Home » Posts tagged 'Macarthur Minerals Limited'
Tag Archives: Macarthur Minerals Limited
Cadence Minerals #KDNC – Vox Markets Elevator Pitch
19th February 2021 / Leave a comment
Cadence Minerals #KDNC CEO, Kiran Morzaria discusses the Company’s investments including:
- Amapa Iron Ore Project
- Macarthur Minerals Lake Giles Iron Project
- European Metals Holdings #EMH and Cinovec Lithium project
- Joint Ventures:
- Yangibana Rare Earths project
- Sonora Lithium project
- Hard Rock Lithium assets
Cadence Minerals #KDNC – Interim Results
28th August 2020 / Leave a comment
Cadence Minerals plc (AIM/NEX: KDNC), is pleased to announce its interim results for the six months ended 30 June 2020.
The effects of the COVID-19 pandemic have been deep and fundamental. The pandemic has driven huge changes in the way we work and live the long-term effects of which are hard to predict with any great degree of accuracy. The reaction by governments around the world has for the large part involved economic stimuli with central banks cutting interests and the launch of huge quantitative easing schemes.
It is the latter, and in particular, the stimulus packages in China that have been beneficial to our investment portfolio. . China’s impact in relation to the rapid increase in iron ore prices has been clear. It is still the world’s biggest buyer of industrial commodities, and the vast majority seaborne trade in iron ore goes there. Indeed, in the first week of June, China’s steel blast furnaces were operating at 92% of capacity, which is above the 80-85% rates considered normal. Currently, indicators of construction activity look strong and a pipeline of orders had already been building before the pandemic struck. In its aftermath, construction has been given an extra push by the Chinese Government’s stimulus package.[1]
With this macroeconomic background, the directors believe that the Company’s investments have performed well. A detailed review of which was recently published in the annual report released in June 2020 and in further announcements subsequent to this date. We have provided some of the highlights from our investments over the period below.
The Company also raised £1.25 million of new funds (before expenses) from new and existing investors as announced on 21st August. These funds were raised for general working capital and to provide flexibility to the Company to repay loan notes from cash reserves rather than from its holdings in quoted investments.
HIGHLIGHTS
Amapa, Iron Ore Mine (“Amapa”)
· Amapa was owned by Anglo American plc and Cliffs Natural Resources and consists of a large-scale iron ore mine, beneficiation plant, railway, and private port. In 2012 the operation produced 6.1 Mt of iron ore concentrate and reported operating profits from their 70% ownership in the Amapá Project of US$120 million (100% – US$171 million). Before its sale in 2012, Anglo American valued its 70% stake at US$462m in its 2012 Annual Report (100% – US$600m).
· The remaining major precondition for Cadence to make its initial investment into Amapa requires DEV Mineraço S.A’s (“DEV”) to reach a settlement agreement with the secured bank creditors (“Bank Creditors”). On completion of the conditions and the release of the Cadence escrow monies, Cadence will become a 20% shareholder in Amapa via our joint venture company which will own 99.9% of DEV.
· DEV, Cadence and Indo Sino Pty Ltd (“the Investors”) have continued a constructive dialogue with the secured the Bank Creditors, and the parties are currently negotiating the settlement terms as proposed by the Bank Creditors.
· Iron Ore Stockpile Shipment – as announced on the 21 August – Companhia Docas de Santana (“CDSA”), a public (municipal) company and the port operator requested some additional non-statutory contractual requirements and undertakings. DEV has provided the requested documentation and continues to liaise with the State of Amapa and SEMA (Secretaria de Estado de Meio Ambiente). Cadence understands that SEMA will provide the required documentation imminently. Cadence will provide an update once the first shipment is underway.
European Metals Holdings Limited (“EMH”)
· In late April 2020, EMH advised that shareholders had approved the investment of EUR 29.1 million by CEZ a.s. (“CEZ”) for a 51% equity interest in Geomet, EMH’s Czech subsidiary and holder of the Cinovec licenses at the Extraordinary General Meeting held on 23 April 2020. The investment of EUR 29.1 million will see the Cinovec project fully funded to the decision to construct.
· In June 2020, EMH European Metals advised that the Czech Ministry of the Environment had granted Geomet an updated Preliminary Mining Permit related to the Eastern part of the Cinovec deposit. The permit was issued for a period of 8 years. A Preliminary Mining Permit is a necessary legal pre-qualification before obtaining a Final Mining Permit and guarantees EMH the priority right to apply for and obtain a Final Mining Area and a Final Mining Permit.
Macarthur Minerals (“Macarthur”)
· Announced Moonshine Magnetite Mineral Resource upgrade
· RCR Mining Technologies appointed to examine rail unloading infrastructure solution at Esperance Port
· Proposal for development of a Commercial Track Access Agreement received from Arc Infrastructure
· lodgement of applications for land access to develop a 93km haul road from its Lake Giles Iron Project to a proposed rail siding adjacent to the Perth to Kalgoorlie rail line
· Finalisation of land tenure agreement for the development of its proposed Magnetite processing plant at Lake Giles
Bacanora Lithium Plc (“Bacanora”)
· Cadence owns a 30% stake in the Mexalit S.A. de CV (“Mexalit”) joint venture which forms part of the Sonora Lithium Project in Northern Mexico.
· In late May 2020, Bacanora provided an update which included. The Sonora government continues to maintain measures to prevent the spread of Covid-19 which meant Bacanora’s Hermosillo pilot plant was placed in care and maintenance in late March 2020 after shipping samples to its engineering partners in order to maintain the Front End Engineering Design schedule. The pilot plant will remain closed until conditions are considered safe, and the Government lifts its restrictions.
· As a result of the return to work in China in late April 2020, the Ganfeng lithium test plant and project team resumed work on the Sonora flowsheet optimisation and process engineering. After the completion of the flow sheet engineering Ganfeng will provide Bacanora with an Engineering, Procurement and Construction style engineering proposal to produce downstream battery-grade lithium products from the Sonora Lithium Project.
Yangibana Rare Earth Project
· Cadence owns 30% of 3 Mining Leases, 6 Exploration Licences which form part of the Yangibana Rare Earth Deposit. Hastings Technology Metals owns the remaining 70%.
· Hasting’s signed long term binding Master Agreement with German Automotive Tier 1 supplier, Schaeffler technologies AG. Hasting’s obligation is to supply a substantial volume of MREC over an initial period of 10 years
· Total Yangibana Project CAPEX revised to A$449m from A$517mresulting in 13% or A$68M reduction in CAPEX based on Hydrometallurgical Plant relocation to the Pilbara
FINANCIAL RESULTS:
During the period the Group made a loss before taxation of £1.26 million (6 months ended 30 June 2019: £0.29 million year ended 31 December 2019: £2.27 million). There was a weighted basic loss per share of 1.336p (30 June 2019: 0.331p, 31 December 2018: 2.544p). As a result of unrealised foreign exchange differences, comprehensive loss for the period was £1.42 million (30 June 2019: £0.24 million, 31 December 2019: £2.04 million).
The total assets of the group decreased from £18.77 million at 31 December 2019 to £17.89 million. Of this amount £0.37 million represent the market value of our investments at the period end. Borrowings were reduced from £2.98m at 31 December 2019 to £2.08m at 30 June 2020.
During the period our net cash outflow from operating activities was £0.67 million, and our net cash position was up £0.12 million at £2.38 million.
This announcement contains inside information for the purposes of Article 7 of EU Regulation 596/2014.
For further information:
Cadence Minerals plc | +44 (0) 7879 584153 |
Andrew Suckling | |
Kiran Morzaria | |
WH Ireland Limited (NOMAD & Joint Broker) | +44 (0) 207 220 1666 |
James Joyce | |
James Sinclair-Ford | |
Novum Securities Limited (Joint Broker) | +44 (0) 207 399 9400 |
Jon Belliss |
Link here for the group financial statements
Cadence Minerals #KDNC – Interim Results for the six months ended 30 June 2019
27th September 2019 / Leave a comment
Cadence Minerals plc announces interim Results for the six months ended 30 June 2019
HIGHLIGHTS
· Cadence entered into an investment agreement to acquire up to 27% of the Amapá iron ore mine, beneficiation plant, railway and private port.
· Before its sale in 2012 Anglo American valued (impaired) its 70% stake in the Amapá iron ore mine at US $462m ( 100% US $600m).
· During its operation, the mine generated an annual operating profit of up to U$171 million (100%).
· The total historic mineral resource contains an estimated 348 million tonnes (“Mt”) of ore @ 38.9% iron content (“Fe”).
· Macarthur Minerals (Cadence equity ownership approx. 9%) refocused efforts on their iron ore assets and secured a binding Life-Of-Mine Off-Take Agreement with Glencore International A.G
· European Metals (Cadence equity ownership approx. 19%) published a pre-feasibility study for the production of lithium hydroxide, increasing the net present value of the project 105% to US$1.1 BN.
INVESTMENT REVIEW
Amapá, Iron Ore Mine (“Amapá”)
In June this year Cadence Minerals entered into a binding investment agreement (“the Agreement”) with Indo Sino Pte. Ltd. (“Indo Sino”) to invest in and acquire up to a 27% interest in the former Anglo American plc (“Anglo American”) and Cliffs Natural Resources (“Cliffs”) Amapá iron ore mine, beneficiation plant, railway and private port (“Amapá Project”) owned by DEV Mineração S.A. (“Amapá”).
The Amapá Project is a large-scale iron open pit ore mine with associated rail, port and beneficiation facilities and commenced operations in December 2007. Production increased to 4.8 Mt and 6.1 Mt of iron ore concentrate product in 2011 and 2012 respectively.
A summary of the asset is as below:
· Before its sale in 2012 Anglo American valued its 70% stake in the Amapá Project at US$866 million (100% 1.2 billion) and after impairment valued it at US $462m in its 2012 Annual Report ( 100% US $600m)
· During its operation, the mine generated an annual operating profit of up to U$171 million (100%)
· The total historic mineral resource contains an estimated 348 million tonnes (“Mt”) of ore @ 38.9% iron content (“Fe”)
· The ore is beneficiated to 65% Fe Pellet Feed and 62% Fe Spiral Concentrate
· Based on available historic mine plans and an independent consultant review it is expected that at full production the Amapá Project has a mine life of 14 years and at full capacity is targeting to produce up to 5.3 Mt of Iron Ore per annum
· Subject key preconditions being met, the planned shipment of a 1.39 million tonne stockpile is scheduled to commence in December 2019. It is estimated that these stockpiles have a net realisable value of approximately US$ 60 million, which will be reinvested in the restart of the Amapá Project
· Potential for the mine and existing infrastructure to be brought to market swiftly with mining and processing anticipated to restart in 2021 subject to the grant of the necessary permits, regulatory consents and project financing.
To acquire its 27% interest, Cadence will invest US$ 6 million over two stages. The first stage is for 20% of the JV Co the consideration for which is US$2.5 million. The second stage of investment is for a further 7% of JV Co for a consideration of US$3.5 million. Should Indo Sino seek additional investors or an investment in the JV Co the agreement also provides Cadence with a first right of refusal to increase its stake to 49% in the JV Co.
Our investment is conditional on several key preconditions the first is the approval of the judicial restructuring plan (“JRP”), which was completed at the end of August. Once the remaining pre-conditions relating to the reinstatement of a concession on the railway licenses and bank creditor arrangements have been met, the US$2.5 million investment placed in the judicial trust account will be released, and Cadence will own 20% of the Amapá iron ore project. This will enable the start of the shipping of the iron stockpile.
The approval of the JRP and the fulfilment of the preconditions outlined above will result in Cadence’s and IndoSino’s joint venture company Pedra Branca Alliance Pte Ltd. (“PBA”) owning 99.9% of DEV Mineração S.A. (“Amapá”). DEV Mineração S.A. is the owner of the Amapá iron project.
Cadence’s next stage of investment will be a further investment of US$3.5 million on the grant of all operational and environmental licenses for the Amapá Project, at which point Cadence will own 27%.
As part of the JRP Amapá submitted an outline of an operational and financial plan that Amapá intends to implement to bring the project back into production, which included the following
· The total initial estimate of capital investment of approximately US$168 million, of which it is estimated US$61 million will be spent on port rehabilitation and US$47 million to be spent on plant recommissioning.
· Rehabilitation to be completed by the end of 2021 with new production in 2022. Full production by 2024 of 5.3 million tonnes (“Mt”) of iron ore per annum.
· At full production and using US$61 per tonne of 62% Fe Amapá is forecast to have:
· an average net revenue after shipping of US$266 million per annum,
· and an average EBITDA of US$136 million per annum.
European Metals Holdings Limited (“EMH”)
Cadence has been investing in European Metals since June 2015. As of the date of this document, Cadence holds approximately 19% in the Cinovec deposit in the Czech Republic through a direct holding in the share capital of European Metals that owns 100 per cent of the exploration rights to the Cinovec lithium/tin deposit. The Cinovec lithium and tin deposit is located in the Krusne Hory mountain range. The deposit that straddles the border between Germany and the Czech Republic and in Germany, it is known as the Zinnwald deposit (50% owned by Bacanora Lithium Plc ). The district has an extensive mining history, with various metals having been extracted since the 14th Century.
During the period EMH made significant progress. Drilling continued at the site with five of the eight-hole programme completed; this drilling programme was carried out to define the first two years of mining within the Cinovec-south area. The results of this programme have either been in line with or exceeded, EMH’s expectations particularly with regard to the tin intercepts.
In addition to the drilling results, EMH published a pre-feasibility study on producing battery-grade lithium hydroxide for as an alternative to battery-grade lithium carbonate. The result significantly enhanced the forecast economics of the Cinovec Project:
Highlights of the study are: (all $ figures in this release are US Dollars and increases refer to the 2017 PFS Lithium Carbonate study):
· Net estimated overall cost of production post-credits: $3,435 / tonne LiOH.H2O
· Project Net Present Value (“NPV”) increases 105% to: $1.108B (post-tax, 8%)
· Internal Rate of Return (“IRR”) was increased 37% to 28.8% (post-tax)
· Total Capital Cost: $482.6M
· Annual production of Battery Grade Lithium Hydroxide: 25,267 tonnes
· Studies are based on only 9.3% of reported Indicated Mineral Resource and a mine life of 21 years processing an average of 1.68 Mtpa ore
· The process used to produce lithium hydroxide allows for the staging of lithium carbonate and then lithium hydroxide production to minimise capital and startup risk and enables the production of either battery-grade lithium hydroxide or carbonate as markets demand
After the period end, EMH entered into an agreement with CEZ Group(“CEZ”), one of Central and Eastern Europe’s largest power utilities, to conditionally provide a EUR 2 million finance facility by way of a convertible loan. CEZ is currently conducting due diligence on the Company and Project. The successful outcome of the due diligence process could see CEZ become European Metals’ largest shareholder and co-development partner for the Cinovec Lithium/Tin Project through conversion of the convertible note and subsequent additional investment.
Macarthur Minerals (“Macarthur”)
Cadence holds approximately 9% of the equity in Macarthur. Macarthur has three iron ore projects in the Yilgarn region of Western Australia. The Company has also established multiple project areas in the Pilbara, Western Australia for conglomerate gold, hard rock greenstone gold and hard rock lithium. In addition, Macarthur Minerals has significant lithium brine interests in the Railroad Valley, Nevada, USA.
During the period Macarthur focused its efforts on its Iron Assets in Western Australia.
The main highlights for Macarthur over the period were:
· Opened an up to US$6 million institutional convertible note offer to fund the production of a Bankable Feasibility Study on Macarthur iron ore projects
· Binding Life-Of-Mine Off-Take Agreement with Glencore International A.G for the Lake Giles Iron Ore Project for approximately 4 mtpa for the first 10 years on project start up
· Macarthur entered into exclusive negotiation agreement with Aurizon for rail haulage services for the Lake Giles Iron Ore Project
· Infill drilling program planned for the Moonshine magnetite deposit
· Engineering firm Engenium commissioned to revise NI 43-101 compliant technical report and refine operating and capital costs of the hematite and magnetite projects
· Applications have been made for three additional prospective iron ore tenements. These were properties released by Cliffs Natural Resources and are adjacent to the iron ore operations of Mt Jackson and Deception Mines
Bacanora Lithium Plc (“Bacanora”)
At the period end Cadence owned less than one per cent of Bacanora’s equity and a 30% stake in the Mexalit S.A. de CV (“Mexalit”) joint venture which forms part of the Sonora Lithium Project in Northern Mexico.
Bacanora has two lithium development assets, the Sonora Lithium Project and the Zinnwald Lithium Project. Bacanora has a 50% interest in, and joint operational control, of the Zinnwald Lithium Project. Zinnwald represents a strategic asset located near a thriving market for lithium and energy products.
Bacanora’s principal asset is the Sonora Lithium Project in northern Mexico. The asset has Measured plus Indicated Mineral Resource estimate of over 5 million tonnes (‘Mt’) (comprising 1.9 Mt of Measured Resources and 3.1Mt of Indicated Resources) of lithium carbonate equivalent (‘LCE’) and an additional Inferred Mineral Resource of 3.7 Mt of LCE, Sonora is regarded as one of the world’s larger known clay lithium deposits.
Bacanora continued to progress the strategic investment by Ganfeng Lithium Co., Ltd. (“Ganfeng”) during the period and signed the investment agreement at the end of June 2019, the key terms of which were:
· Cornerstone strategic investment of 29.99% in Bacanora for £14,400,091 by Ganfeng
· Project level investment of 22.5% in Sonora Lithium Ltd , the holding company for the Sonora Lithium Project, for £7,563,649
· Additional long-term offtake at a market-based price per tonne
· Gangfeng will complete a review within six months of the EPC engineering design and capital costs of Sonora Lithium Project with a view to reducing costs and accelerating the timetable
· Gangfeng will provide a plant and process commissioning team to assist Bacanora in delivering first production in 2021
At the time of publishing Ganfeng was awaiting final approval from Chinese authorities to make its investment.
Yangibana Rare Earth Project
Cadence owns a 30% free carried interest in the Yangibana North, Gossan, Hook, Kanes Gossan, Lions Ear and Bald Hill North rare earth projects in Western Australia. These projects form part of the larger Yangibana Rare Earth Project (“the Project”). The free carry is up to the commencement of the feasibility study.
A considerable amount of work over this period has been to define the geological resource and reserves, optimise the process flow, carry out detailed design and engineering work required for the setting up of a process plant, negotiations on equipment supply and no less crucial securing project finance. An early works permit was granted which allowed the initiation of infrastructure work and bring on-site a 340 rooms accommodation camp ready for occupation when mine construction commences.
On geology, there was a 34% increase in probable ore reserves to 10.35 million tonnes at 1.22% TREO including 0.43%Nd2O3+Pr6O11, supporting an initial 11 years operational life for the project based on the JORC certified resource of 21.7 million tonnes.
The current mine plan and production targets set out by the operator incorporates 10.35 million tonnes of Probable Ore Reserves, of which 1.96 million tonnes is part our joint venture asset, Yangibana North, which according to the operator’s production targets are scheduled to be mined from year 8 to year 14. These production targets include indicated mineral resources, hence the longer mine life.
Lithium Assets in Australia
In March this year Cadence announced that it has agreed to acquire three highly prospective assets in Australia that are in regions with proven high-grade lithium mineralisation. The mechanism to facilitate this acquisition was via varying binding investment agreements in place with Lithium Technologies Pty Ltd (“LT”) and Lithium Supplies Pty Ltd (“LS”) that Cadence entered on 11 December 2017 to acquire up to 100% of six prospective hard rock lithium assets in Argentina.
Highlights of the assets include:
· The acquisition covers three projects – Picasso (Western Australia – WA), Litchfield (Northern Territories – NT) and Alcoota (NT) – that are located in regions with proven lithium mineralisation and supportive mining infrastructure
· The Picasso Project (license granted) is near Alliance Mineral Assets’ (ASX: A40; SGX: 40F; “AMA”) high-profile Bald Hill Mine in WA (note: AMA recently completed a 50:50 A$400m+ merger with delisted Tawawa Resources [ASX: TAW] & raised $40M to develop the asset base)
· Demonstrating exploration upside for Picasso, the Bald Hill Mine is producing a spodumene concentrate and has a JORC (2012) compliant mineral resource of 26.5Mt @ 0.96% Li2O; probable ore reserves at 11.3Mt @ 1.01% Li2O
Preliminary exploration work was concluded in April with positive results, and Cadence increased its stake from 4% to 24%. Early exploration work will begin soon to test and sample targets that have been identified during the preliminary exploration.
Other Investments
Cadence also retains equity positions in Sagon Resources Ltd (formerly Clancy Minerals Ltd) and Auroch Minerals Ltd. The latter being involved in base metal exploration in Australia, in particular, the Saints Nickel Project in Western Australia. Sagon Resources Ltd is currently exploring the Cummins Range Rare Earths Project.
FINANCIAL REVIEW
During the period, the Group made a loss before taxation of £0.28 million (30 June 2017: loss of £4.61 million). This was primarily due to an increase in the value on our portfolio, which offset administrative, financing and share of associated losses totalling £0.96 million.
There was a weighted basic loss per share of 0.003p (30 June 2017: loss per share 0.059p) Foreign currency translation differences marginally decreased comprehensive loss for the period to £0.24 million (30 June 2017: total comprehensive loss of £4.66 million).
Administrative expenses decreased by £0.11 million compared to the same period last year; this decrease was driven by cost-cutting measures across the board.
The total assets of the group increased from £18.33 million at 31 December 2017 to £19.39 million. Of this amount, £2.33 million represent the market value of our available for sale investments at the period end. The reduction in the total assets is as a result of the decrease in the value of Bacanora equity, which was the primary driver for the reduction of available for sale asset value.
It is important to note that this does not include our investment in EMH. Our investment in EMH is classified as an investment in an associate and held at a value of £12.2 million. EMH is classified as such because we hold approximately 19% and Kiran Morzaria, the Chief Executive Officer of Cadence is also a Non-Executive Director of EMH.
Our borrowings of £3.71 million as at the 31 December 2017 reduced to £2.06 million by the end of the period as we paid back our convertible loans.
During the period, our net cash outflow from operating activities was £0.52 million compared to £0.45 million during the same period last year. We invested £0.27 million in Amapá, as part of our due diligence and JRP costs and our financing costs were some £0.19 million. We disposed of £1.42 of our available for sale investments which predominantly was our Bacanora equity. These sales were used to pay back some £1.59 million of our convertible loan during the period. We raised some £1.30 million of equity during the period which after netting of the aforementioned costs and revenue from the sale of our equity stake yielded resulted in a cash balance at the end of the period of £0.54 million
For further information, please contact |
|
Cadence Minerals plc |
+44 (0) 207 440 0647 |
Andrew Suckling |
|
Kiran Morzaria |
|
WH Ireland Limited (NOMAD & Broker) |
+44 (0) 207 220 1666 |
James Joyce |
|
James Sinclair-Ford |
|
Novum Securities Limited (Joint Broker) |
+44 (0) 207 399 9400 |
Jon Belliss |
CADENCE MINERALS PLC
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 JUNE 2019
Notes |
Unaudited Period ended 30 June 2019 |
Unaudited Period ended 30 June 2018 |
Audited Year ended 31 December 2018 |
|||
£’000 |
£’000 |
£’000 |
||||
Income |
– |
|||||
Unrealised profit/(loss) on assets held for sale |
1,118 |
(3,730) |
(7,440) |
|||
Realised (loss)/profit on assets held for sale |
(264) |
105 |
(1,967) |
|||
Other income |
4 |
48 |
140 |
|||
858 |
(3,577) |
(9,267) |
||||
Share based payments |
– |
(3) |
(7) |
|||
Other administrative expenses |
(672) |
(785) |
(1,559) |
|||
Total administrative expenses |
(672) |
(788) |
(1,566) |
|||
Operating profit/(loss) |
186 |
(4,365) |
(10,833) |
|||
Share of associates losses |
(274) |
(182) |
(555) |
|||
Finance cost |
(197) |
(59) |
(377) |
|||
(Loss)/profit before taxation |
(285) |
(4,606) |
(11,765) |
|||
|
|
|
||||
Taxation |
– |
– |
– |
|||
(Loss)/profit attributable to the equity holders of the Company |
(285) |
(4,606) |
(11,765) |
|||
Other comprehensive income/(expenditure) |
||||||
Foreign currency translation differences |
47 |
(53) |
(150) |
|||
Other comprehensive income/(expenditure) for the period net of tax |
47 |
(53) |
(150) |
|||
Total comprehensive expenditure for the period |
(238) |
(4,659) |
(11,915) |
|||
Loss per share |
||||||
Basic (pence per share) |
3 |
(0.003) |
(0.059) |
(0.150) |
||
Diluted (pence per share) |
3 |
(0.003) |
(0.051) |
(0.145) |
CADENCE MINERALS PLC
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 JUNE 2019
Share capital |
Share premium account |
Share-based payment reserve |
Hedging, Loan & Exchange reserves |
Retained earnings |
Total equity |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Balance at 1 January 2018 |
1,202 |
27,552 |
3,178 |
337 |
(5,545) |
26,724 |
Share based payments |
– |
– |
3 |
– |
– |
3 |
Transfer on lapse of warrants |
– |
– |
(132) |
– |
132 |
– |
Transactions with owners |
– |
– |
(129) |
– |
132 |
3 |
Foreign exchange |
– |
– |
– |
(53) |
– |
(53) |
Profit for the period |
– |
– |
– |
– |
(4,606) |
(4,606) |
Total comprehensive loss for the period |
– |
– |
– |
(53) |
(4,606) |
(4,659) |
Balance at 30 June 2018 (unaudited) |
1,202 |
27,552 |
3,049 |
284 |
(10,019) |
22,068 |
Share based payments |
– |
– |
4 |
– |
– |
4 |
Transfer on lapse of warrants |
– |
– |
(1,661) |
– |
1,661 |
– |
On settlement of loan notes |
– |
– |
(412) |
(412) |
||
Transactions with owners |
– |
– |
(1,657) |
(412) |
1,661 |
(408) |
Foreign exchange |
– |
– |
– |
(97) |
– |
(97) |
Loss for the period |
– |
– |
– |
– |
(7,159) |
(7,159) |
Total comprehensive loss for the period |
– |
– |
– |
(97) |
(7,159) |
(7,256) |
Balance at 31 December 2018 |
1,202 |
27,552 |
1,392 |
(225) |
(15,517) |
14,404 |
Issue of share capital |
232 |
2,668 |
– |
– |
– |
2,900 |
Costs of share issue |
– |
(105) |
– |
– |
– |
(105) |
Transactions with owners |
232 |
2,563 |
– |
– |
– |
2,795 |
Foreign exchange |
– |
– |
– |
47 |
– |
47 |
Loss for the period |
– |
– |
– |
– |
(285) |
(285) |
Total comprehensive loss for the period |
– |
– |
– |
47 |
(285) |
(238) |
Balance at 30 June 2019 (unaudited) |
1,434 |
30,115 |
1,392 |
(178) |
(15,802) |
16,961 |
CADENCE MINERALS PLC
STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2019
Unaudited |
Unaudited |
Audited |
||||
30 June 2019 |
30 June 2018 |
31 December 2018 |
||||
Assets |
Notes |
£’000 |
£’000 |
£’000 |
||
Non-current |
||||||
Intangible assets |
2,438 |
1,875 |
2,172 |
|||
Investment in associate |
12,170 |
12,918 |
12,483 |
|||
14,608 |
14,793 |
14,655 |
||||
Current assets |
||||||
Trade and other receivables |
1,919 |
461 |
315 |
|||
Assets held for sale |
2,330 |
9,946 |
2,895 |
|||
Cash and cash equivalents |
536 |
216 |
468 |
|||
Total current assets |
4,785 |
10,623 |
3,678 |
|||
Total assets |
19,393 |
25,416 |
18,333 |
|||
EQUITY AND LIABILITIES |
||||||
Current liabilities |
||||||
Trade and other payables |
372 |
290 |
223 |
|||
Borrowings |
2,060 |
3,058 |
3,706 |
|||
Total current liabilities and total liabilities |
2,432 |
3,348 |
3,929 |
|||
Equity |
||||||
Share capital |
4 |
1,434 |
1,202 |
1,202 |
||
Share premium |
30,115 |
27,552 |
27,552 |
|||
Share based payment reserve |
1,392 |
3,049 |
1,392 |
|||
Hedging & Exchange reserve |
(178) |
284 |
(225) |
|||
Retained earnings |
(15,802) |
(10,019) |
(15,517) |
|||
Total equity and liabilities |
||||||
to owners of the company |
16,961 |
22,068 |
14,404 |
|||
Total equity and liabilities |
19,393 |
25,416 |
18,333 |
|||
CADENCE MINERALS PLC
CONSOLIDATED CASH FLOW STATEMENT
FOR THE PERIOD 30 JUNE 2019
Unaudited Period ended |
Unaudited Period ended |
Audited Year ended |
||||
30 June 2019 |
30 June 2018 |
31 December 2018 |
||||
£’000 |
£’000 |
£’000 |
||||
Cash flows from operating activities |
||||||
Operating profit/(loss) |
186 |
(4,365) |
(10,833) |
|||
Net realised/unrealised profit on assets held for sale |
(854) |
3,625 |
9,407 |
|||
Equity settled share-based payments |
– |
3 |
7 |
|||
Decrease/(increase) in trade and other receivables |
(4) |
261 |
407 |
|||
Increase/(decrease) in trade and other payables |
149 |
28 |
(39) |
|||
Net cash outflow from operating activities |
(523) |
(448) |
(1,051) |
|||
Taxation |
– |
– |
– |
|||
Cash flows from investing activities |
||||||
Payments for investments in assets held for sale |
– |
(476) |
(523) |
|||
Receipts on sale of assets held for sale |
1,419 |
438 |
1,755 |
|||
Receipts from sale of/(payments for) investments in associates |
39 |
– |
(50) |
|||
Investment in exploration costs |
(266) |
(100) |
(325) |
|||
Net cash outflow from investing activities |
1,192 |
(138) |
857 |
|||
Cash flows from financing activities |
||||||
Proceeds from issue of share capital |
1,300 |
– |
– |
|||
Share issue costs |
(105) |
– |
– |
|||
Net (loan repayments)/borrowings |
(1,599) |
(1,176) |
(998) |
|||
Finance cost |
(197) |
(59) |
(377) |
|||
Net cash inflow from financing activities |
(601) |
(1,235) |
(1,375) |
|||
Net increase/(decrease) in cash and cash equivalents |
68 |
(1,821) |
(1,569) |
|||
Cash and cash equivalents at beginning of period |
468 |
2,037 |
2,037 |
|||
Cash and cash equivalents at end of period |
536 |
216 |
468 |
NOTES TO THE INTERIM REPORT
FOR THE PERIOD ENDED 30 JUNE 2019
1 BASIS OF PREPARATION
The interim financial statements have been prepared in accordance with applicable accounting standards and under the historical cost convention. The financial information set out in this interim report does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. The Group’s statutory financial statements for the year ended 31 December 2018 have been delivered to the Registrar of Companies. The auditor’s report on those financial statements was unqualified.
The principal accounting policies of the Group are consistent with those detailed in the 31 December 2018 financial statements, which are prepared in accordance with International Financial Reporting Standards (IFRSs), as adopted by the European Union. IFRS16 – Leases has been adopted, but as the Group has no leases exceeding 12 months, this has had no impact.
GOING CONCERN
The Directors have prepared cash flow forecasts for the period ending 30 September 2019. The forecasts demonstrate that the Group has sufficient funds to allow it to continue in business for a period of at least twelve months from the date of approval of these financial statements. Accordingly, the accounts have been prepared on a going concern basis.
CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results
2 SEGMENTAL REPORTING
An operating segment is a distinguishable component of the Group that engages in business activities from which it may earn revenues and incur expenses, whose operating results are regularly reviewed by the Group’s chief operating decision maker to make decisions about the allocation of resources and assessment of performance and about which discrete financial information is available.
The chief operating decision maker reviews financial information for and makes decisions about the Group’s performance as a whole. The Group has not actively traded during the period.
Subject to further acquisitions the Group expects to further review its segmental information during the forthcoming financial year.
3 PROFIT PER SHARE
The calculation of the loss per share is based on the loss attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period.
Unaudited |
Unaudited |
Audited |
|||
six months ended |
six months ended |
year ended |
|||
30 June 2019 |
30 June 2018 |
31 December 2018 |
|||
£’000 |
£’000 |
£’000 |
|||
(Loss)/profit on ordinary activities after tax (£’000) |
(285) |
(4,606) |
(11,765) |
||
Weighted average number of shares for calculating basic loss/profit per share |
8,335,217,332 |
7,851,440,338 |
7,851,440,338 |
||
Share options and warrants exercisable |
280,000,000 |
1,259,575,345 |
280,000,000 |
||
Weighted average number of shares for calculating diluted loss/profit per share |
8,615,217,332 |
9,111,015,683 |
8,131,440,338 |
||
Basic loss per share (pence) |
(0.003) |
(0.059) |
(0.150) |
||
Diluted loss per share (pence) |
(0.003) |
(0.051) |
(0.145) |
4 SHARE CAPITAL
Unaudited |
Unaudited |
Unaudited |
|||
30 June 2019 |
30 June 2018 |
30 June 2018 |
|||
£’000 |
£’000 |
£’000 |
|||
Allotted, issued and fully paid |
|||||
173,619,050 deferred shares of 0.24p (30 June 2018 and 31 December 2018: 173,619,050) |
417 |
417 |
417 |
||
10,172,652,446 ordinary shares of 0.01p (30 June 2018 and 31 December 2018: 7,851,440,338) |
1,017 |
785 |
785 |
||
1,434 |
1,202 |
1,202 |
Recent Posts
- #BRES Blencowe Resources PLC – Results of Retail Offer
- Mendell Helium #MDH – Result of AGM
- #BRES Blencowe Resources PLC – BookBuild Retail Offer and Capital Raise of £1.5m
- Mendell Helium #MDH – M3 Helium signs exclusive farm-in agreement for Hugoton field with Scout Energy
- Quoted Micro 4 November 2024