) |
| Option reserve | 11 | 734 | 734 |
| Fair value reserve | | 38 | 38 |
| Retained earnings | | (588) | (170) |
| Total equity |
| 5,342 | 6,334 |
| Total equity & liabilities |
| 5,503 | 6,393 |
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE HALF-YEAR ENDED 30 JUNE 2022
|
|
Share capital |
Share premium | Translation reserve | Fair value reserve | Option reserve | Retained earnings |
Total equity attributable to owners |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
|
|
|
|
|
|
|
|
|
| Balance as at 1 January 2021 | 126 | 4,389 | (8) | 38 | - | (262) | 4,283 |
| Total comprehensive profit / (loss) for the year Profit for the half-year | - | - | - | - | - | 1,016 | 1,016 |
| Other comprehensive income / (loss) | - | - | (95) | - | - | - | (95) |
| Total comprehensive profit / (loss) for the year | - | - | (95) | - | - | 1,016 | 921 |
| Transactions with owners in their capacity as owners | | | | | | | |
| Shares issued | 8 | 1,732 | - | - | - | - | 1,740 |
| Share issue costs charged to share premium | - | (174) | - | - | - | - | (174) |
| Share options exercised | 1 | 70 | - | - | - | - | 71 |
| Share options issued | - | - | - | - | 58 | - | 58 |
| Total transactions with owners | 9
| 1,628 | - | - | 58 | - | 1,695 |
| Balance at 30 June 2021 (unaudited) | 135 | 6,017 | (103) | 38 | 58 | 754 | 6,899 |
|
Balance as at 1 January 2022 | 135 | 5,959 | (362) | 38 | 734 | (170) | 6,334 |
| Total comprehensive profit / (loss) for the year Loss for the half-year | - | - | - | - | - | (418) | (418) |
| Other comprehensive loss | - | - | (574) | - | - | - | (574) |
| Total comprehensive loss for the year | - | - | (574) | - | - | (418) | (992) |
| Transactions with owners in their capacity as owners | | | | | | | |
| Shares issued | - | - | - | - | - | - | - |
| Shares options issued | - | - | - | - | - | - | - |
| Total transactions with owner | - | - | - | - | - | - | - |
| | | | | | | | |
| Balance at 30 June 2022 (unaudited) | 135 | 5,959 | (936) | 38 | 734 | (588) | 5,342 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
FOR THE HALF-YEAR ENDED 30 JUNE 2022
|
|
|
|
|
| 2022 | 2021 |
|
| (Unaudited) | (Unaudited) |
| Cash flows from operating activities | $'000 | $'000 |
| Profit / (Loss) before Tax from continuing operations | (418) | 1,016 |
| Cash proceeds on sale of subsidiary | (71) | - |
| Non-cash shares received on disposal of subsidiary | (178) | (316) |
| Non-cash exchange difference | 302 | - |
| Non-cash share option charge | - | 58 |
| Proceeds from disposal of subsidiary classified as investing activities | - | (1,163) |
| Decrease/(increase) in other receivables | (300) | (85) |
| (Decrease)/increase in trade and other payables | (102) | (26) |
| Net cash outflow from operating activities | (767) | (516) |
| Investing activities | | |
| Development of exploration and evaluation assets | (146) | (372) |
| Purchase of plant, property and equipment | - | (3) |
| Sale of shares in investment | 148 | 3,649 |
| Purchase of shares in investment | (61) | - |
| Net cash (outflow) / inflow from investing activities | (59) | 3,274 |
| Financing activities | | |
| Share capital issue | - | 1,803 |
| Cost of issuing share capital | - | (173) |
| Net cash from financing activities | - | 1,630 |
| | | |
| Net movement in cash and cash equivalents | (826) | 4,388 |
| Cash and cash equivalents at beginning of period | 3,588 | 513 |
| Movements in foreign exchange | 226 | 103 |
| Cash and cash equivalents at end of period | 2,988 | 5,004 |
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022
1. General Information
The Company is a public limited company limited by shares, incorporated in England and Wales on 30 June 2015 with the registration number 09663756 and with its registered office at 20 North Audley Street, London W1K 6WE. The Company's principal activities are the exploration and development of mining assets in Brazil.
2. Accounting Policies
Basis of preparation
The condensed consolidated interim financial statements have been prepared in accordance with the requirements of the AIM Rules for Companies. As permitted, the Company has chosen not to adopt IAS 34 "Interim Financial Statements" in preparing this interim financial information. The condensed consolidated financial information for the six months ended 30 June 2022 has been prepared on a basis consistent with, and on the basis of, the accounting policies set out in the financial information in the Company's published results for the year-end to 31 December 2021. The interim financial statements of the Company have been prepared on the basis of the accounting policies, presentation, methods of computation and estimation techniques expected to be adopted in the financial information by the Company in preparing its annual report as at 31 December 2022.
The interim financial information set out above does not constitute statutory accounts within the meaning of the Companies Act 2006. It has been prepared on a going concern basis in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRS) as adopted by the UK which have not differed from the previously EU-endorsed IFRS, and hence the previously reported accounting policies still apply.
The interim condensed consolidated financial statements do not include all of the information required for full annual financial statements and should be read in conjunction with the audited consolidated financial statements of the Company as at and for the year ended 31 December 2021.
Statutory financial statements for the year ended 31 December 2021 were approved by the Board of Directors on 24 June 2022 and delivered to the Registrar of Companies. The report of the auditors on those financial statements was unqualified.
The Board have conducted a review of forecast earnings and cash over the next twelve months, considering various scenarios and sensitivities given the COVID-19 situation and uncertainty around the future economic environment. The Board have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the interim financial statements. The consolidated financial information is presented in United States Dollars ($), which is also the functional currency of the Company. Amounts are rounded to the nearest thousand ($'000), unless otherwise stated.
Changes in accounting principles and adoption of new and revised standards
In the six months ended 30 June 2022, the Directors have reviewed all the new and revised Standards. There are no standards in issue but not yet effective which could have a material impact on the financial statements.
Going concern
As disclosed in the 31 December 2021 financial statements, the directors do not consider there to be a material uncertainty, which may cast doubt about the Group and Company's ability to continue as a going concern. Given the proceeds from the sale of the Pedra Branca project and based on the Group's planned expenditure on the Pitombeiras vanadium deposit and the Group's working capital requirements, the Directors have a reasonable expectation that the Group will have adequate resources to meet its capital requirements for the foreseeable future. For that reason, the Directors have concluded that the financial statements should be prepared on a going concern basis.
Financial assets
The Company classifies its financial assets at fair value through profit or loss. This include investments in equities that are designated at fair value through profit or loss at inception and then subsequently managed and recognised at fair value. The Company's financial assets include cash and other receivables. The Company assesses on a forward-looking basis the expected credit losses, defined as the difference between the contractual cash flows and the cash flows that are expected to be received.
Financial liabilities
Financial liabilities include the other short-term monetary liabilities, which are initially recognised at fair value and subsequently carried at amortised cost using the effective interest method.
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022 (continued)
2. Accounting Policies (continued)
Exploration and evaluation assets
Exploration and evaluation assets represent the costs of pre-feasibility studies, field costs, government fees and the associated support costs at the Company's Pitombeiras project and formerly the Pedra Branca project.
Costs incurred prior to obtaining the legal rights to explore an area are expensed immediately to the Statements of Profit or Loss and Other Comprehensive Income. Only material expenditures incurred after the acquisition of a license interest are capitalised. Historically, the expenditures related to exploration and evaluation have not been material, as the Company is active in areas where there are minimal and immaterial exploration and evaluation costs and therefore the costs in previous years have been expensed.
3. Critical accounting estimates and judgements
The Company makes certain estimates and assumptions regarding the future. Judgements, estimates and assumptions are continually evaluated based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. In the future, actual experience may differ from these estimates and assumptions. The judgements, estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
Judgements
Given the proceeds from the sale of the Pedra Branca project and based on the Company's planned expenditure on the Pitombeiras vanadium deposit and the Company's working capital requirements, the Directors have a reasonable expectation that the Company will have adequate resources to meet its capital requirements for the foreseeable future.
The Directors have considered the criteria of IFRS 6 regarding the impairment of exploration and evaluation assets and have decided based on this assessment that there is no basis to impair the carrying value of its exploration assets for the Pitombeiras project (2022: $nil, 2021: $nil) at this time.
Estimates and assumptions
In arriving at the carrying value of investments in associates, the Company determines the need for impairment based on the level of geological knowledge and confidence of the mineral resources. Such decisions are taken on the basis of the exploration and research work carried out in the period utilising expert report.
The Company measures share options at fair value. For more detailed information in relation to the fair value measurement of such items, please refer to Note 13.
4. Segment information
The Company evaluates segmental performance on the basis of profit or loss from operations calculated in accordance with IFRS 8. In the Directors' opinion, the Company only operates in one segment: mining services. All non-current assets have been generated in Brazil.
The Directors believe that the Company's operations are not subject to any significant seasonality.
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022 (continued)
5. Tax expense
|
| Half-year ended | Half-year ended |
| |||
|
| 30 June 2022 | 30 June 2021 |
| |||
|
| Continuing operations | Continuing operations |
| |||
|
| (Unaudited) | (Unaudited) |
| |||
|
| $'000 | $'000 |
| |||
|
| | |
| |||
| Profit / (Loss) on ordinary activities before tax | (418) | 1,016 |
| |||
| | | |
| |||
| Profit / (Loss) on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2021: 19%) | (79) | 193 |
| |||
| | | |
| |||
| Effects of: |
| |
| |||
| Recognition of previously unrecognised tax losses | - | - |
| |||
| Unrelieved tax losses for the period carried forward | 79 | (193) |
| |||
| | | |
| |||
| Total tax charge for the period on continuing operations | - | - |
| |||
| | | | | | | |
Factors that may affect future tax charges
Apart from the losses incurred to date, there were no factors that may affect future tax charges.
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022 (continued)
| 6. Earnings per share |
|
|
|
|
|
|
|
| Half-year ended 30 June 2022 (Unaudited) |
| Half-year ended 30 June 2021 (Unaudited) | ||||
|
| Continuing operations | Discontinued operations | Total |
| Continuing operations | Discontinued operations | Total
|
|
| $'000 | $'000 | $'000 |
| $'000 | $'000 | $'000 |
|
|
|
|
|
| | | |
| Profit / (Loss) for the half-year | (418) | - | (418) |
| 1,016 | - | 1,016 |
| | | | |
| | | |
| | | | |
| | | |
|
|
|
| June 2022 |
|
|
| June 2021 |
| | | | |
| | | |
| Weighted average number of shares (basic) | | 258,602,032 |
| | | 252,064,309 | |
| | | | |
| | | |
| | | | |
| | | |
| Earnings / (Loss) per share - basic (US 'cents) | (0.16) | - | (0.16) |
| 0.40 | - | 0.40 |
| Weighted average number of shares (diluted) | | 258,602,032 |
| | | 252,064,309 | |
| | | | |
| | | |
| | | | |
| | | |
| Earnings / (Loss) per share - diluted (US 'cents) | (0.16) | - | (0.16) |
| 0.40 | - | 0.40 |
There have been no transactions involving ordinary shares or potential ordinary shares that would significantly change the number of ordinary shares or potential ordinary shares outstanding between the reporting date and the date of completion of these financial statements.
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022 (continued)
7. Exploration & evaluation assets
Exploration and evaluation assets represent the costs of pre-feasibility studies, field costs, government fees and the associated support costs at the Company's Pitombeiras West vanadium deposit project. The ultimate recoupment of costs carried forward for exploration expenditure is dependent on the successful development and commercial exploitation or sale of the respective mining areas.
8. Investments
| | As at 30 June 2022 | As at 31 December 2021 |
| | (Unaudited) | (Audited) |
| | $'000 | $'000 |
| | | |
| Investment in ValOre Corp. | 132 | 215 |
| Investment in Fodere Titanium Limited | 1,091 | 1,091 |
| Investment in Blencowe Resources Plc | 236 | 236 |
| Investment in Axies Ventures Limited | 61 | - |
| Impairment in Investments | (211) | (211) |
| Effects of foreign exchange translation | (113) | - |
| Carrying amount of investments | 1,196 | 1,331 |
During the half-year period, the Company received the fifth tranche of 500,000 Deferred Consideration Shares in ValOre Metals Corp in February 2022. Post balance date, in August 2022, the final sixth tranche of 500,000 Deferred Consideration Shares were received by the Company.
The Company holds shares in the share capital of Fodere Titanium Limited. Fodere Titanium Limited is a United Kingdom registered minerals technology company which has developed innovative processes for the titanium, vanadium, iron and steel industries. The investment is carried at fair value with any changes recognised through profit and loss and this has resulted in the Company recognising an impairment loss in the investment of $nil (2021: $211,000), which has been recognised as an expense in the statement of comprehensive income.
The Company also holds an investment in the share capital of Blencowe Resources Plc. Blencowe Resources Plc is a United Kingdom registered natural resources company focused on the development of the Orom-Cross Graphite Project in Uganda.
The Company also acquired an investment in the share capital of Axies Ventures Limited during the half-year period for $61,000 (2021: $nil). Axies Ventures Ltd is a United Kingdom registered exploration and development company focused on the Axies Copper Project in Cyprus.
9. Other receivables
Other receivables includes accrued income totalling $131,827 (2021: $430,000) relating to the disposal of Pedra Branca as follows:
(a) 500,000 (2021: 1,000,000) Deferred Consideration Shares in ValOre with fair value determined to be $131,827 (2021: $430,000) at the balance sheet date. These were received post period end.
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022 (continued)
10. Share capital
| | 30 June 2022 | 31 December 2021 | ||||
|
| Issued | Share Capital | Share premium | Issued | Share Capital | Share premium |
|
| Number | $'000 | $'000 | Number | $'000 | $'000 |
| | | | | | | |
| At beginning of the period ordinary shares of 0.04p each: | 258,602,032 | 135 | 5,959 | 242,113,144 | 126 | 4,389 |
| | | | | | | |
| 19 February 2021: shares issued as part of placement | - | - | - | 13,888,888 | 8 | 1,732 |
| 30 March 2021: shares issued upon exercise of options | - | - | - | 2,600,000 | 1 | 70 |
| Share issue costs charged to share premium | - | - | - | - | - | (232) |
| | | | | | | |
| At the end of the period: ordinary shares of 0.04p each: | 258,602,032 | 135 | 5,959 | 258,602,032 | 135 | 5,959 |
Ordinary shares
Ordinary shares have the right to receive dividends as declared and, in the event of a winding up of the Company, to participate in the proceeds from sale of all surplus assets in proportion to the number of and amounts paid up on shares held. Ordinary shares entitle their holder to one vote, either in person or proxy, at a meeting of the Company.
11. Share options and warrants
| | Average exercise price per share option | Period ended 30 June 2022 Number of options | Average exercise price per share option | Year ended 31 December 2021 Number of options |
| At the beginning of the period | - | 37,844,444 | - | 9,000,000 |
| Warrants issued 19 February 2021 | - | - | 0.09 | 694,444 |
| Surrendered share options 3 March 2021 | - | - | 0.02 | (250,000) |
| Share Options exercised 30 March 2021 | - | - | 0.02 | (2,600,000) |
| Share warrants issued 10 August 2021 | - | - | 0.08 | 1,000,000 |
| Share options issued 10 August 2021 | - | - | 0.08 | 30,000,000 |
| Share options surrendered 17 January 2022 | 0.02 | (3,000,000) | - | - |
| At the end of the period |
| 34,844,444 |
| 37,844,444 |
On 17 January 2022, the Company entered into an agreement whereby an option holder agreed to surrender 3,000,000 options, with a grant date of 1 December 2019 and an expiry date of 1 December 2024 with an exercise price £0.02 per option share, for consideration of £105,000 (USD$143,596). The amounts are payable in 15 equal monthly instalments of £7,000 (USD$9,573). On the same date the options were cancelled by the Company.
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022 (continued)
11. Share options and warrants (continued)
|
|
|
| As at 30 June 2022 | As at 31 December 2021 |
|
|
|
| $'000 | $'000 |
| Share based payments reserve | | | | |
| At beginning of year | | | 734 | - |
| Share based payments expense | | | - | 734 |
| Closing balance | | | 734 | 734 |
In December 2019, as part of an new award of the Director/Consultant Options, all of the individuals concerned, together with the other Directors of the Company who were not receiving new share options surrendered their existing holdings of share options, which in total aggregated 8,000,000 share options. These share options were awarded at the time of the Company's IPO on AIM in June 2017, with an exercise price of 5 pence per share option (6.5 US cents), and an expiry date of 31 December 2019.
Share options warrants outstanding at the end of the period have the following expiry date and exercise prices:
|
Grant date |
Expiry date |
Exercise price £ | Share options/warrants 30 June 2022 | Share options/warrants 31 December 2021 | |
|
1 December 2019 |
30 November 2024 |
0.02 |
3,150,000 |
6,150,000 | |
| 19 February 2021 | 19 February 2024 | 0.09 | 694,444 | 694,444 |
|
| 10 August 2021 | 10 August 2025 | 0.08 | 31,000,000 | 31,000,000 |
|
The fair value at grant date is independently determined using an adjusted form of the Black Scholes Model that takes into account the exercise price, the term of the option, the impact of dilution (where material), the share price at grant date and expected price volatility of the underlying share, the expected dividend yield, the risk-free interest rate for the term of the option and the correlations and volatilities of the peer group companies. In addition to the inputs in the table above, further inputs as follows:
The model inputs for the 694,444 warrants granted for consulting service during the period included:
(a) warrants are granted for no consideration and vested warrants are exercisable for a period of three years after the grant date: 19 February 2021.
(b) expiry date: 19 February 2024.
(c) share price at grant date: 9.6 pence.
(d) expected price volatility of the company's shares: 100%.
(e) risk-free interest rate: 0.70%.
The model inputs for the 30,000,000 director and Brazilian employee options and 1,000,000 third party warrants granted for consulting services during the year included:
(a) 30,000,000 options are granted and split into two Tranches, whereby 20,250,000 tranche A options have vesting conditions linked to performance and 9,750,000 Tranche B options vest immediately.
(b) Tranche A is split further with 9,450,000 options vesting once all necessary permits required to commence production are received and then a further 10,800,000 options vest upon commencement of production at the Pitombeiras Vanadium Project.
(c) The 9,450,000 options have a vesting period of two years from grant date and the 10,800,000 options have a vesting period of three years from the grant date.
(d) 1,000,000 warrants are granted for no consideration and vested warrants are exercisable for a period of three years after the grant date: 10 August 2021.
(e) expiry date: 10 August 2025.
(f) share price at grant date: 8.0 pence.
(g) expected price volatility of the company's shares: 70.24%.
(h) risk-free interest rate: 0.591%.
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR THE HALF-YEAR ENDED 30 june 2022 (continued)
12. Related Party Transactions
During the period the Company entered into the following transactions with related parties:
|
| Half-year ended | Half-year ended |
|
| 30 June 2022 | 30 June 2021 |
|
| (Unaudited) | (Unaudited) |
|
| $'000 | $'000 |
| Garrison Capital Partners Limited: |
|
|
| Purchases made on Company's behalf and administrative fees expensed during the year | - | 13 |
| Interest charge included within Company and Group borrowings | - | - |
| FFA Legal Ltda | | |
| Legal and accountancy services expensed | 47 | 45 |
|
| | |
Garrison Capital Partners Limited is a related party to the company due to having a director in common. At the period end, it was owed $nil (2021: $nil).
FFA Legal Ltda is a related party to the Company due to having a director in common with Company. At the period end it was owed $nil (2021: $nil).
13. Parent Entity
| Parent Entity Information | 30 June | 31 December |
|
| (Unaudited) | (Audited) |
| | $'000 | $'000 |
| Current assets | 3,096 | 3,949 |
| Total assets | 5,845 | 6,782 |
| Current liabilities | 155 | 59 |
| Total liabilities | 155 | 59 |
| Net Assets / (Liabilities) | 5,690 | 6,723 |
|
| | |
| Share capital | 135 | 135 |
| Share premium | 5,959 | 5,959 |
| Reserves | (936) | (146) |
| Retained earnings | 532 | 775 |
| Total Equity | 5,690 | 6,723 |
|
| | |
| Profit / (loss) of the parent entity | (240) | 166 |
| Other comprehensive profit for the year | - | - |
| Total comprehensive profit / (loss) of the parent entity | (240) | 166 |
14. Subsequent Events
On 15 August 2022, the Company received the sixth tranche of 500,000 Deferred Consideration Shares from ValOre, being the final instalment due under the terms of the Share Purchase Agreement.
15. Approval of interim financial statements
The Condensed interim financial statements were approved by the Board of Directors on 25 September 2022.
**ENDS**
For further information please visit www.jangadamines.com or contact:
| Jangada Mines plc | Brian McMaster (Chairman) | Tel: +44 (0)20 7317 6629 |
| Strand Hanson Limited (Nominated & Financial Adviser) | Ritchie Balmer James Spinney | Tel: +44 (0)20 7409 3494 |
| | | |
| Tavira Securities Limited (Broker) | Jonathan Evans | Tel: +44 (0)20 7100 5100 |
| | | |
| St Brides Partners Ltd (Financial PR) | Ana Ribeiro Isabel de Salis | jangada@stbridespartners.co.uk |
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.