AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Atlantic Sapphire

Investor Presentation Aug 20, 2024

3543_rns_2024-08-20_af5dc01e-0dd6-4e1a-b452-41145d9806dc.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

H1 2024 Operational Update

August 20, 2024

IMPORTANT INFORMATION AND DISCLAIMER (1/2)

IMPORTANT INFORMATION

THIS DOCUMENT IS NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION, IN WHOLE OR IN PART, DIRECTLY OR INDIRECTLY, IN OR INTO OR FROM THE UNITED STATES OF AMERICA, ITS TERRITORIES, DEPENDENCIES OR POSSESSIONS, INCLUDING ANY STATE OF THE UNITED STATES AND THE DISTRICT OF COLUMBIA, OR AUSTRALIA, CANADA, JAPAN OR SOUTH AFRICA OR TO ANY RESIDENT THEREOF, OR ANY JURISDICTION WHERE SUCH DISTRIBUTION IS UNLAWFUL. THIS DOCUMENT IS NOT AN OFFER OR AN INVITATION TO BUY OR SELL SECURITIES IN ANY JURISDICTION.

This presentation (the "Company Presentation") has been prepared by Atlantic Sapphire ASA (the "Company"). In this Company Presentation, references to the "Company", the "Group", "we", "our", "us", or similar terms refer to the Company and its consolidated subsidiaries, except where context otherwise requires.

This Company Presentation has been prepared for information purposes only, and does not constitute or form part of, and should not be construed as, any offer, invitation or recommendation to purchase, sell or subscribe for any securities in any jurisdiction and neither the Company Presentation nor anything contained herein shall form the basis of, or be relied upon in connection with, or act as an inducement to enter into, any investment activity. This Company Presentation does not purport to contain all of the information that may be required to evaluate any investment in the Company or any of its securities and should not be relied upon to form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever. This Company Presentation is intended to present background information on the Company, its business and the industry in which it operates and is not intended to provide complete disclosure upon which an investment decision could be made.

This Company Presentation is furnished by the Company, and it is expressly noted that no representation or warranty, express or implied, as to the accuracy or completeness of any information included herein is given by the Company. This Company Presentation and the information contained herein have not been independently verified he contents of this Company Presentation are not to be construed as financial, legal, business, investment, tax or other professional advice. Each recipient should consult with its own professional advisors for any such matter and advice. Generally, any investment in the Company should be considered as a high-risk investment. A recipient of this Company Presentation acknowledges and accepts that no external advisor (neither financial or legal) has been engaged to carry out a due diligence or to verify the information contained herein.

Information provided on the market environment, developments, trends and on the competitive situation is based on data and reports prepared by third parties and/or the Company based on its own information and information derived from such third-party sources. Third party industry publications, studies and surveys generally state that the data contained therein have been obtained from sources believed to be reliable, but that there is no guarantee of the accuracy or completeness of such data.

This Company Presentation is current as of 20 August 2024. Neither the delivery of this Company Presentation nor any further discussions of the Company with any of the recipients shall, under any circumstances, create any implication that there has been no change in the affairs of the Company since such date. This Company Presentation contains several forward-looking statements relating to the business, future financial performance and results of the Company and/or the industry in which it operates. In particular, this Company Presentation contains forward-looking statements such as with respect to the Company's potential future revenues and cash flows, the Company's equity and debt financing requirements and its ability to obtain financing in a timely manner and at favourable terms. Forward-looking statements concern future circumstances and results and other statements that are not historical facts, sometimes identified by the words "believes", "expects", "predicts", "intends", "projects", "plans", "estimates", "aims", "foresees", "anticipates", "targets", and similar expressions. The forward-looking statements contained in this Company Presentation, including assumptions, opinions and views of the Company or cited from third party sources, are solely opinions and forecasts which are subject to risks, uncertainties and other factors that may cause actual events to differ materially from any anticipated development. All forward–looking statements attributable to the Company or persons acting on its behalf apply only as of the date of this Company Presentation and are expressly qualified in their entirety by the cautionary statements included elsewhere in this document.

IMPORTANT INFORMATION AND DISCLAIMER (2/2)

The distribution of this Company Presentation by the Company in certain jurisdictions is restricted by law. Accordingly, this Company Presentation may not be distributed or published in any jurisdiction except under circumstances that will result in compliance with any applicable laws and regulations. This Company Presentation does not constitute an offer of, or an invitation to purchase, any securities.

IN RELATION TO THE UNITED STATES AND U.S. PERSONS, THIS COMPANY PRESENTATION IS BEING FURNISHED ONLY TO INVESTORS THAT ARE "QUALIFIED INSTITUTIONAL BUYERS" ("QIBs"), AS DEFINED IN RULE 144A UNDER THE U.S. SECURITIES ACT OF 1933, AS AMENDED (THE "U.S. SECURITIES ACT"). THIS PRESENTATION DOES NOT CONTAIN OR CONSTITUTE AN OFFER OF, OR THE SOLICITATION OF AN OFFER TO BUY OR SUBSCRIBE FOR, SHARES OF THE COMPANY TO ANY PERSON IN THE UNITED STATES. THE SHARES HAVE NOT BEEN, AND WILL NOT BE, REGISTERED UNDER U.S. SECURITIES ACT OR WITH ANY SECURITIES REGULATORY AUTHORITY OF ANY STATE OR OTHER JURISDICTION IN THE UNITED STATES, AND MAY NOT BE OFFERED OR SOLD WITHIN THE UNITED STATES, OR TO OR FOR THE ACCOUNT OR BENEFIT OF A U.S. PERSON, EXCEPT PURSUANT TO AN APPLICABLE EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE REGISTRATION REQUIREMENTS OF THE U.S. SECURITIES ACT AND IN COMPLIANCE WITH ANY APPLICABLE STATE SECURITIES LAWS.

This Company Presentation is subject to Norwegian law, and any dispute arising in respect of this Company Presentation is subject to the exclusive jurisdiction of Norwegian courts with Oslo District Court as first venue.

01 Operational update

Summary of company highlights

Positioned to be a key salmon producer in the world's largest market

  • All permits and licensing in place to take a significant share of the >600,000 tons p.a. US salmon market1
  • Significant competitive advantages by being uniquely close to US consumers
  • Atlantic Sapphire has been producing salmon for six years and has an extensive local retail network

Production stabilized, to be further optimized and scaled

  • Strong operational performance since infrastructure improvements from October 2023
  • New initiatives to secure improved utilization of Phase 1
  • Final preparations ongoing for Phase 2 investment decision and contracting

Economies of scale to be unlocked with added volume

  • Company set to materially improve price achievement from Q4 2024
  • Cost base to significantly benefit from improved utilization of Phase 1
  • Company expected to generate USD >100m in EBITDA with the addition of Phase 22

New management team with strong focus on building value

  • New management in place with ~50 years of combined salmon farming experience
  • Clear plan in place to optimize Phase 1 – capital required to unlock
  • Strong focus on building further scale with addition of Phase 2

1) Source: MOWI Salmon Industry Handbook 2024

Stage 1: Proof of concept Stage 2: Resiliency and Efficiency Stage 3: Phase 2 Investment Decision
Produce harvest weight size fish (3+ kg HOG) Implement bottle-neck removal capex items until mid-2025 Refine detailed design
High share of premium quality Increase feeding rate / improve FCR Value engineering
Stable farming conditions Cost efficiency plan Full economic assessment and financing
Stable feeding and growth performance Build biomass to adapt to feeding level Investment decision

Positive cash flow towards end-2025

Construction resumption

Stage 1: Improvements positively impacting overall biomass

Harvest weight is expected to increase as biomass has been adjusted to current feeding levels

Stage 1: Stable performance on key operational parameters since October 2023

Monthly mortality rates (% of fish) Monthly average water temperatures (Co 0% 1% 2% 3% 4% 5% 6% 7% 8% 9% Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23 Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24

)

  • Significant improvement in mortality following the completion of the installation of new chillers in Q4 2023
  • Industrialization strategy implemented with focus on facility capacity, improving bottlenecks, and knowledge-based improvements
  • New operational protocol implemented from October 2023
  • Technical service operations shifting from retro active to preventive maintenance
  • Stable water quality and temperature achieved after October 2023
  • New rental chiller capacity was brought online from October 2023, immediately resolving prior issues with elevated temperatures
  • Since the new chiller bank was installed, the company have achieved stabilized water temperatures (in line with target temperatures) and have seen a drastic decrease in mortality and increase in production
  • Improved on redundancy and cooling efficiency (chiller capacity + intake heat exchanger)

Stage 1: Strong biomass growth improvement across recent batches

9

Stage 1: Proof of concept

Stage 1 complete and validation of the phase 1 plant achieved when the following operational targets are attained

  • Producing large salmon
    • 4 consecutive weeks of average of 3.0 kg HOG or more salmon harvested
    • Biological FCR below 1.3 for harvested fish
    • 75% of harvest is superior grade
  • Stable farm operating conditions over 12 months
    • Monthly average water quality of <14oC
    • Monthly mortalities <1%

Stage 2: Feeding restrictions to be unlocked through de-bottlenecking

  • Monthly feeding levels have increased since October 2023 as a result of the investments made into de-bottlenecking and optimizing feeding activities
  • The feeding capacity of the facility has been limited by bottlenecks and downtime in the water treatment capacity, which was the root cause for the Company having to harvest out fish at small sizes during Q2 (as announced on 11 July 2024)
  • With new management team in place, the focus has been to optimize production and remove bottlenecks to realize the potential of Phase 1
  • Bottleneck removal components scheduled from November 2024 until June 2025 will allow for a gradual increase in daily feeding levels
  • Building the right biomass along the way, especially in Q3 2025 when feeding capacity is increasing
  • Daily feeding levels achieved during 2025 will allow for an estimated annualized harvest volume of up to 8,000t HOG

Key comments Quarterly feeding rate (kg)

Stage 2: Investment period to improve resiliency and efficiency of existing operations

Fine tuning of the facility, achieving operational excellence

  • The feeding capacity of the facility has been limited by bottlenecks and downtime in the water treatment capacity, and the Company therefore initiated mitigating actions to reduce number of fish to the current levels (as announced on 11 July 2024)
  • New management identified what is expected to be needed to complement and complete efforts initiated in October 2023 – planned to result in a fully utilized Phase 1
  • In addition to Phase 1 de-bottlenecking, the Company sees strong benefits from completing a new water well to continue the Phase 2 progress and improve Phase 1 performance
  • Removing of bottlenecks and reduction of unscheduled downtime will allow for increased feeding and derisking of Phase 1

Items will be implemented system by system - first remove bottlenecks in pre-ongrowing, then the ongrowing sections one after the other

…to be completed by new management in the period ahead for full utilization of Phase 1

Stage 1 complete and validation of the phase 1 plant achieved when the following operational targets are attained

  • Refine detailed design to incorporate lessons learned from proof of concept (stage 1)
  • Bid and proposal activity, value engineering to optimize
  • Full economic assessment of investment case
  • Final investment decision and completion of financing
  • Initiation of construction

02 Financial update

Summary of first half 2024

  • Stable biological situation, but challenging financial situation
  • Lower feeding volumes than estimated has led to lower biomass and lower fish weight
  • Low sales price achieved
    • Harvest mature fish in Q1, low sales price expected
    • Harvest small fish in Q2 and into Q3, lower sales price than estimated
  • Low sales price has given low revenue and significantly lower cash flow from operations
  • Lower average fish weight in inventory (biomass) has given lower draw on RCF due to lower borrowing base

H1 2024 key highlights and figures

Overview of key figures Commentary

Unaudited (USD 1,000) 30 June
2024
30 June
2023
31 Dec
2023
Operating revenue 11,196 8,058 13,995
EBIT (47,901) (43,703) (126,188)
EBIT % -427.84% -542.36% -901.66%
EBITDA (39,873) (36,375) (112,349)
Net loss (52,011) (48,377) (133,758)
Earnings per share
Retrospectively adjusted basic earnings per share (0.53) (2.01) (3.28)
Retrospectively adjusted diluted earnings per share (0.53) (2.01) (3.28)
Non-IFRS measures
EBIT (47,901) (43,703) (126,188)
Add back:
Depreciation and amortization 8,028 7,328 13,839
Fair value adjustment on biological assets (6,746) 2,917 14,095
EBITDA, pre-fair value adjustment on biological assets (46,619) ( 33 , 458 ) (98,254)
Add back:
Impairment of non-current assets 35,000
EBITDA, adjusted * (46,619) ( 33 , 458 ) (63,254)
Total assets 328,447 365,654 342,258
Capital expenditures 6,003 14,551 21,399
Net interest-bearing debt 22,631 20,991 4,895
Equity share 80.60% 83.29% 82.73%
  • Approximately 2,750t RLW gross biomass gain and total harvest volume of 2,395t HOG for H1 2024
  • Consistent price achievement on premium fish
  • Overall cost per kg of biomass produced decreased compared to the same period in 2023
  • Good biological development and operating conditions with low mortalities, improved growth per batch, stable water temperature, and stable water quality
  • Further optimization towards US Phase 1 proven state through further fine-tuning of the facility for a safer production environment and improved biomass gain, while US Phase 2 construction currently kept at a minimum with a focus on the design and optimization of the overall project's quality and cost

H1 2024 financial statements

Consolidated statement of operations Commentary

Unaudited (USD 1,000) 30 June
2024
30 June
2023
31 Dec
2023
Revenue 11,196 8,058 13,995
Cost of goods sold 4 (46,902) (36,432) (67,141)
Fair value adjustment on biological assets র্ব 6,746 (2,917) (14,095)
Salary and personnel costs (5,134) (2,551) (4,051)
Selling, general, and administrative costs 3 (5,826) ( 4 , 303 ) (7,984)
Other income, net 3 47 1,770 1,927
Impairment of non-current assets 5 - (35,000)
Depreciation and amortization 5 (8,028) (7,328) (13,839)
Operating loss (47,901) (43,703) (126,188)
Finance income 701 747 1,516
Finance expense (4,811) (5,421) (9,086)
Loss before income tax (52,011) (48,377) (133,758)
Income tax
Net loss (52,011) (48,377) (133,758)
Earnings per share:
Retrospectively adjusted basic earnings per share (0.53) (2.01) (3.28)
Retrospectively adjusted diluted earnings per share (0.53) (2.01) (3.28)

Consolidated Statement of Operations

  • Harvest volume: 2,395t HOG in H1 2024 (870t in H1 2023)
  • Cost of Goods Sold:
    • Y/Y increase of primarily driven by increased harvest volume and realization of COGS from such batches.
    • Y/Y mortality cost reduced to USD 0.9m (USD 7.2m in H1 2023)
  • SG&A: Y/Y increase primarily driven by transition costs in management and increase in insurance costs

Cost Outlook (H2 2024 and Beyond)

  • EBITDA: Expected to further approach break-even driven by increases in biomass gain, harvest volumes, and overall size and quality
  • Maintenance: Continued shift from corrective to preventative maintenance will allow for stable systems and resulting operations
  • Chillers: Continued use of additional chillers during summer season to maintain stable temperatures, with return to normal capacity upon the end of summer

H1 2024 Operations Represent the Continued Path to Stability and Steady State

H1 2024 financial statements

Consolidated statement of financial position Commentary

Unaudited (USD 1,000) 30 June
2024
30 June
2023
31 Dec
2023
Unaudited (USD 1,000) 30 June
2024
30 June
2023
31 Dec
2023
ASSETS EQUITY AND LIABILITIES
Non-current assets Equity
Property, plant, and equipment, net 274,718 310,740 275,599 Share capital 11,726 3,123 8,644
Right of use asset 1,717 2,187 1,971 Share premium 721,737 633,909 691,430
Restricted deposits 15,203 - 15,172 Employee stock options 4,781 4,500 3,959
Security deposits 1,437 1,448 1,353 Accumulated deficit (466,178) (328,786) (414 , 167 )
Other investments 6 ‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍‍ 6 Accumulated translation differences (7,336) (8,185) (6,726)
Trade and other receivables (non-current) 1,103 1,146 481 Total equity 264 , 730 304 , 561 283 , 140
Total non-current assets 294 , 184 315,527 294,582
Non-current liabilities
Current assets Borrowings (non-current) 37,894 44 , 600 37,603
Prepaid and other current assets 438 708 2,213 Lease liability (non-current) 1,474 1,955 1,729
Inventories, net 6,103 4,955 5,139 Total non-current liabilities 39,368 46,555 39,332
Biological assets 13,961 18,623 16,218
Trade and other receivables, net 3,376 1,617 1,155 Current liabilities
Restricted cash 415 615 415 Borrowings (current) 9,910 5,000
Cash 9,970 23,609 22,536 Lease liability (current) 471 433 450
Total current assets 34,263 50,127 47,676 Trade and other payables 13,968 14 , 105 14,336
Total current liabilities 24,349 14,538 19.786
TOTAL ASSETS 328,447 365,654 342,258
Total liabilities 63,717 61,093 59,118
PAULTY ARIB LIABLE PER 000 119 AAP
AP 1
  • Operating Cash: USD 10.0m
  • Restricted Deposits1 : USD 15.2m
  • CAPEX: USD 6.0m
    • Largely tied to US Phase 2 construction with USD 113.3m invested as of 30 June 2024, of which approximately:
      • USD 106.2m are infrastructure costs
      • USD 7.1m are project delivery costs
  • Borrowings: USD
    • NIBD (incl. restricted deposits 1 ): USD 22.6m
    • Term Debt: USD 40.9m drawn
    • RCF: USD 6.0m drawn, USD 11.4m available2
    • USD 100.0m in undrawn term (to be cancelled as part of the contemplated fundraise)3
  • Equity: USD 264.7m
    • Driven by capital raise proceeds offset by accumulated losses
    • Private Placements:
      • 29 February 2024: NOK 369.0m (USD 35.0m)
      • Upcoming Capital Raise

1) The provisions of the amended 2020 Credit Facility replaced its financial covenant of a USD 15.0m minimum cash balance to holding a restricted deposit of USD 15.0m. In connection with the contemplated fundraise, DNB Bank has credit approved a reduction of the minimum liquidity to USD 10m (see p. 19 for more information)

2) Approximately USD 2.6m of the USD 20.0m RCF facility is currently utilized as a Letter of Credit for equipment leasing

3) As part of the contemplated capital raise, the Company and DNB Bank has jointly agreed to cancel the uncommitted and undrawn Phase 2 Delayed Term Loan, in order to remove commitment fees on the undrawn debt and improve liquidity (see p. 19 for more information)

H1 2024 financial statements

2024 H1 Key Financials by Segment Summary

Six months ended 30 June 2024
Unaudited (USD 1,000)
Denmark
operations
US
operations
Other and
eliminations
Consolidated
Revenue from sale of salmon - 11,196 11,196
EBITDA (34) (38,609) (1,230) (39,873)
EBITDA, pre-fair value adjustment (34) (45,355) (1,230) (46,619)
EBITDA, adjusted* (34) ( 45 , 355 (1,230) (46,619)
Pre-tax income (loss) (59) (52,806) 854 (52,011)
Total assets 1,369 321,264 5,814 328,447
Total liabilities 1,455 162,030 (99,768) 63,717
Depreciation and amortization 10 8,018 - 8,028
Capital expenditures - 6,003 6,003

All Focus is on the US, Considering to Divest the Remaining Danish Assets

Atlantic Sapphire's Advantageous Location Unlocks Premium Pricing

  • Under stable conditions, ~80-90% of total harvest is expected to be sold at the Bluehouse premium price, raising the average price achievement considerably
  • Targeting ~USD 12/kg in average price achievement once in ramped up production
    • Stable deliveries over time to stable customer base
  • Average price achievement in H1 2024 negatively affected by the high share of small and downgraded fish with prior maturation challenges
  • Focus on new value-added and convenience product lines

Stage 3: Strong focus on building scale with the addition of Phase 2

Management currently estimates total Phase 2 capex to around USD 350 - 400 million. USD 113 million is already invested as of H1 2024. The Phase 2 capex estimate is uncertain and a current estimate based on previous capex estimates, inflation assumptions and some design changes

  • 1) Design capacity does not reflect current practical production capacity as one of twelve tanks is used for purging while only Phase 1 is operational
  • 2) Total assets minus total liabilities
  • 3) Extrapolated fixed EBITDA cost only including indirect cost
  • 4) Illustrated EBITDA potential assumes 8,250-8,750 tons of practical capacity for Phase 1 at USD 1.5-2.0/kg EBITDA margin; and 25,000 tons of practical capacity for Phases 1 & 2 combined at USD 5/kg target margin

Contemplated transaction: Raising capital to fund investments and operations towards achieving positive EBITDA for phase 1

Sources USDm USDm Uses
1 Minimum liquidity covenant reduction 5 11 Well investment Phase 2
2 Gross proceeds rights issue 60 25 Phase 1 investments
3 Gross proceeds convertible loan 20 19 Working capital build up
RCF draw-down and cash at hand1 9 29 Operational cash flow
10 Financing costs and general corporate purposes
Total Sources 94 94 Total Uses
  • The company estimates the total funding need for Phase 1 to get EBITDA positive to be around USD 94m
    • Planned investments of USD 25m in Phase 1 to resolve bottlenecks in water treatment capacity, allowing the Company to increase feeding, thereby increasing biomass production. The increased production will require USD 19m in working capital towards steady-state harvesting
    • Additionally, USD 11m investments towards a Phase 2 well, enabling proper maintenance of existing Phase 1 wells
  • Currently, the Company estimates that the current fundraise will be sufficient to fund the Company towards the end of 2025, whereby it is estimated that Phase 1 will be self-funding
  • The fundraise, together with the amendments to the debt package will allow for the Company to continue to prove stable operations and optimize Phase 1 production, which will be key to unlock Phase 2 and the inherent value creation potential

Sources and uses until estimated EBITDA positive for Phase 1 Main terms of the contemplated transaction (extract, simplified)

1 Amendment of debt facility:

  • No installments on Term Loan for remaining of 2024 and 2025
  • Reduction in the minimum liquidity covenant of USD 5m
  • Cancellation of uncommitted and undrawn Phase 2 Delayed Term Loan, removing commitment fees

2 Rights Issue:

3

  • Fully underwritten, preferential subscriptions rights issue for existing shareholders of USD 60m
  • Subscription price of NOK 0.10 per new share

Convertible Loan:

  • Directed Convertible Loan of minimum USD 20m
    • In the case underwriters in the Rights Issue receive more than 19.99% ownership in the company post the contemplated transaction, the overshooting amount will be delivered as a Convertible Loan
  • 6 years tenor
  • 10% PIK interest p.a. or 8% cash interest at the Company's sole discretion
  • Strike price corresponding to a premium of 30% to the subscription price in the Rights Issue. In the case of a QER2 , the strike premium is reduced to 15%

Warrants (related to both Rights Issue and Convertible Loan):

  • 0.5 tradeable Warrant for every underwritten offer share, 0.5 tradeable Warrant for every allocated offer share and 0.5 tradeable Warrant per share that would have been allocated as if the Convertible Loan proceeds had participated in the Rights Issue
  • Each warrant gives the holder the right to subscribe for one new share in the Company at following premiums to the share price in the rights issue:
    • First 10 trading days of December 2025: 20%. First 10 trading days of December 2026: 30%. In conjunction to a QER2 : 15%. If the daily VWAP exceeds 200% of the then-effective Warrant exercise price over any consecutive 20-trading-day period following a QER2 , 15% for first 10 trading days of December 2025, and thereafter 30%

For complete information regarding the contemplated transaction, please see separate message published on NewsWeb

  • 1) Cash at hand as of July 2024 of USD 3m
  • 2) QER = Qualified Equity Raise: One or more equity raises following the Rights Issue where the Company in aggregate raises gross proceeds of at least USD 100m

Talk to a Data Expert

Have a question? We'll get back to you promptly.