Jervois Global Limited Quarterly Activities Report to 30 September 2023
Australia - 26 October 2023 - Jervois Global Ltd. (ASX/TSX-V:JRV) (OTC:JRVMF)
Click Image To View Full Size
Delivering on business priorities
Following the US$25.0 million Unsecured Convertible Notes ("Notes") and accompanying US$25.0 million fully underwritten 1 for 3.34 accelerated non-renounceable entitlement offer (the "Entitlement Offer") in July 2023, Jervois continued to implement a refocused strategy to ensure the business can be financially sustainable and self-funding at historically low cobalt prices caused by People's Republic of China ("PRC") oversupply from the Democratic Republic of Congo and Indonesia.
Priorities and key milestones delivered in the quarter are as follows:
-
Maximise margin and cash flow at Jervois Finland, and deliver operational improvements:
-
??US$8.2 million Q3 operating cash flow at Jervois Finland, building on US$33.2 million of operating cash flow delivered in the first half (positive US$41.4 million 2023 YTD).
-
-
Execute U.S. Government (DoD) US$15.0 million funded ICO drilling programme and U.S. cobalt refinery BFS:
-
??Surface drilling commenced at the Sunshine deposit; a historic resource adjacent to Jervois' ICO processing infrastructure.
-
??Finalised engagement terms and study management execution arrangements with AFRY USA LLC to undertake basic engineering and prepare an accompanying BFS for a greenfield U.S. cobalt refinery.
-
??BFS is key to support Jervois' existing Department of Energy ("DOE") Advanced Technology Vehicle Manufacturing ("ATVM") loan application for a domestic American cobalt refinery (see ASX Announcement "Jervois submits an ATVM loan application to the U.S. DOE", 24 April 2023).
-
??Refinery site selection is ongoing.
-
??Initial funds received from DoD for work completed (programmes are 100% reimbursable).
-
-
Advance debt and partner financing process at SMP
-
??Counterparty engagement and due diligence in Brazil advancing.
-
-
Review partnership opportunities across the portfolio to crystalise and demonstrate value:
-
??Additional initiatives advancing across all other portfolio assets - significant third-party interest at each asset.
-
Jervois Finland
-
Quarterly revenue US$42.2 million (Q2 2023: US$56.6 million)
-
Cash flow from operations US$8.2 million (Q2 2023: US$31.9 million)
-
Adjusted EBITDA1 US$0.5 million (Q2 2023: US$2.6 million)
-
Sales volume 1,216 metric tonnes (Q2 2023: 1,602 metric tonnes)
-
Production volume: 1,285 metric tonnes (Q2 2023: 1,367metric tonnes)
Jervois Finland provided positive Adjusted EBITDA and unlocked further operating cash flow in the period, including through the continued release of working capital. Jervois Finland has now generated more than US$40 million in operating cash flow over the past six months.
Sales and marketing
Jervois Finland produced 1,285 metric tonnes and sold 1,216 metric tonnes of cobalt in the quarter.
Figure 1: Jervois Finland sales volume by quarter (mt)
Click Image To View Full Size
The decrease in sales volumes relative to the prior quarter reflected cyclical softness in demand in end-use segments, and intra-year variability in shipment and customer order timing. Sales volumes year-to-date to 30 September 2023 are 4,377 mt, 10% higher than the corresponding period in 2022. Sales volume guidance for the 2023 calendar year of 5,300 mt to 5,600 mt remains unchanged. Production volumes and product mix remains subject to continuous review and adjustment based on an assessment of end-use demand and taking into account target inventory levels.
The company's sales performance and outlook for key market segments under which Jervois Finland operates are summarised below.
Batteries:
-
Destocking continues in battery supply chains, and customer inventory levels today remain above normal levels. Recovery from Jervois' current customers is expected in 2024.
-
Interest continues from both European and U.S. based EV OEMs (automakers) for long-term cobalt supply but with volumes starting in 2025 and beyond.
-
U.S. Inflation Reduction Act (IRA") continues to drive interest in U.S. and other Western supply of battery raw materials.
Chemicals, Catalysts and Ceramics:
-
Catalysts: Oil and gas segment (processing/refining) continues to be solid, and outlook remains positive.
-
Chemicals: Demand continues to be above last year in the main chemical applications (copper electrowinning, coatings, and rubber adhesion).
-
Ceramics: Short-term demand in pigments has increased on the back of recent cobalt price increases. Prices remain under pressure though as PRC competition into Europe continues to be robust.
Powder Metallurgy:
-
Automotive production rates remain variable with lagging issues around semi-conductor supply continuing to affect plant utilisation. Jervois customers have expectations of improvement in 2024.
-
General engineering, including construction, remains soft.
-
In contrast to demand from the petroleum sector as pertains to catalysts (specific to refining), in powder metallurgy, as U.S. oil and gas production (drilling) has fallen, and rig counts are expected to remain down for the balance of 2023, demand remains subdued.
-
Aerospace continues to be one of the bright spots, as order books remain full due to rising demand from both civilian and military purchasers.
Financial performance
Jervois Finland achieved revenue of US$42.2 million in the quarter, a decline of 25% relative to the second quarter. The decrease was principally due to lower sales volumes, and lower realised pricing. The cyclical weakness in cobalt prices that persisted in the quarter was in part due to market oversupply conditions instigated by the PRC as outlined earlier.
Adjusted EBITDA
Jervois Finland achieved Adjusted EBITDA in the third quarter of US$0.5 million, continuing a turnaround that commenced in the second quarter. The result is consistent with Jervois Finland's historical performance where the business model supports generation of a positive margin in an environment of cyclically weak but stable cobalt prices, albeit high input prices associated with energy and consumables in Europe, due to the Russian invasion of Ukraine, continue to linger. Moving forward, market pricing of key consumables and chemicals such as caustic soda, oxalic acid, and soda ash are continuing to steadily reduce in line with expectations.
The decrease in Adjusted EBITDA relative to the prior quarter was principally due to lower sales volumes and a modest increase in feed costs realised in the profit and loss account. These factors more than offset the benefits of a reduction in production costs in the quarter.
Figure 2: Jervois Finland Adjusted EBITDA by quarter (US$M, unaudited)
The plant continued to perform well in the quarter, with internal targets for safety, production efficiency and product quality all met in the quarter. Near-term focus for Jervois Finland remains on operational performance, cash generation and risk management.
A reconciliation between Adjusted EBITDA, EBITDA, and Net Profit after Tax ("NPAT") for Jervois and Jervois Finland is included on page 11. There were no material reconciliation differences between Adjusted EBITDA and EBITDA for Jervois Finland in the third quarter.
Cash flow performance
Cash flow from operations (before interest payments) was US$8.2 million in the quarter, bringing cumulative year to date cash flow from operations from Jervois Finland to US$41.1 million. Positive cash flow resulted from the continued stabilisation of the Jervois Finland business and working capital reductions. Physical cobalt inventories reduced by US$4.1 million from US$48.6 million at 30 June to US$44.5 million at 30 September 2023. This represented a reduction from ~100 days at 30 June 2023 to ~81 days at 30 September 2023. Jervois is continuing to execute an inventory management strategy aligned to a near-term target range of at or below 90 to 110 days, in a manner that balances liquidity and risk management objectives.
Jervois made partial repayment of the Mercuria working capital facility in the period in line with the reduction of the underlying collateral value, with US$8.6 million paid in July in accordance with the terms of the facility agreement. A further voluntary repayment of US$4.8 million was completed in early October, to meet deleveraging objectives and to reduce financing costs. The current loan balance at the date of this report is US$44.1 million.
Idaho Cobalt Operations ("ICO"), United States ("U.S.")
Cash flow for ICO in the third quarter included US$4.6 million associated with suspension costs.
A further US$8.6 million of cash was utilised for residual vendor payments and one-off items for works completed before the construction project was suspended on 29 March 2023 and, thereafter, transitioned to suspension mode in the second quarter. Residual vendor payments at ICO are substantially in line with prior guidance that was included in the "Capital Raising Presentation" dated 28 June 2023, with the final capital cost falling slightly below the US$155 million estimate.
Jervois commenced a surface drilling campaign at the Sunshine deposit adjacent to ICO in September 2023, following receipt of U.S. Forest Service approval. Sunshine is a historic deposit adjacent to Jervois' 100%-owned ICO, within a short trucking distance of the recently constructed processing facilities.
Drilling occurred under the U.S. DoD US$15.0 million funding agreement (the "Agreement Funding"). The Agreement Funding is under the Manufacturing Capability Expansion and Investment Prioritization office of Industrial Base Policy using the U.S. Defense Production Act Title III authorities and utilises funds from the Additional Ukraine Supplemental Appropriations Act. The drilling campaign direct expenditure and associated Jervois programme supervision and administration is fully refundable under this agreement.
Jervois expects to spend US$2.4 million to complete approximately 2,000 metres of drilling from surface, designed to intersect the Sunshine deposit with the results expected to enable the deposit to be upgraded to a modern mineral resource. Sunshine is a unique brownfield exploration opportunity, with a significant historical dataset which has underpinned design of this drilling programme.
Planning for an underground exploration programme at the RAM deposit within ICO progressed during the quarter.
Jervois' Board also approved the appointment of AFRY USA LLC., a U.S.-based engineering and consulting company, to lead basic engineering and the associated BFS for a new greenfield U.S. cobalt refinery. This facility is expected to be constructed under the framework of the IRA and associated U.S. legislative initiatives including Jervois' existing DOE ATVM loan application (see announcement dated 24 April 2023). Again, execution of basic engineering and the BFS is fully refundable under the Agreement Funding.
Jervois commenced site selection via its 100%-held subsidiary, Formation Holdings US, Inc., as the first stage of the U.S. refinery BFS (see announcement dated 2 August 2023). Jervois expects to spend US$0.3 million to complete site selection, which is being executed by AFRY USA LLC. The site selection is fully refundable under the Agreement Funding.
Site selection considers local, state, and federal incentives; permitting processes; security of supply chains; logistics; access to workforce capacity and capability; and other technical and operational requirements, all to underpin a globally competitive facility. The expected BFS completion schedule will be available upon a final location decision.
São Miguel Paulista ("SMP") nickel and cobalt refinery, Brazil
Counterparty engagement and due diligence continues to advance at SMP. Jervois' objective remains to conclude a partner financing solution before the end of 2023. SMP's economic potential is strong, based on prevailing market conditions, with market pricing for both nickel metal and mixed hydroxide precipitate intermediate feed trending favourably compared to the BFS assumptions.
The SMP restart project is expected to resume promptly once the partnering process is concluded. Current activities at site are focussed on supporting due diligence, and review of opportunities to optimise and de-risk the restart capital project.
Monthly costs are currently tracking favourably against the ~US$0.5 million expected run-rate previously communicated to the market.
Nico Young nickel-cobalt project, New South Wales, Australia
Jervois is undertaking a divestment process to sell all or part of its interest in the company's 100%-owned Nico Young nickel and cobalt project which continued to progress during the quarter. Jervois has invested >A$20 million in Nico Young. It is a strategic future source of Western nickel and cobalt.
Corporate activities
Liquidity
Jervois completed a fully underwritten US$50.0 million total capital raising in July 2023, comprising:
-
--US$25.0 million Notes maturing in July/August 2028 which are convertible into Jervois ordinary shares (Convertible Notes Offer"). The initial conversion price for the Notes is US$0.0605 which represented a 40% premium to the Entitlement Offer Theoretical Ex Rights Price ("TERP")2 and the Notes carry a 6.5% p.a. coupon; and
-
--US$25.0 million Entitlement Offer, undertaken in parallel with the Convertible Notes Offer.
On 31 August 2023, Jervois closed the second US$5.1 million tranche of the US$25.0 million Notes following approval of the Company's shareholders at a general meeting held in Melbourne, Australia on 28 August 2023.
Jervois ended the September 2023 quarter with US$54.9 million in cash, US$44.5 million physical cobalt inventories in Jervois Finland, and total drawn senior debt of US$148.9 million3. A key strategic objective for Jervois is to de-risk the path to establishing a multi-asset platform underpinned by a durable capital structure. Jervois intends to pursue initiatives across its asset portfolio to meet this objective.
Environmental, social, governance
Jervois continues to chair the Cobalt Institute's Responsible Sourcing and Sustainability Committee and actively engage in related working groups. In the quarter, this included participation of key Jervois personnel in environmental and human rights due diligence training and dialogue on industry ESG standards between members of the Cobalt Institute and OEMs (car makers), civil society organisations and standards setters.
Presentations and events
During the quarter, CEO Bryce Crocker presented at the Diggers and Dealers Mining Forum in Kalgoorlie, Western Australia and at the Canaccord LatAm Natural Resources Conference in São Paulo, Brazil.
Results of meeting
At a general meeting of Jervois shareholders on 28 August 2023, both resolutions put to shareholders passed via a poll, being:
Resolution 1: Approval to issue Convertible Notes
Resolution 2: Ratification of prior issue of Convertible Notes.
Exploration and development expenditure
In relation to the DoD funded surface drilling campaign at ICO, US$0.8 million was incurred during the quarter. No other material cash expenditure on exploration and development was incurred during the quarter.
Insider compensation reporting
During the quarter, US$0.1 million was paid to Non-Executive Directors and US$0.1 million was paid to the CEO (Executive Director).
Non-core assets
The non-core assets are summarised on the Company's website.
ASX waiver information
On 6 June 2019, the ASX granted a waiver to Jervois in respect of extending the period to 8 November 2023 in which it may issue new Jervois shares to the eCobalt option holders as part of the eCobalt transaction.
As at 30 September 2023 no Jervois shares were issued in the quarter on exercise of eCobalt options and 1,980,000 eCobalt options remained. These 1,980,000 eCobalt options expired on 1 October 2023 and there are no longer any eCobalt options outstanding.
By Order of the Board
Bryce Crocker
Chief Executive Officer
For further information, please contact:
Investors and analysts: Alicia Brown Group Manager External Affairs alicia.brown@jervoisglobal.com | Media: Nathan Ryan NWR Communications nathan.ryan@nwrcommunications.com.au Mob: +61 420 582 887 |
Forward-Looking Statements
This news release may contain certain "Forward-Looking Statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian securities laws. When used in this news release, the words "anticipate", "believe", "estimate", "expect", "target, "plan", "forecast", "may", "schedule" and other similar words or expressions identify forward-looking statements or information. These forward-looking statements or information may relate to partnership for group operations, operations at Jervois Finland, drilling to be undertaken at ICO, refinery studies to be undertaken in the US, timing of restart of SMP refinery, third party feed to SMP, sales from SMP and the reliability of third-party information, and certain other factors or information. Such statements represent the Company's current views with respect to future events and are necessarily based upon a number of assumptions and estimates that, while considered reasonable by the Company, are inherently subject to significant business, economic, competitive, political and social risks, contingencies and uncertainties. Many factors, both known and unknown, could cause results, performance, or achievements to be materially different from the results, performance or achievements that are or may be expressed or implied by such forward-looking statements. The Company does not intend, and does not assume any obligation, to update these forward-looking statements or information to reflect changes in assumptions or changes in circumstances or any other events affections such statements and information other than as required by applicable laws, rules, and regulations.
Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.
Basis of preparation of financial information
Historical and forecast financial information
Financial information is prepared under Jervois Global Group accounting policies, which conform with Australian Accounting Standards ("AASBs") and International Financial Reporting Standards ("IFRS"). The Jervois Finland financial results for the period post-acquisition are consolidated into the Jervois Global Group consolidated financial statements. All information presented is unaudited.
EBITDA for historical periods is presented as net income after adding back tax, interest, depreciation, and extraordinary items and is a non-IFRS/non-GAAP measure.
Reconciliation of NPAT to EBITDA and Adjusted EBITDA
EBITDA is a non-IFRS financial measure. EBITDA is presented as net income after adding back interest, tax, depreciation and amortisation, and extraordinary items. Adjusted EBITDA represents EBITDA adjusted to exclude items which do not reflect the underlying performance of the company's operations. Exclusions from adjusted EBITDA are items that require exclusion in order to maximise insight and consistency on the financial performance of the company's operations.
Exclusions include gains/losses on disposals, impairment charges (or reversals), certain derivative items, NRV adjustments to inventories, and one-off costs related to post-acquisition integration.
Refer to the table below for a reconciliation of NPAT to EBITDA and Adjusted EBITDA.
Click Image To View Full Size
Tenements
Australian Tenements
Description | Tenement number | Interest owned (%) |
Ardnaree (NSW) | EL 5527 | 100.0 |
Thuddungra (NSW) | EL 5571 | 100.0 |
Nico Young (NSW) | EL 8698 | 100.0 |
West Arunta (WA) | E80 4820 | 17.9 |
West Arunta (WA) | E80 4986 | 17.9 |
West Arunta (WA) | E80 4987 | 17.9 |
Uganda Exploration Licences
Description | Exploration licence number | Interest owned (%) |
Kilembe Area | EL0292 | 100.0 |
Kilembe Area | EL0012 | 100.0 |
Idaho Cobalt Operations - 100% Interest owned | ||
Claim Name | County # | IMC # |
SUN 1 | 222991 | 174156 |
SUN 2 | 222992 | 174157 |
SUN 3 Amended | 245690 | 174158 |
SUN 4 | 222994 | 174159 |
SUN 5 | 222995 | 174160 |
SUN 6 | 222996 | 174161 |
SUN 7 | 224162 | 174628 |
SUN 8 | 224163 | 174629 |
SUN 9 | 224164 | 174630 |
SUN 16 Amended | 245691 | 177247 |
SUN 18 Amended | 245692 | 177249 |
Sun 19 | 277457 | 196394 |
SUN FRAC 1 | 228059 | 176755 |
SUN FRAC 2 | 228060 | 176756 |
TOGO 1 | 228049 | 176769 |
TOGO 2 | 228050 | 176770 |
TOGO 3 | 228051 | 176771 |
DEWEY FRAC Amended | 248739 | 177253 |
Powder 1 | 269506 | 190491 |
Powder 2 | 269505 | 190492 |
LDC-1 | 224140 | 174579 |
LDC-2 | 224141 | 174580 |
LDC-3 | 224142 | 174581 |
LDC-5 | 224144 | 174583 |
LDC-6 | 224145 | 174584 |
LDC-7 | 224146 | 174585 |
LDC-8 | 224147 | 174586 |
LDC-9 | 224148 | 174587 |
LDC-10 | 224149 | 174588 |
LDC-11 | 224150 | 174589 |
LDC-12 | 224151 | 174590 |
LDC-13 Amended | 248718 | 174591 |
LDC-14 Amended | 248719 | 174592 |
LDC-16 | 224155 | 174594 |
LDC-18 | 224157 | 174596 |
LDC-20 | 224159 | 174598 |
LDC-22 | 224161 | 174600 |
LDC FRAC 1 Amended | 248720 | 175880 |
LDC FRAC 2 Amended | 248721 | 175881 |
LDC FRAC 3 Amended | 248722 | 175882 |
LDC FRAC 4 Amended | 248723 | 175883 |
LDC FRAC 5 Amended | 248724 | 175884 |
RAM 1 | 228501 | 176757 |
RAM 2 | 228502 | 176758 |
RAM 3 | 228503 | 176759 |
RAM 4 | 228504 | 176760 |
RAM 5 | 228505 | 176761 |
RAM 6 | 228506 | 176762 |
RAM 7 | 228507 | 176763 |
RAM 8 | 228508 | 176764 |
RAM 9 | 228509 | 176765 |
RAM 10 | 228510 | 176766 |
RAM 11 | 228511 | 176767 |
RAM 12 | 228512 | 176768 |
RAM 13 Amended | 245700 | 181276 |
RAM 14 Amended | 245699 | 181277 |
RAM 15 Amended | 245698 | 181278 |
RAM 16 Amended | 245697 | 181279 |
Ram Frac 1 Amended | 245696 | 178081 |
Ram Frac 2 Amended | 245695 | 178082 |
Ram Frac 3 Amended | 245694 | 178083 |
Ram Frac 4 Amended | 245693 | 178084 |
HZ 1 | 224173 | 174639 |
HZ 2 | 224174 | 174640 |
HZ 3 | 224175 | 174641 |
HZ 4 | 224176 | 174642 |
HZ 5 | 224413 | 174643 |
HZ 6 | 224414 | 174644 |
HZ 7 | 224415 | 174645 |
HZ 8 | 224416 | 174646 |
HZ 9 | 224417 | 174647 |
HZ 10 | 224418 | 174648 |
HZ 11 | 224419 | 174649 |
HZ 12 | 224420 | 174650 |
HZ 13 | 224421 | 174651 |
HZ 14 | 224422 | 174652 |
HZ 15 | 231338 | 178085 |
HZ 16 | 231339 | 178086 |
HZ 18 | 231340 | 178087 |
HZ 19 | 224427 | 174657 |
Z 20 | 224428 | 174658 |
HZ 21 | 224193 | 174659 |
HZ 22 | 224194 | 174660 |
HZ 23 | 224195 | 174661 |
HZ 24 | 224196 | 174662 |
HZ 25 | 224197 | 174663 |
HZ 26 | 224198 | 174664 |
HZ 27 | 224199 | 174665 |
HZ 28 | 224200 | 174666 |
HZ 29 | 224201 | 174667 |
HZ 30 | 224202 | 174668 |
HZ 31 | 224203 | 174669 |
HZ 32 | 224204 | 174670 |
HZ FRAC | 228967 | 177254 |
JC 1 | 224165 | 174631 |
JC 2 | 224166 | 174632 |
JC 3 | 224167 | 174633 |
JC 4 | 224168 | 174634 |
JC 5 Amended | 245689 | 174635 |
JC 6 | 224170 | 174636 |
JC FR 7 | 224171 | 174637 |
JC FR 8 | 224172 | 174638 |
JC 9 | 228054 | 176750 |
JC 10 | 228055 | 176751 |
JC 11 | 228056 | 176752 |
JC-12 | 228057 | 176753 |
JC-13 | 228058 | 176754 |
JC 14 | 228971 | 177250 |
JC 15 | 228970 | 177251 |
JC 16 | 228969 | 177252 |
JC 17 | 259006 | 187091 |
JC 18 | 259007 | 187092 |
JC 19 | 259008 | 187093 |
JC 20 | 259009 | 187094 |
JC 21 | 259010 | 187095 |
JC 22 | 259011 | 187096 |
CHELAN NO. 1 Amended | 248345 | 175861 |
GOOSE 2 Amended | 259554 | 175863 |
GOOSE 3 | 227285 | 175864 |
GOOSE 4 Amended | 259553 | 175865 |
GOOSE 6 | 227282 | 175867 |
GOOSE 7 Amended | 259552 | 175868 |
GOOSE 8 Amended | 259551 | 175869 |
GOOSE 10 Amended | 259550 | 175871 |
GOOSE 11 Amended | 259549 | 175872 |
GOOSE 12 Amended | 259548 | 175873 |
GOOSE 13 | 228028 | 176729 |
GOOSE 14 Amended | 259547 | 176730 |
GOOSE 15 | 228030 | 176731 |
GOOSE 16 | 228031 | 176732 |
GOOSE 17 | 228032 | 176733 |
GOOSE 18 Amended | 259546 | 176734 |
GOOSE 19 Amended | 259545 | 176735 |
GOOSE 20 | 228035 | 176736 |
GOOSE 21 | 228036 | 176737 |
GOOSE 22 | 228037 | 176738 |
GOOSE 23 | 228038 | 176739 |
GOOSE 24 | 228039 | 176740 |
GOOSE 25 | 228040 | 176741 |
SOUTH ID 1 Amended | 248725 | 175874 |
SOUTH ID 2 Amended | 248726 | 175875 |
SOUTH ID 3 Amended | 248727 | 175876 |
SOUTH ID 4 Amended | 248717 | 175877 |
SOUTH ID 5 Amended | 248715 | 176743 |
SOUTH ID 6 Amended | 248716 | 176744 |
South ID 7 | 306433 | 218216 |
South ID 8 | 306434 | 218217 |
South ID 9 | 306435 | 218218 |
South ID 10 | 306436 | 218219 |
South ID 11 | 306437 | 218220 |
South ID 12 | 306438 | 218221 |
South ID 13 | 306439 | 218222 |
South ID 14 | 306440 | 218223 |
OMS-1 | 307477 | 218904 |
Chip 1 | 248956 | 184883 |
Chip 2 | 248957 | 184884 |
Chip 3 Amended | 277465 | 196402 |
Chip 4 Amended | 277466 | 196403 |
Chip 5 Amended | 277467 | 196404 |
Chip 6 Amended | 277468 | 196405 |
Chip 7 Amended | 277469 | 196406 |
Chip 8 Amended | 277470 | 196407 |
Chip 9 Amended | 277471 | 196408 |
Chip 10 Amended | 277472 | 196409 |
Chip 11 Amended | 277473 | 196410 |
Chip 12 Amended | 277474 | 196411 |
Chip 13 Amended | 277475 | 196412 |
Chip 14 Amended | 277476 | 196413 |
Chip 15 Amended | 277477 | 196414 |
Chip 16 Amended | 277478 | 196415 |
Chip 17 Amended | 277479 | 196416 |
Chip 18 Amended | 277480 | 196417 |
Sun 20 | 306042 | 218133 |
Sun 21 | 306043 | 218134 |
Sun 22 | 306044 | 218135 |
Sun 23 | 306045 | 218136 |
Sun 24 | 306046 | 218137 |
Sun 25 | 306047 | 218138 |
Sun 26 | 306048 | 218139 |
Sun 27 | 306049 | 218140 |
Sun 28 | 306050 | 218141 |
Sun 29 | 306051 | 218142 |
Sun 30 | 306052 | 218143 |
Sun 31 | 306053 | 218144 |
Sun 32 | 306054 | 218145 |
Sun 33 | 306055 | 218146 |
Sun 34 | 306056 | 218147 |
Sun 35 | 306057 | 218148 |
Sun 36 | 306058 | 218149 |
Chip 21 Fraction | 306059 | 218113 |
Chip 22 Fraction | 306060 | 218114 |
Chip 23 | 306025 | 218115 |
Chip 24 | 306026 | 218116 |
Chip 25 | 306027 | 218117 |
Chip 26 | 306028 | 218118 |
Chip 27 | 306029 | 218119 |
Chip 28 | 306030 | 218120 |
Chip 29 | 306031 | 218121 |
Chip 30 | 306032 | 218122 |
Chip 31 | 306033 | 218123 |
Chip 32 | 306034 | 218124 |
Chip 33 | 306035 | 218125 |
Chip 34 | 306036 | 218126 |
Chip 35 | 306037 | 218127 |
Chip 36 | 306038 | 218128 |
Chip 37 | 306039 | 218129 |
Chip 38 | 306040 | 218130 |
Chip 39 | 306041 | 218131 |
Chip 40 | 307491 | 218895 |
DRC NW 1 | 307492 | 218847 |
DRC NW 2 | 307493 | 218848 |
DRC NW 3 | 307494 | 218849 |
DRC NW 4 | 307495 | 218850 |
DRC NW 5 | 307496 | 218851 |
DRC NW 6 | 307497 | 218852 |
DRC NW 7 | 307498 | 218853 |
DRC NW 8 | 307499 | 218854 |
DRC NW 9 | 307500 | 218855 |
DRC NW 10 | 307501 | 218856 |
DRC NW 11 | 307502 | 218857 |
DRC NW 12 | 307503 | 218858 |
DRC NW 13 | 307504 | 218859 |
DRC NW 14 | 307505 | 218860 |
DRC NW 15 | 307506 | 218861 |
DRC NW 16 | 307507 | 218862 |
DRC NW 17 | 307508 | 218863 |
DRC NW 18 | 307509 | 218864 |
DRC NW 19 | 307510 | 218865 |
DRC NW 20 | 307511 | 218866 |
DRC NW 21 | 307512 | 218867 |
DRC NW 22 | 307513 | 218868 |
DRC NW 23 | 307514 | 218869 |
DRC NW 24 | 307515 | 218870 |
DRC NW 25 | 307516 | 218871 |
DRC NW 26 | 307517 | 218872 |
DRC NW 27 | 307518 | 218873 |
DRC NW 28 | 307519 | 218874 |
DRC NW 29 | 307520 | 218875 |
DRC NW 30 | 307521 | 218876 |
DRC NW 31 | 307522 | 218877 |
DRC NW 32 | 307523 | 218878 |
DRC NW 33 | 307524 | 218879 |
DRC NW 34 | 307525 | 218880 |
DRC NW 35 | 307526 | 218881 |
DRC NW 36 | 307527 | 218882 |
DRC NW 37 | 307528 | 218883 |
DRC NW 38 | 307529 | 218884 |
DRC NW 39 | 307530 | 218885 |
DRC NW 40 | 307531 | 218886 |
DRC NW 41 | 307532 | 218887 |
DRC NW 42 | 307533 | 218888 |
DRC NW 43 | 307534 | 218889 |
DRC NW 44 | 307535 | 218890 |
DRC NW 45 | 307536 | 218891 |
DRC NW 46 | 307537 | 218892 |
DRC NW 47 | 307538 | 218893 |
DRC NW 48 | 307539 | 218894 |
EBatt 1 | 307483 | 218896 |
EBatt 2 | 307484 | 218897 |
EBatt 3 | 307485 | 218898 |
EBatt 4 | 307486 | 218899 |
EBatt 5 | 307487 | 218900 |
EBatt 6 | 307488 | 218901 |
EBatt 7 | 307489 | 218902 |
EBatt 8 | 307490 | 218903 |
OMM-1 | 307478 | 218905 |
OMM-2 | 307479 | 218906 |
OMN-2 | 307481 | 218908 |
OMN-3 | 307482 | 218909 |
BTG-1 | 307471 | 218910 |
BTG-2 | 307472 | 218911 |
BTG-3 | 307473 | 218912 |
BTG-4 | 307474 | 218913 |
BTG-5 | 307475 | 218914 |
BTG-6 | 307476 | 218915 |
NFX 17 | 307230 | 218685 |
NFX 18 | 307231 | 218686 |
NFX 19 | 307232 | 218687 |
NFX 20 | 307233 | 218688 |
NFX 21 | 307234 | 218689 |
NFX 22 | 307235 | 218690 |
NFX 23 | 307236 | 218691 |
NFX 24 | 307237 | 218692 |
NFX 25 | 307238 | 218693 |
NFX 30 | 307243 | 218698 |
NFX 31 | 307244 | 218699 |
NFX 32 | 307245 | 218700 |
NFX 33 | 307246 | 218701 |
NFX 34 | 307247 | 218702 |
NFX 35 | 307248 | 218703 |
NFX 36 | 307249 | 218704 |
NFX 37 | 307250 | 218705 |
NFX 38 | 307251 | 218706 |
NFX 42 | 307255 | 218710 |
NFX 43 | 307256 | 218711 |
NFX 44 | 307257 | 218712 |
NFX 45 | 307258 | 218713 |
NFX 46 | 307259 | 218714 |
NFX 47 | 307260 | 218715 |
NFX 48 | 307261 | 218716 |
NFX 49 | 307262 | 218717 |
NFX 50 | 307263 | 218718 |
NFX 56 | 307269 | 218724 |
NFX 57 | 307270 | 218725 |
NFX 58 | 307271 | 218726 |
NFX 59 | 307272 | 218727 |
NFX 60 Amended | 307558 | 218728 |
NFX 61 | 307274 | 218729 |
NFX 62 | 307275 | 218730 |
NFX 63 | 307276 | 218731 |
NFX 64 | 307277 | 218732 |
OMN-1 revised | 315879 | 228322 |
Appendix 5B
Mining exploration entity or oil and gas exploration entity
quarterly cash flow report
Name of entity | ||
ABN | Quarter ended ("current quarter") | |
52 007 626 575 | 30 September 2023 |
Consolidated statement of cash flows | Current quarter | Year to date (9 months) $US'000 | |
1. | Cash flows from operating activities | 51,607 | 192,129 |
1.1 | Receipts from customers | ||
1.2 | Payments for | - | - |
| |||
| (4,588) | (8,583) | |
| (42,892) | (149,623) | |
| (2,777) | (11,554) | |
| 826 | (2,832) | |
1.3 | Dividends received (see note 3) | - | - |
1.4 | Interest received | 263 | 1,074 |
1.5 | Interest and other costs of finance paid | (7,593) | (18,776) |
1.6 | Income taxes refunded / (paid) | (454) | (1,082) |
1.7 | Other1 | (3,995) | - |
1.9 | Net cash (used in) from operating activities | (9,603) | 753 |
1. During the quarter ended 30 September 2023, a total amount of US$4.0 million was reclassified to "site costs" (section 1.2 (b)). This included US$2.7 million from property, plant, and equipment (section 2.5) and US$1.3 million from administration and corporate costs (section 1.2 (e)).
2. | Cash flows from investing activities | - | - |
2.1 | Payments to acquire or for: | ||
| |||
| - | - | |
| (8,746) | (78,375) | |
| (260) | (625) | |
| - | - | |
| - | - | |
| - | - | |
2.2 | Proceeds from the disposal of: | - | - |
| |||
| - | - | |
| 675 | 1,069 | |
| - | - | |
| - | - | |
2.3 | Cash flows from loans to other entities | - | - |
2.4 | Dividends received (see note 3) | - | - |
2.5 | Other1 | 2,693 | - |
2.6 | Net cash used in investing activities | (5,638) | (77,931) |
3. | Cash flows from financing activities | 24,985 | 24,985 |
3.1 | Proceeds from issues of equity securities (excluding convertible debt securities) | ||
3.2 | Proceeds from issue of convertible debt securities | 25,000 | 25,000 |
3.3 | Proceeds from exercise of options | - | - |
3.4 | Transaction costs related to issues of equity securities or convertible debt securities | (3,209) | (3,264) |
3.5 | Proceeds from borrowings | - | - |
3.6 | Repayment of borrowings | (8,638) | (66,138) |
3.7 | Transaction costs related to loans and borrowings | - | - |
3.8 | Dividends paid | - | - |
3.9 | Other - incl. lease liabilities | (525) | (1,405) |
Other - Government grants and tax incentives | 8 | 175 | |
Other | - | - | |
3.10 | Net cash from (used in) financing activities | 37,621 | (20,647) |
4. | Net increase / (decrease) in cash and cash equivalents for the period | ||
4.1 | Cash and cash equivalents at beginning of period | 32,181 | 152,647 |
4.2 | Net cash from / (used in) operating activities (item 1.9 above) | (9,603) | 753 |
4.3 | Net cash from / (used in) investing activities (item 2.6 above) | (5,638) | (77,931) |
4.4 | Net cash from / (used in) financing activities (item 3.10 above) | 37,621 | (20,647) |
4.5 | Effect of movement in exchange rates on cash held | 290 | 29 |
4.6 | Cash and cash equivalents at end of period | 54,851 | 54,851 |
5. | Reconciliation of cash and cash equivalents | Current quarter | Previous quarter |
5.1 | Bank balances | 54,851 | 32,181 |
5.2 | Call deposits | - | - |
5.3 | Bank overdrafts | - | - |
5.4 | Other (provide details) | - | - |
5.5 | Cash and cash equivalents at end of quarter (should equal item 4.6 above) | 54,851 | 32,181 |
6. | Payments to related parties of the entity and their associates | Current quarter |
6.1 | Aggregate amount of payments to related parties and their associates included in item 1 | 202 |
6.2 | Aggregate amount of payments to related parties and their associates included in item 2 | - |
Note: if any amounts are shown in items 6.1 or 6.2, your quarterly activity report must include a description of, and an explanation for, such payments. |
7. | Financing facilities Add notes as necessary for an understanding of the sources of finance available to the entity. | Total facility amount at quarter end | Amount drawn at quarter end |
7.1 | Bond Facility1 | 100,000 | 100,000 |
7.2 | Secured Revolving Credit Facility2 | 150,000 | 48,862 |
7.3 | Unsecured Convertible Notes3 | 25,000 | 25,000 |
7.4 | Total financing facilities | 275,000 | 173,862 |
7.5 | Unused financing facilities available at quarter end ($US'000)4 | - | |
7.6 | Include in the box below a description of each facility above, including the lender, interest rate, maturity date and whether it is secured or unsecured. If any additional financing facilities have been entered into or are proposed to be entered into after quarter end, include a note providing details of those facilities as well. | ||
On 20 July 2021 the Company completed settlement of a US$100.0 million senior secured bond facility. The bonds were issued by the Company's wholly owned subsidiary, Jervois Mining USA Limited, and are administered by the bond trustee, Nordic Trustee AS. In February 2022, Jervois Mining USA Limited completed the first US$50.0 million drawdown on the bonds, and in July 2022 the second, and final, US$50.0 million drawdown was completed. Key terms:
On 28 October 2021 the Company's wholly owned subsidiaries, Jervois Suomi Holding Oy and Jervois Finland Oy (together, "the Borrowers"), entered into a secured loan facility with Mercuria Energy Trading SA, a wholly owned subsidiary of Mercuria Energy Group Limited, to borrow up to US$75 million. The Borrowers increased the facility to US$150 million through the execution of the Accordion Increase (as contemplated in the facility agreement entered into on 28 October 2021 and as amended and restated on 4 August 2022). Key terms:
| |||
On 28 June 2023, the Company entered into a Subscription Agreement for the issuance of US$25.0 million of Unsecured Convertible Notes (the "Notes") maturing in July 2028 (Tranche 1) and August 2028 (Tranche 2), respectively, and which are convertible into Jervois ordinary shares. The initial conversion price for the Notes is US$0.0605 and the Notes carry a 6.5% per annum coupon, payable in arrears through either settlement in cash or payment in kind. The gross proceeds were received under two tranches of US$19.9 million and US$5.1 million on 20 July 2023 and 31 August 2023, respectively.
The Borrowers may draw to the lower of the maximum amount or 80% of the collateral value (referred to as the "Maximum Available Amount"), where collateral is defined as the value of the Borrower's inventory and receivables, calculated monthly (reduced to 70% for eligible inventory in Finland exceeding US$75.0 million) and subject to eligibility requirements and associated terms of the agreement. Where the amounts drawn exceed 110% of the Maximum Available Amount (the "Shortfall"), the Borrowers are required to prepay or repay any amount of the facility to ensure that, following such payment, the Shortfall no longer exists. Subject to the Maximum Available Amount, the total unused financing facility may increase in the future to the maximum facility amount of US$150.0 million. |
8. | Estimated cash available for future operating activities | $US'000 |
8.1 | Net cash from / (used in) operating activities (item 1.9) | (9,603) |
8.2 | (Payments for exploration & evaluation classified as investing activities) (item 2.1(d)) | (260) |
8.3 | Total relevant outgoings (item 8.1 + item 8.2) | (9,863) |
8.4 | Cash and cash equivalents at quarter end (item 4.6) | 54,851 |
8.5 | Unused finance facilities available at quarter end (item 7.5 and see item 7.6 - footnote 3) | - |
8.6 | Total available funding (item 8.4 + item 8.5) | 54,851 |
8.7 | Estimated quarters of funding available (item 8.6 divided by item 8.3) | 5.6 |
Note: if the entity has reported positive relevant outgoings (i.e., a net cash inflow) in item 8.3, answer item 8.7 as "N/A". Otherwise, a figure for the estimated quarters of funding available must be included in item 8.7. | ||
8.8 | If item 8.7 is less than 2 quarters, please provide answers to the following questions: | |
8.8.1 Does the entity expect that it will continue to have the current level of net operating cash flows for the time being and, if not, why not? | ||
Answer: N/A | ||
8.8.2 Has the entity taken any steps, or does it propose to take any steps, to raise further cash to fund its operations and, if so, what are those steps and how likely does it believe that they will be successful? | ||
Answer: N/A | ||
8.8.3 Does the entity expect to be able to continue its operations and to meet its business objectives and, if so, on what basis? | ||
Answer: N/A | ||
Note: where item 8.7 is less than 2 quarters, all of questions 8.8.1, 8.8.2 and 8.8.3 above must be answered. |
Compliance statement
1 This statement has been prepared in accordance with accounting standards and policies which comply with Listing Rule 19.11A.
2 This statement gives a true and fair view of the matters disclosed.
Date: 26 October 2023
Authorised by: Disclosure Committee
(Name of body or officer authorising release)
1 Information on the basis of preparation for the financial information included in this Quarterly Activities Report is set out on page 11.
2 TERP is the theoretical price at which Jervois' ordinary shares should trade at immediately after the ex-date for the Entitlement Offer based only on the last traded price and issuance of Jervois' ordinary shares at the offer price under the Entitlement Offer.
3 Drawn senior debt represents the aggregate of amounts drawn under the company's senior debt facilities (excludes Unsecured Convertible Notes that mature in Jul/Aug 2028). Amounts represent the nominal loan amounts; balances recorded in Jervois' financial statements under International Financial Reporting Standards will differ.
Copyright (c) 2023 TheNewswire - All rights reserved.