
("African" or the "Company")
Interim Results for the Six Months Ended 30 June 2025
Chairman's Statement
Dear Shareholder,
African Pioneer has in prior periods carried out fieldwork in and around the
The company is investigating nearby mining concessions which have known resources and access. The company believes there is synergy between a number of projects and that Ongombo can be enlarged by collaboration or acquisition. Notwithstanding the aforementioned, Ongombo has the benefit of 300,000 tonnes of contained copper and is open ended for further additions.
The Zambian Northwestern copper exploration areas have had positive exploration undertaken by First Quantum our joint venture partner, and the company is in discussions with a number interested parties wishing to joint venture the exploration potential.
The exploration area lies some 100km from the Kamoa mine in the
The exploration projects in
Executive Chairman
OPERATIONAL, FINANCIAL CORPORATE and STRATEGY REVIEWS
1. Operational Review
The Company completed an Initial Public Offering (IPO) on the Standard List of the
The Company's main focus during the period was on evaluating and advancing its 85% owned Namibian Projects, including the Ongombo mining licence application, and the Zambian licence (80% owned) and Botswana Projects (100% owned) that are not the subject of options.
On
Key Highlights
· All required Namibian government approvals now formally granted
·
· Company is engaging with external mining and resource advisors who provided updated resource estimates for the open pit mineralisation who will provide recommendations for infill drilling and colour locations that will maximise increases in the global resource
· Planning discussions are ongoing with preferred mining contractor for both open pit and underground mining. Specifically looking to build a database of unit costs for key components of the mine plan to update the financial model
The company is investigating nearby mining concessions which have known resources and access. The company believes there is synergy between a number of projects and that Ongombo can be enlarged by collaboration or acquisition
· Independent updated total (gross)* Indicated Mineral Resource Estimate (MRE) of 5.7Mt at 1.1% Cu Equivalent (CuEq), 0.94% Cu and 0.23g/t Au and a very substantial Inferred underground potential Resources of 23Mt at 1.1% CuEq, 0.95% Cu and 0.24g/t Au as announced on
· Advanced discussions with multiple parties about project level funding of the
*gross representing 100% MRE and African Pioneer has 85% interest in the Project
1.2. Namibia Project Background: The Ongombo copper gold project is situated in Exclusive Prospecting License (EPL) 5772 in the Khomas region of the Windhoek District of Namibia , 45 km from Windhoek , the capital of Namibia . The project area has relatively well-developed infrastructure on the farms Ongombo Ost and Ongombo West. The property is easily accessed by a tar road from Windhoek to Gobabis and then on a gravel road up to the project area. There is also a railway line from Gobabis to Walvis Bay , via Windhoek running parallel to the tarred road. The Ongombo Project is located 15km northeast from Otjihase Mine which consists of two underground mines (Otjihase and Matchless) and an 800ktpa copper concentrator.
The Ongombo project lies within the Matchless Member of the Kuiseb Formation, a conspicuous assemblage of lenses of foliated amphibolites, chlorite-amphibolite schist, talc schist and metagabbro. This belt, up to 5km wide in the Otjihase area, stretches 350km east-north-eastwards in the
EPL 5772 has been renewed to
1.3. Zambia Project Background: As described at paragraph 3.4 below on
First Quantum has exercised its option over the 4 Zambian licences which it has an option over.
Highlights
· Drilling confirmed proof of concept that licences are in the right lithology confirming Congo-style mineralisation.
· 4 diamond drill holes completed at the Turaco target for 1,297.1m.
· A 772.3m deep diamond drill hole completed over the Ikatu on an Audio Magneto Telluric ("AMT") generated target. Awaiting results.
· 9 reverse circulation ("RC") holes drilled at the Chipopa target for a total of 780m.
· During the course of the programme First Quantum confirmed their intention to exercise their option as reported on
First Quantum continue to evaluate the licences under the option agreement based on licence-wide geochemical analysis and drilling completed to date. A number of targets have been identified, some of which warrant more detailed follow up. This geological environment classified as the Fold and Thrust Belt is complex and the Company benefits from the expertise and local knowledge gained by First Quantum following years of exploration in the region. The Fold and Thrust Belt and adjoining Western Foreland are currently the focus of intense exploration and speculation from exploration companies of varying size and the information being generated by African Pioneer and First Quantum represents extremely valuable data and knowledge of a region with little detailed exploration having taken place but where the exploration prize is potentially significant.
1.4.
All the
2. Financial Review
2.1 Financial highlights:
·
· Approximately
· The basic and diluted losses per share are summarised in the table below
Loss per share (pence) |
|
2025 |
2024 |
Basic & diluted |
Note 3 |
(0.13)p |
(0.14)p |
· The net asset value as at
2.2 Fundraising and Issue of shares during the period:
On
On
On
3. Corporate Review
3.1 Company Board:
3.2 Listing: The Company was admitted to the Official List (by way of Standard Listing under Chapter 14 of the Listing Rules) and commenced trading on the Main Market for listed securities of the
3.3
3.4 First Quantum Option Agreement: The First Quantum Option Agreement was announced on
· The four exploration licences the subject of the First Quantum Option Agreement are in the highly prospective Central Africa Copperbelt in northwest
· The exploration licenses include geological formations similar in age and rock type to that hosting the major copper deposits of the Copperbelt
· On
· Although First Quantum has exercised its option it has at this stage it has not earned any shares in African Pioneer Zambia, just the right to proceed to the First Earn In Period.
· During the First Earn In Period which expires on
· In the Second Earn-In Period First Quantum shall have the right but not the obligation to complete all necessary mining, metallurgical and development studies to establish a mine at the Property and make a public announcement that it intends to proceed towards commercial development of a Mine on the Property (a "Decision to Mine"). First Quantum is to fund all costs related to the Decision to Mine. Once First Quantum announces a Decision to Mine First Quantum has the right to be issued shares in African Pioneer Zambia to increase their 51% shareholding in African Pioneer Zambia to 75%.
First Quantum: is one of the world's top 10 copper producers operating in several countries including
Exploration licence 27769-HQ-LEL which is not covered by the Option Agreement has been transferred from African Pioneer Zambia to
3.5 Sandfire Option Agreement:
The Sandfire Option Agreement was announced on
All the
Whilst the exploration to date on the licences which were the subject of the Sandfire Option Agreement does not currently indicate prospectivity for a large-scale mining operation the Board believes that there is prospectivity for a smaller to medium sized mining operation targeting in the range of 5,000 to 10,000 tonnes of contained copper per annum. Although too small for a large-scale miner a mine of this size would fit very well into the demand for small to medium mines to help bridge the gap in the predicted shortfall of copper to meet future projected demand.
4. Strategy Review
The Company's short to medium term strategic objectives are to enhance the value of its mineral resource Projects through exploration and technical studies conducted by the Company or through joint venture or other arrangements (such as the Option Agreement with First Quantum on its 4 North-West Zambian licences) with a view to establishing the Projects can be economically mined for profit. With a positive global outlook for both base and precious metals, the Directors believe that the Company's Projects provide a base from which the Company will seek to add significant value through the application of structured and disciplined exploration and development of the Ongombo copper gold project in
5. Outlook
Outlook for Copper: During late 2024 the copper price was around
The major mining companies are seeking new projects for acquisition and all our projects have the fundamentals which may attract the attention of larger companies as reflected in the fact that First Quantum has as reported in the Corporate review section above issued an Option Exercise Notice in relation to the 4 Zambian exploration licences the subject of the First Quantum Option Agreement
The Board feels the Group has assembled an enviable portfolio of projects and we are pleased that Sandfire has taken and retained a significant equity position in the Company. We look forward to advancing all our projects and providing our shareholders with the prospects of enhanced value flowing into next year.
6. Post Period Events
There have been no significant events post the period end.
INTERIM MANAGEMENT REPORT
The Directors are required to provide an Interim Management Report in accordance with the Financial Conduct Authorities ("
The following statement of the Principal Risks and Uncertainties, the Related Party Transactions, the Statement of Directors' Responsibilities and the Operational, Financial, Corporate and Strategy Review constitute the Interim Management Report of the Company for the six months ended
Principal Risks and Uncertainties
The principal risks and uncertainties for the remaining six months of the financial year remain the same as those contained within the annual report and accounts as at
The principal risks and uncertainties facing the group are as follows:
· There are significant risks associated with any exploration project and the ability of the Company to explore, develop and generate operational cashflows from its projects requiring the Company to reply on fundraisings to funds its operational costs
· No assurances can be given that minerals will be discovered in economically viable quantities at the Company's projects
· Adverse foreign exchange fluctuations
· Volatility in financial markets and commodity markets
Related Party Transactions during the period
The table below shows the shareholdings of Directors and their related parties as at
Director & Position |
No. of shares |
% of shares in issue |
|
24,492,284 |
8.80% |
|
18,395,061 |
6.61% |
Christian Cordier Commercial Director ** |
17,222,222 |
6.19% |
|
1,033,334 |
0.27% |
|
- |
Nil |
*
**
Directors' Letters of Appointment and Service Agreements as disclosed in the Prospectus, and which remained in force during the period are summarized below:
(a) Pursuant to an agreement dated
(b) Pursuant to an agreement dated
(c) Pursuant to an agreement dated
(d) Pursuant to a consultancy agreement dated
(e) Pursuant to an agreement dated
(f) Pursuant to a consultancy agreement dated
(g) Pursuant to an agreement dated
(h) Pursuant to a consultancy agreement dated
(i) The Company entered into a contract, dated first
Other than disclosed above and the intra group loans made by Company to its subsidiaries to finance their ongoing activities there have been no changes in the related party transactions described in the annual report for the year ended
Responsibility Statement
The Directors, whose names and functions are set out in this report under the heading Company Board, are responsible for preparing the Unaudited Interim Condensed Consolidated Financial Statements in accordance with the Disclosure Guidance and Transparency Rules of the
· an indication of key events occurred during the period and their impact on the Unaudited Interim Condensed Consolidated Financial Statements and a description of the principal risks and uncertainties for the second half of the financial year; and
· material related party transactions that have taken place during the period and that have materially affected the financial position or the performance of the business during that period.
For and on behalf of the Board of Directors
Executive Chairman
Executive Chairman |
|
|
|
|
|
|
+44 (0) 20 7399 9400
|
or visit https://africanpioneerplc.com/
The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulation (EU) No. 596/2014 as it forms part of
Group Statement of Profit and Loss
For the six months ended
|
Notes |
Unaudited Six months ended 30 June 2025 £ |
Unaudited Six months ended 30 June 2024 £ |
|
|
|
|
Income |
|
|
|
|
|
|
|
Dividend receivable |
|
|
- |
Realised gain on sale of investments |
|
- |
- |
Unrealised gain/(loss) on investments |
|
|
- |
|
|
|
|
Total income |
|
- |
- |
|
|
|
|
Operating expenses |
|
(332,639) |
(321,778) |
Group operating loss |
|
(332,639) |
(321,778) |
|
|
|
|
Interest costs |
|
- |
- |
|
|
|
|
Loss before taxation |
|
(332,639) |
(321,778) |
Taxation |
|
|
|
|
|
|
|
Loss for the period |
|
(332,639) |
(321,778) |
Loss per share (pence) |
|
|
|
Basic & Diluted |
3 |
(0.13)p |
(0.14)p |
Group Statement of Other Comprehensive Income
For the six months ended
|
|
Unaudited Six months ended 30 June 2025 £ |
Unaudited Six months ended 30 June 2024 £ |
Other comprehensive income: |
|
|
|
Loss for the period |
|
(332,639) |
(321,778) |
Items that may be reclassified to profit or loss: |
|
|
|
Foreign currency reserve movement |
|
(15,649) |
23,586 |
Total comprehensive loss for the period |
|
(348,288) |
(298,192) |
|
|
|
|
Attributable |
|
|
|
Owners of the Company Non-controlling interest |
|
(348,288) |
(298,192) |
|
|
|
|
|
|
(348,288) |
(298,192) |
GROUP STATEMENT OF CHANGES IN EQUITY
For the six months ended
|
Share capital |
Retained earnings |
Foreign exchange reserve |
Warrant & Share based payment reserve |
Non Controlling interest
|
Total equity |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
Unaudited - six months ended |
|
|
|
|
|
|
|
Balance at |
6,242,598 |
(2,289,902) |
(62,629) |
63,547 |
687,348 |
4,640,962 |
|
|
|
|
|
|
|
|
|
Current period loss |
- |
(332,639) |
(15,649) |
- |
- |
(348,288) |
|
Total comprehensive loss for the period |
- |
(332,639) |
(15,649) |
- |
- |
(348,288) |
|
Share based payment charge |
(16,403) |
- |
- |
16,403 |
- |
- |
|
Shares Issued - in lieu of fees |
62,166 |
|
|
|
|
62,166 |
|
Proceeds from share issued |
420,000 |
|
|
|
|
420,000 |
|
Share issue costs |
(128,672) |
- |
- |
|
- |
(128,672) |
|
Warrants issued |
|
|
|
84,672 |
|
84,672 |
|
Balance at |
6,579,689 |
(2,622,541) |
(78,278) |
164,622 |
687,348 |
4,730,840 |
|
Unaudited - six months ended |
|
|
|
|
|
|
Balance at |
6,216,282 |
(1,638,929) |
(118,443) |
67,923 |
687,348 |
5,214,181 |
Current period loss |
- |
(321,778) |
23,586 |
- |
- |
(298,192) |
Total comprehensive loss for the period |
- |
(321,778) |
23,586 |
- |
- |
(298,192) |
Share based payment charge |
- |
- |
- |
- |
- |
- |
Net proceeds from shares issued |
- |
|
|
|
|
|
As at |
6,216,282 |
(1,960,707) |
(94,857) |
67,923 |
687,348 |
4,915,989 |
Group Statement of Financial Position
As at
|
|
Unaudited |
Audited |
|
|
30 June 2025 |
31 December 2024 |
|
Notes |
£ |
£ |
|
|
|
|
ASSETS
|
|
|
|
Non-current assets |
|
|
|
Exploration and evaluation assets |
6 |
5,455,026 |
5,424,520 |
Total non-current assets |
|
5,455,026 |
5,424,520 |
|
|
|
|
Current assets |
|
|
|
Trade and other receivables |
|
25,840 |
20,584 |
Cash and cash equivalents |
|
68,778 |
12,690 |
Available -for-sale investments |
4 |
- |
- |
Total current assets |
|
94,618 |
33,274 |
|
|
|
|
TOTAL ASSETS |
|
5,549,644 |
5,457,794 |
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
Trade and other payables |
|
(670,760) |
(663,976) |
Taxation |
|
(98,044) |
(102,856) |
Total current liabilities |
|
(768,804) |
(766,832) |
|
|
|
|
NET CURRENT LIABILITIES |
|
(674,186) |
(733,558) |
|
|
|
|
Non-current liabilities |
|
|
|
Borrowings |
7 |
(50,000) |
(50,000) |
Total non-current liabilities |
|
(50,000) |
(50,000) |
|
|
|
|
TOTAL LIABILITIES |
|
(818,804) |
(816,832) |
NET ASSETS |
|
4,730,840 |
4,640,962 |
|
|
|
|
EQUITY |
|
|
|
Share capital |
8 |
6,579,689 |
6,242,598 |
Warrant & share based payment reserve |
|
164,622 |
63,547 |
Foreign exchange reserve |
|
(78,278) |
(62,629) |
Retained earnings |
|
(2,622,541) |
(2,289,902) |
|
|
4,043,492 |
3,953,614 |
Non controlling interest |
|
687,348 |
687,348 |
TOTAL EQUITY |
|
4,730,840 |
4,640,962 |
Group Statement of Cash Flows
For the six months ended 30 June 2025
|
|
Unaudited |
Unaudited |
|
|
Six months ended 30 June 2025 |
Six months ended 30 June 2024 |
|
|
£ |
£ |
|
|
|
|
Cash flows from operating activities |
|
|
|
Loss before tax |
|
(332,639) |
(321,778) |
Adjustments for: |
|
|
|
Increase in receivables |
|
(5,256) |
(12,746) |
Increase in payables |
|
6,784 |
185,975 |
|
|
|
|
Net cash inflow from operating activities |
|
(331,111) |
(148,549) |
|
|
|
|
|
|
|
|
Cash flows from/(used) in investing activities |
|
|
|
Purchase of Exploration and Evaluation assets |
|
(30,506) |
(160,483) |
|
|
(30,506) |
(160,483) |
Cash flows from financing activities |
|
|
|
Proceeds from Issue of shares, net of issue costs |
|
438,166 |
- |
Shares issued to acquire subsidiaries |
|
- |
- |
|
|
438,166 |
- |
|
|
|
|
Increase/(Decrease) in cash |
|
76,549 |
(309,032) |
Effect of foreign exchange rate changes |
|
(20,461) |
23,586 |
Cash and cash equivalents at beginning of period |
|
12,690 |
372,156 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
68,778 |
86,710 |
Notes to the interim financial information
For the six months ended 30 June 2025
1. General information
This financial information is for
2.
|
Basis of preparation
The unaudited interim financial information set out above, which incorporates the financial information of the Company and its subsidiary undertakings (the "Group"), has been prepared using the historical cost convention and in accordance with International Financial Reporting Standards ("IFRS").
These interim results for the six months ended 30 June 2025 are unaudited and do not constitute statutory accounts as defined in section 434 of the Companies Act 2006. The financial statements for the year ended 31 December 2024 were audited and the auditors' report on those financial statements was unqualified and contained a material uncertainty pertaining to going concern.
The same accounting policies, presentation and methods of computation have been followed in these unaudited interim financial statements as those which were applied in the preparation of the company's annual financial statements for the year ended 31 December 2024.
The interim consolidated financial information incorporates the financial statements of
Going concern basis of accounting
The Group made a loss from all operations for the six months ended 30 June 2025 after tax of £333K (2024: £322K), had negative cash flows from operations and is currently not generating revenues. During the period the Company raised £482,000 (gross). On 30 June 2025 Cash and cash equivalents were £69K (Dec 2024: £13K).
On 1 May 2024 the Company entered into an unsecured convertible loan funding facility agreement for up to £1,000,000 (the "Facility"). The Facility, after adjustment (note 7) is convertible at 1.2727 pence per ordinary share. The Company has made two drawdowns of £250,000 each under the Facility and is not permitted to make any additional drawdowns. To date £50,000 has been paid by the Lender under the Facility which is due to be repaid to the Lender. The Facility was created as a standby facility and the Company is re-negotiating the terms of the Facility with the Lender who is a long term shareholder in the Company.
An operating loss is expected in the year subsequent to the date of these accounts and as a result the Company will need to raise funding to provide additional working capital to finance its ongoing activities. Management has successfully raised money in the past, but there is no guarantee that adequate funds will be available when needed in the future.
Based on the Board's assessment that the Company will be able to raise additional funds, as and when required, to meet its working capital and capital expenditure requirements, the Board have concluded that they have a reasonable expectation that the Group can continue in operational existence for the foreseeable future. For these reasons the financial statements have been prepared on the going concern basis, which contemplates continuity of normal business activities and the realisation of assets and discharge of liabilities in the normal course of business.
The management team has successfully raised funding for exploration projects in the past, but there is no guarantee that adequate funds will be available when needed in the future.
There is a material uncertainty relating to the conditions above that may cast significant doubt on the Group's ability to continue as a going concern and therefore the Group may be unable to realise its assets and discharge its liabilities in the normal course of business.
This financial report does not include any adjustments relating to the recoverability and classification of recorded assets amounts or liabilities that might be necessary should the entity not continue as a going concern. |
|
|
|
||
3. |
Earnings per share |
|
|
|
|
|
Unaudited |
Unaudited |
|
|
|
30 June 2025 |
30 June 2024 |
|
|
|
£ |
£ |
|
|
|
|
|
|
|
(Loss) attributable to equity holders of the Company |
(332,639) |
(321,778) |
|
|
Weighted average number of shares |
263,854,795 |
228,041,178 |
|
|
Weighted average number of shares and warrants |
282,329,104 |
244,891,178 |
|
|
Basic loss per ordinary share |
(0.13)p |
(0.14)p |
|
|
Diluted loss per ordinary share |
(0.12)p |
(0.14)p |
|
|
The use of the weighted average number of shares in issue in the period recognises the variations in the number of shares throughout the period and is in accordance with IAS 33 as is the fact that the diluted earnings per share should not show a more favourable position than the basic earnings per share. |
4. |
Investments
The company has adopted the provisions of IFRS9 and has elected to treat all available for sale investments at fair value with changes through the profit and loss.
Available-for-sale investments under IFRS9 are initially measured at fair value plus incidental acquisition costs. Subsequently, they are measured at fair value in accordance with IFRS 13. This is either the bid price or the last traded price, depending on the convention of the exchange on which the investment is quoted. All gains and losses are taken to profit and loss.
The Company's intention following its Listing is not to purchase any new investments and to hold its residual portfolio as realisable investments as a source of liquidity to cover explorations costs and general overheads of the Company. |
|
||||||||||||||||||||
|
|
|
||||||||||||||||||||
5. |
Acquisition of subsidiaries
|
|
||||||||||||||||||||
|
|
Acquisition of Zamcu Exploration Pty Limited (Namibian Projects) |
|
|||||||||||||||||||
|
|
On 1 June 2021 the Company completed the acquisition of 100% of Zamcu Exploration Pty Ltd ("Zamcu"), which via its subsidiaries, held a 70 per cent. interest in two Namibian Exclusive Prospecting Licenses ("EPLs") comprising the Ongombo and Ongeama projects, located within the Matchless amphibolite Belt of central
The fair value of the assets and liabilities acquired were as follows: |
|
|||||||||||||||||||
|
|
|
|
|
||||||||||||||||||
|
|
|
£ |
|
||||||||||||||||||
|
|
Consideration |
|
|
||||||||||||||||||
|
|
Equity consideration |
|
|
||||||||||||||||||
|
|
- Ordinary shares (issued) |
687,500 |
|
||||||||||||||||||
|
|
Cash consideration |
149,149 |
|
||||||||||||||||||
|
|
|
836,649 |
|
||||||||||||||||||
|
|
Fair value of assets and liabilities acquired |
|
|
||||||||||||||||||
|
|
- Assets |
- |
|
||||||||||||||||||
|
|
- Liabilities |
(262) |
|
||||||||||||||||||
|
|
|
(262) |
|
||||||||||||||||||
|
|
|
|
|
||||||||||||||||||
|
|
Deemed fair value of exploration assets acquired |
836,911 |
|
||||||||||||||||||
|
|
Acquisition of African Pioneer Zambia Limited ("APZ") ( On 1 June 2021 the Company completed the acquisition of 80% of APZ, which holds a 100 per cent. interest in five Zambian Prospecting Licenses (PLs) located in two areas namely (i) the Central Africa Copperbelt (Copperbelt), which is the largest and most prolific mineralized sediment- hosted copper province known on Earth and which comprises four PLs and (ii) the Zambezi area located within the Zambezi Belt of southern |
||||||||||||||||||||
|
The fair value of the assets and liabilities acquired were as follows: |
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||
|
|
Oct 2020 |
|
|||||||||||||||||||
|
|
£ |
|
|||||||||||||||||||
|
Ordinary shares (issued) |
1,925,000 |
|
|||||||||||||||||||
|
Fair value of assets and liabilities acquired |
|
|
|||||||||||||||||||
|
- Assets |
743 |
|
|||||||||||||||||||
|
- Loan for exploration licenses |
(41,205) |
|
|||||||||||||||||||
|
|
(40,462) |
|
|||||||||||||||||||
|
|
|||||||||||||||||||||
|
Deemed fair value of exploration assets acquired |
1,965,462 |
|
|||||||||||||||||||
Attributable to non-controlling interest 481,250 |
|
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||
Gross fair value of exploration assets acquired 2,446,712
Resource Capital Partners Pty Ltd ("RCP") ( |
||
On 1 June 2021 the Company completed the acquisition of 100% of Resource Capital Partners Pty Ltd ("RCP"), which holds a 100 per cent. interest in eight Botswana Prospecting Licenses ("PLs") located in two areas namely (i) the Kalahari Copperbelt (KC) that contains copper-silver mineralisation and which is generally stratabound and hosted in metasedimentary rocks that have been folded, faulted and metamorphosed to greenschist facies during the Damara Orogeny and which comprises six PLs and (ii) the Limpopo Mobile Belt ("Limpopo") set within the Motloutse Complex of eastern
The fair value of the assets and liabilities acquired were as follows: |
||
|
Oct 2020 |
|
|
£ |
|
Consideration |
|
|
Equity consideration |
|
|
- Ordinary shares (issued) |
350,000 |
|
|
|
|
Fair value of assets and liabilities acquired |
|
|
- Assets |
- |
|
- Liabilities |
- |
|
|
- |
|
|
|
|
Deemed fair value of exploration assets acquired |
350,000 |
|
6. |
Exploration and evaluation assets |
||
|
|
|
|
|
|
30 June 2025 |
31 Dec 2024 |
|
|
£ |
£ |
|
|
|
|
|
Balance at beginning of period |
5,424,520 |
5,221,534 |
|
Acquisitions during the period |
|
- |
|
Exploration expenditure in period |
30,506 |
202,986 |
|
Carried forward at end of period |
5,455,026 |
5,424,520 |
6.1. |
Exploration assets |
The Company's principal business is to explore opportunities within the natural resources sector in Sub-Saharan Africa, with a focus on base and precious metals including but not limited to copper, nickel, lead and zinc. The Company has acquired the Namibia Projects, Zambia Projects and Botswana Projects (see Note 5 for details):
On 16 May 2023 the Company announced an updated Indicated and Inferred Mineral Resource Estimate for the Ongombo copper project in
The Company's' main focus during the period was on evaluating and advancing its 85% owned Namibian Projects and its 100% owned Botswana Projects and the 80% owned Zambian exploration licence which is not the subject of the First Quantum Option Agreement described at paragraphs 4.5 of the Corporate Review above.
6.2. |
Exploration assets accounting policy
|
Exploration, evaluation and development expenditure incurred is accumulated in respect of each identifiable area of interest. These costs are only carried forward to the extent that they are expected to be recouped through the successful development of the area or where activities in the area have not yet reached a stage which permits reasonable assessment of the existence of economically recoverable reserves. Accumulated costs in relation to an abandoned area are written off in full in the year in which the decision to abandon the area is made. When production commences, the accumulated costs for the relevant area of interest are transferred to development assets and amortised over the life of the area according to the rate of depletion of the economically recoverable reserves. A regular review is undertaken of each area of interest to determine the appropriateness of continuing to carry forward costs in relation to that area of interest.
7. Borrowings
|
|
Unaudited |
Audited |
|
|
30 June 2025 |
31 December 2024 |
|
|
£ |
£ |
|
|
|
|
|
Convertible Loan Facility |
50,000 |
50,000 |
|
|
50,000 |
50,000 |
On 1 May 2024 the Company entered into an unsecured convertible loan funding facility agreement for up to £1,000,000 (the "Facility"). The Facility was originally convertible at 2.8 pence per ordinary share ("Share") but in light of the fundraising on 10 February 2025 at 1 pence per Share is now convertible at 0.1.2727 pence per Share.
Working Capital Facility Agreement
The Facility is for £1,000,000 in total, is unsecured, interest free and the Company was able to be drawn down in four loan tranches of £250,000 each and the Company has made two Loan Tranche drawdowns of £250,000 each under the Facility and is not permitted to make any additional drawdowns. To date £50,000 has been paid by the Lender which is due to be repaid to the Lender. The Facility was created as a standby facility and the Company is re-negotiating the terms of the Facility with the Lender who is a long term shareholder in the Company.
Repayment and Conversion
Repayment
Unless otherwise converted, the Company must repay each Loan Tranche on the first anniversary of the advance by the Lender of the applicable Loan Tranche ("Maturity Date"). The Company may prepay the whole or part of the Facility on any day prior to the Maturity Date for a Loan Tranche upon giving not less than 14 days' prior written notice to the Lender and paying in cash a prepayment fee of 5% of the amount which the Company prepays in cash before the Maturity Date. The Lender can during the 14 days' notice period make an election for all or part of the Loan subject to a prepayment notice to be repaid in Shares in which case the 5% fee shall not apply to that proportion of the Loan repaid in Shares.
Conversion of Loan Tranche by Lender
The Lender may at any time during the Facility Period elect to convert all or part of any drawn down amount into such number of new Shares equal to the amount of the Loan Tranche that is to be repaid at the date of the election divided by the conversion price. The original conversion price was 2.8 pence ("Original Conversion Price") which under the conversion adjustment mechanism described below has been reduced to 1.2727 due to the fundraising at 1 pence per share announced by the Company on 10 February 2025 ("February 25 Fundraising") ("New Conversion Price").
Conversion of Loan by the Company
The Company may at any time during the Loan Period elect to convert all or part of a Loan if the Share price exceeds a target conversion price for a period of five or more business days. The original target conversion price was 3.6 pence per share ("Original Target Conversion Price") which under the conversion adjustment mechanism described below has been reduced to 1.6362 pence following the February 2025 Fundraising ("New Target Conversion Price").
Conversion Adjustment Mechanism
If the Company before i) the Maturity Date for a Loan Tranche and before ii) the Loan Tranche has been repaid issues Shares for cash consideration ("Issue Price") at a discount to 2.2 pence per Share (the "Base Issue Price") then the Conversion Price and the Target Conversion Price in respect of that Loan Tranche shall be multiplied by a fraction, the numerator of which will be the Issue Price and the denominator of which will be 2.2 pence.
Interest and Fees
The Loan is interest free. The Lender shall be paid an arrangement fee of 10% of the amount of the Facility to be settled by the issue of 5,089,177 new Shares ("Facility
On the drawdown of any Loan Tranche the Lender shall be paid a further fee of 2% of the amount of the relevant Loan Tranche which is to be settled by the issue of new Shares credited as fully paid at the five-day VWAP on the date of the relevant Loan drawdown notice ("Drawdown Fee Shares") with the Drawdown Fee Shares to be issued on or before 31 December 2024 or such other date agreed by the parties. The Drawdown Fee Shares have not yet been issued.
Option to Extend Facility
If the Company had drawn down in full or in part against all four loan tranches then it had the option to elect to be able to drawdown up to an additional GBP500,000 ("Optional Loan Tranche"). As the Company only made drawdowns against two of the loan tranches it does not have this option.
Warrants
On the drawdown of any Loan Tranche, the Lender shall be issued three year warrants over Shares ("Warrants") with a face value equal to 50% of the amount drawn down under the Loan Tranche. The exercise price for the Warrants applicable to each of the tranches are as follows:
· 4 pence per share for the drawdown of the four loan tranches; and
· 5.7 pence per share for the drawdown of the Optional Loan Tranche;
If there were no drawdowns under two or more of the loan tranches then, the Company would be due to issue a three year warrant to the Lender for an amount equal to 25% of the Facility that has not been drawn down with an exercise price of 3.5 pence per share ("No Draw Down Warrants"). The Company has not issued the No Draw Down Warrant pending the re-negotiation of the terms of the Facility with the Lender
8. Share Capital |
|
||||
|
|
||||
The share capital of |
|||||
|
30 June 2025 |
||||
|
Number |
£ |
|||
Authorised: |
|
|
|||
1,000,000,000 ordinary shares of no par value |
1,000,000,000 |
n/a |
|||
|
|
|
|||
|
30 June 2025 |
|
|||
Group |
Number of shares |
Share capital |
|
||
|
|
£ |
|
||
As at 1 January 2025 |
228,991,101 |
6,242,598 |
|
||
Shares issued during the period |
49,429,495 |
482,166 |
|
||
Share issue costs |
- |
(128,672) |
|
||
Share based payment charge |
- |
(16,403) |
|
||
As at 30 June 2025 |
278,420,596 |
6,579,689 |
|
||
|
|
|
|
||
On 10 February 2025 the Company issued 42,000,000 new ordinary shares at 1 pence per ordinary share raising £420,000 before expenses.
Each participant in the fundraising received one warrant exercisable at 1.75 pence per ordinary share from 12 months to 36 months after the admission for each share issued. The Company also issued a warrant to Shard Capital Partners LLP to subscribe for a total of 2,100,000 new Ordinary Shares exercisable at the fundraising price for a period of three years from admission of the shares
In addition on the same day 207,039 new Ordinary Shares were issued to one consultant at 3.5 pence per share to settle £7,246 of accrued fees and 1,000,000 new Ordinary Shares was issued to another consultant at the fundraising price of 1 pence to settle £10,000 of accrued fees.
On 19 May 2025 the Company issued 6,222,456 new Ordinary Shares to settle a total of £44,920 of consultancy fees. 5,970,149 of the Ordinary Shares were issued at 0.67 pence being the 10 day VWAP share price on 14 May 2025 to settle £40,000 of fees and 252,307 of the Ordinary Shares were issued at 1.95 pence being the VWAP share price for the 6 months ended 31 December 2024 to settle £4,920 of fees.
9. Warrants
At 30 June2025 the warrants in the table below over ordinary shares in the issued share capital of the Company were issued and at the period end had not been exercised.
|
Number of Warrants |
Exercise price (p) |
Expiry |
Fundraising Warrants (Note 1) |
40,000,000 |
1.75 |
13 February 2028 |
Broker Warrants (Note 2) |
2,100,000 |
1.00 |
13 February 2028 |
|
42,100,000 |
|
|
Note 1: The 40,000,0000 Fundraising Warrants were issued on 13 February 2025. A warrant reserve of £76,900 was created in relation to the Fundraising Warrants based on their fair value determined at the date of grant using the Black Scholes model using the inputs indicated below:
Share price at the date of issue 1.025p
Strike price 1.75p
Volatility 45%
Expected life 3 years
Risk free rate 4.462%
Note 2: The 2,100,000 Broker Warrants were issued on 13 February 2025. A warrant reserve of £7,772 was created in relation to the Broker Warrants based on their fair value determined at the date of grant using the Black Scholes model using the inputs indicated below
Share price at the date of issue 1.025p
Strike price 1.0p
Volatility 45%
Expected life 3 years
Risk free rate 4.462%
10. Share Options
A new Share Option Scheme for the directors, senior management, consultants and employees was approved at the AGM on 23 August 2022. On 24 January 2023 the Company announced that pursuant to the Share Option Scheme approved 16,850,000 options over Ordinary Shares ("Options") were awarded, 6,600,000 of the Options were awarded to directors of the Company, as detailed below and the balance of 10,250,000 Options to other eligible participants. The Company had not previously issued any Options.
Summary of the Options awarded:
Total number of options: |
A total of 16,850,000 Options have been awarded. |
||||||||||||||||||
Exercise prices & award date: |
All the Options have an exercise price of 4.5 pence per Ordinary Share and vested on issue. |
||||||||||||||||||
Exercise period: |
The Options can be exercised any time after vesting and prior to their scheduled expiry and must be exercised within 6 months of an option holder leaving the Company or within 12 months of the death of an option holder. |
||||||||||||||||||
Options awarded to the Directors |
|
As a result of this the fair value of the share options was determined at the date of the grant using the Black Scholes model, using the following inputs:
Share price at the date of amendment 3.3p
Strike price 4.5p
Volatility 50%
Expected life 10 years
Risk free interest rate 4%
The share-based payment charge for these share options for the six months to 30 June 2025 was £16,403 (YE 29 December 2024: £30,740), which has been taken to the share-based payment reserve and the resultant fair value of the share options as at 30 June 2025 was determined to be £79,950 (29 December 2023: £63,547).
11. Concert Party
At the period end the concert party, as defined and further details of which were disclosed in the Company's prospectus dated 26 May 2021, held an aggregated interest of 36.44%.
12. Subsequent events
No significant events have occurred subsequent to the reporting date that would have a material impact on the consolidated financial statements
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.