We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for real-time alerts, custom portfolio, and market movers
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Metal Tiger Plc | LSE:MTR | London | Ordinary Share | GB00BMQC0691 | ORD 0.1P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 9.06 | 8.00 | 10.00 | 0.00 | 00:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Dec 2022 to Dec 2024
TIDMMTR
Metal Tiger plc
("Metal Tiger" or the "Company")
Unaudited Preliminary Final Report
Metal Tiger plc (AIM: MTR, ASX: MTR), the AIM and ASX listed investor in natural resources opportunities, is pleased to announce an Unaudited Preliminary Final Report for the year end 31 December 2022.
Key Performance Indicators
Hot Features
Premium
Unaudited for Audited for
the year the year
ended 31 ended 31
December December
2022 2021 Change* Change* %
Total comprehensive
(loss)/profit
attributable to
owners of the
parent -GBP6,937,000 GBP4,579,000 -GBP11,516,000 -251%
Net asset value GBP31,973,000 GBP38,822,000 -GBP6,848,922 -18%
Net asset/tangible
asset value per
share * 18.9p 22.9p -4.0p -18%
Closing share price 13.0p 20.5p -7.5p -37%
Share price
premium/(discount)
to net asset
value* -31% -11% -20% -195%
Market
capitalisation GBP22,025,000 GBP34,732,000 -GBP12,707,000 -37%
Shares in issue at
the end of the
year 169,423,576 169,423,576 - 0%
* Based on shares in issue at the year end.
The full report is detailed below and has also been uploaded to the Company's website https://www.metaltigerplc.com/.
Additional Information
Dividends paid or provided for No dividends declared for the year
ended 31 December 2022 (31 December
2021: Nil)
Net tangible assets per share Details of net tangible asset backing
are set out in the key performance
indicators.
Control gained or lost over entities None.
having material effect
Details of associates and joint Kalahari Metals Limited was Metal
ventures Tigers sole joint venture interest.
The Company sold its 49% (31 December
2021: 49%) direct equity stake,
during the year under review.
Other significant information At the date of this Appendix 4E there
are no matters of a significant
nature not addressed in this Appendix
4E.
Accounting standards for foreign The Financial Statements have been
entities prepared in accordance with
International Financial Reporting
Standards.
Commentary on the results for the Refer to commentary section.
financial year
Compliance statement This report is based on accounts
which are in the process of being
audited.
For further information on the Company, visit www.metaltigerplc.com:
Enquiries:
Michael McNeilly (Chief Executive Tel: +44 (0)20 3287 5349
Officer)
Mark Potter (Chief Investment
Officer)
James Dance Strand Hanson Limited Tel +44 (0)20 7409 3494
Richard Johnson (Nominated Adviser)
Robert Collins
Simon Johnson Alexandra Zeus Capital Limited Tel: +44 (0)20 7614 5900
Campbell-Harris (Broker)
Gordon Poole Camarco (Financial PR) Tel: +44 (0)20 3757 4980
Elfie Kent
Rebecca Waterworth
Notes to Editors:
Metal Tiger PLC is admitted to the AIM market of the London Stock Exchange AIM Market ("AIM") and the ASX Market of the Australian Securities Exchange Market ("ASX") with the trading code MTR and invests in high potential mineral projects with a base, precious and strategic metals focus.
The Company's target is to deliver a high return for shareholders by investing in significantly undervalued and/or high potential opportunities in the mineral exploration and development sector.
Equity Investments invests in undervalued natural resource companies. The majority of its investments are listed on AIM, the TSX and the ASX, which includes its interest in Sandfire Resources Limited (ASX: SFR). The Company also considers selective opportunities to invest in private natural resource companies, typically where there is an identifiable path to IPO.
The Company actively assesses new investment opportunities on an on-going basis and has access to a diverse pipeline of new opportunities in the natural resources and mining sectors. For pipeline opportunities deemed sufficiently attractive, Metal Tiger may invest in the project or entity by buying publicly listed shares, by financing privately and/or by entering into a joint venture.
Commentary
2022 was undoubtedly a challenging year, with several market shocks, difficult macro trends driven by a sharp global growth slow down driving concerns about an impending global recession, inflation pushing up costs (especially energy), rising interest rates, liquidity pressure driven by an overall market sell-off, COVID-19 restrictions in China, supply chain disruptions and geopolitical tensions between the East and West, and the ongoing uncertainty and tension around the Russo-Ukraine war. With a few exceptions (notably energy related) commodity prices retreated significantly from their peaks (at least in US dollar terms), with currency depreciations driven by a strengthening US dollar (largely because of an aggressively hawkish US Federal Reserve ("Fed") policy in its quest to fight inflation) leading to certain countries, in particular emerging market and developing countries to see an increase in domestic commodity prices. Aggressive natural gas purchases by several European countries drove higher energy prices higher but these tailed off towards the end of 2022 as inventories filled and consumers reduced their consumption in response to higher prices and warmer-than-usual weather. This, along with declining copper and zinc prices put pressure on the Sandfire Resources Ltd ("Sandfire") MATSA operations in the Iberian Pyrite Belt in Spain and resulting in Sandfire conducting a fully underwritten entitlement offer in November 2022, with the proceeds to be used to repay one of its ANZ Corporate Debt facilities as well as to fund increased working capital for the construction and ramp up of its Motheo Copper project. Energy prices have since subsided and are expected to ease through 2023 and 2024.
Government
Whilst there will likely be an increase in volatility during 2023, as seen in the previous 12 months it is still arguable that as at the end of 2022 that we are in a commodity super cycle. Starting in March 2022, the Federal Reserve raised the federal funds rate seven times in 2022, reaching a year end rate of 4.25% to 4.50% and is largely expected to continue smaller increases through 2023 and keep rates elevated. Rate rises hikes tend to cause a decline in metal prices because of the increased cost of carrying inventories. In 2022, Metal Tiger's largest commodity exposure by investment value, via its equity and now defunct project investments were to copper and gold. In 2022, copper prices were very volatile with the price peaking in March before dropping on the back of various macroeconomic factors in Chile and the Fed announcing a March interest rate rise. On a backdrop of fear of a protracted zero-COVID policy in China as well as further lockdowns coupled with further Fed rate increases, prices eventually briefly dropped below US$3/lb in July. Prices then stayed largely suppressed, with Chile's rejection of a new constitution helping to support prices. In November, the copper price was squeezed in November and closed the year at circa US$3.81/lb amid a backdrop of concerns regarding supply from Peru on the back of unrest following President Pedro Castillo's removal from office, and renewed optimism regarding reopening in China, which accounts for circa 50% of global copper consumption. As regards copper, Goldman Sachs expects so-called "green demand" to account for 68% of total demand growth in China in 2023, offsetting continued weakness in the property sector.
Following Russia's invasion of Ukraine in March 2022, gold prices spiked 13% from January as investors sought a safe-haven asset following Russia's invasion of Ukraine. The spike was short lived against headwinds from a strong US dollar and the Federal Reserve's stance on inflation. In Q2 2022 surging costs due to inflation saw average all-in sustaining cost reach a record high of US$1,289/oz. In Q3 2022, the surging US dollar, along with seasonal weakness, saw the gold price hit a low of US$1,691/oz. Gold ended the year at US$1,824/oz. With that said, annual gold demand in 2022 was very high, aided by sizeable central bank purchases, strong retail demand and slower ETF outflows, whilst gold supply increased by 2% and full year mine production grew by 1%.
In what was a positive trend for the mining sector and for the global energy transition but, also a largely inward-facing policy move, the US enacted the Inflation Reduction Act in July 2022 with US$369 billion worth of tax breaks and subsidies set aside to boost green technology and energy security in the US. It is largely expected that Europe will follow suit with similar pro-energy transition legislation in 2023 to remain competitive.
The price of battery grade lithium carbonate has increased from US$8,000 per tonne to over US$70,000 per tonne since 2020. Lithium prices continued to be well supported, a trend that is expected to continue for the foreseeable future, with supply expected to remain tight amid bullish demand from the accelerating adoption of electric vehicles across the globe. In late 2022 / early 2023 there was some softening of the outlook for lithium, led by a slowdown in the Chinese electric vehicle ("EV") market, however major EV manufacturers such as Tesla have proactively adjusted downwards the pricing of their electric cars to stimulate higher demand.
With EV adoption picking up, some industry experts predict the gap between lithium demand and supply will remain or even widen in 2023. This supply demand imbalance is expected to increase over the coming decade. However, a large number of new lithium mines are currently in development (60+ new greenfield projects, 7 brownfield expansions) which will go some way towards addressing some of the short term supply-side deficits over the coming years.
The general market consensus view is that lithium prices will remain at elevated levels for the next few years, subject to EV demand remaining robust.
2022 was the first year when investment in decarbonising energy surpassed US$1 trillion. The year on year increase of more than US$250 billion from 2021 was the largest jump yet. One of the key areas, EV sector remains one of the four key drivers of future demand growth for copper according to Goldman Sachs. Interestingly, in 2022 EV sales grew by about 36% over the previous year. It is anticipated that public infrastructure spending in China should remain strong in 2023, helping to underpin a recovery in Chinese GDP growth. As regards copper, Goldman Sachs expects so-called "green demand" to account for 68% of total demand growth in China in 2023, offsetting continued weakness in the property sector.
The Company entered 2022 having concluded, in late 2021, to take up its rights in Sandfire's entitlement offer as part of its acquisition of MATSA. To accomplish this, an A$9m margin lending facility agreement was entered into in October 2021 with a nominee of SC Lowy Primary Investments Ltd secured against 4,714,286 Sandfire shares held under a tripartite sponsorship deed with an Australian broker. At first this decision paid off well with Sandfire (ASX.SFR) trading north of A$7 per share in February 2022; however, subsequently, the price rapidly deteriorated, and having not sold the Company was left with little choice but to manage the position so as to mitigate realised and potential realised losses on the position. Fortunately, Metal Tiger did aggressively sold other portfolio holdings in H1 2022, prior to liquidity drying up and prices across most of the sector dropping but ultimately it still proved to be a difficult position as eventually declining liquidity caused issues. Unfortunately, the bear market pushed Metal Tiger to cautiously sell SFR shares under the facility twice in June 2022 at prices of A$5.25 and prices of A$4.54 to reduce the loan balance outstanding given margin coverage levels. Furthermore, the Company took the prudent decision (to mitigate a situation of potentially repeated margin calls) to allocate cash from disposals from other holdings to reduce the loan balance and markedly reduce the risk of further margin calls as a result, although the Sandfire share price, hit a low point of A$3.28 on 20 October 2022, by this point this was still very much above the margin call price. In November 2022, following a copper price squeeze, Sandfire announced an entitlement offer on 18 November 2022 to raise A$200 million at A$4.30 per share. Metal Tiger then opted to dispose of 1.3 million SFR shares to take up its pre-emptive rights the entitlement offer, as well as reducing the loan balance on the previous Margin Lending Facility. On 14 December 2022, Metal Tiger entered a new A$15m Margin Lending and Drawdown Facility with a sub-fund of SC Lowy SI II (SG) VCC which repaid, and in essence, replaced the previous Margin Lending Facility. Some of the drawdown was used to repay the A$7m loan against 1,675,125 Sandfire shares at an effective put entry price. This resulted in Metal Tiger's position being 5,012,626 Sandfire shares against an A$8.345m loan balance, with the ability to drawdown a further A$6.65m to either purchase Sandfire shares in the market or to settle loans outstanding against the 1,167,542 SFR shares secured under the equity derivative financing arrangement with a global investment bank. Metal Tiger opted to sell a further 250,000 Sandfire shares in late December.2022 at A$5.38 per share, reducing the outstanding loan balance to A$7.7m. Whilst fundamentally, Sandfire is a medium-term position for the Company the Board is exercising substantially more caution regarding selling discipline to ensure that it avoids a repeat of last year's performance.
During the course of 2022, Metal Tiger was less active in seeking and making new investments than it had been in previous years, with passive investments totalling GBP3,928,000 for the year, down from GBP6,137,000 the year before. This was largely as a result of the situation explained above.
Despite these difficulties, the Board took several decisive steps in a difficult but transitional 2022 in order to set the foundation for the future growth and strategic ambitions of the Company.
The first step was that the Company decided that it was no longer a core strategic objective and no longer viable for Metal Tiger to directly contribute to exploration in Botswana via Kalahari Metals Limited. Therefore, in June 2022 the Company announced that it had entered a transaction with Cobre Limited ("Cobre") to dispose of its interests in Kalahari Metals Limited ending direct expenditure on exploration at a JV or project level and essentially marking the end of the Project Investments division of the Company. In late November 2022, Cobre acquired all outstanding debt and MTR's remaining 24.5% interest in Kalahari Metals Limited in exchange for new shares in Cobre. Whilst no longer supporting the project directly, the Company opted to continue to support Cobre Limited, by investing approximately A$1.47m in Cobres's A$7.0m fundraise in August 2022, to maintain its pro-rata interest, and then agreed to invest a further A$1m in December 2022 to support highly encouraging exploration results from Cobre's successful drilling campaign and additional exploration work. This second investment is subject to approval from Cobre shareholders in March 2023. In December 2022, Cobre announced that it had signed a collaboration agreement with a subsidiary of Sandfire to procure Airborne Gravity Gradient data over its Ngami, Kitlanya West and Kitlanya East Copper Projects in Botswana with the costs to be split equally between Cobre and Sandfire. Cobre, via Kalahari Metals Limited, has completed 7,750m of drilling. Out of 28 holes drilled on the Ngami Copper Project ("NCP"), 27 intersected the target mineralised contact. Assay results from discovery hole NCP20A drilled into the Comet target confirmed visual copper estimates and delineating a 30m zone (downhole) of chalcocite mineralisation grading 1.25% Cu and 17 g/t Ag. This same intersection includes an exceptional 1.7m at10.9%Cu and 45g/t Ag from 155.3m to 157m downhole. Over 5,000 historical soil samples combined with 1,634 new samples were analysed with partial leach geochemistry, which has proven successful in defining several new targets in addition to Comet at NCP. 5,359 soil samples were collected on the Kitlanya West Project located immediately west of NCP. In addition, a 25km(2) Natural Source Audio-Magnetotelluric NSAMT orientation study was completed, along with a 500-sample ionic leach test survey both aimed at providing new ways to vector into high grade zones within the targets at NCP. The Board is pleased with the methodical approach by Cobre to unlock the value of their tenements, but equally notes that this is being achieved with substantial capital having been raised in the last 12 months and that from a market perspectve Cobre has consolidated nearly 100% ownership of Kalahari Metal's tenements which means it is in a far stronger negotiating position for spin-outs, joint ventures or farm-ins with third parties.
The second step, commenced in late May 2022, when the Company applied to the UK Financial Conduct Authority ("FCA") to be registered as a small Alternative Investment Fund Manager ("AIFM"). After a robust set of questioning from the FCA and with the assistance of its legal counsel, Metal Tiger was successfully entered into the register of small registered UK AIFMs with effect from 17 November 2022.
Portfolio Losses
Metal Tiger had a combined loss of GBP5,110,000 realised and unrealised within the Investment segment. The majority of the losses arose from an unrealised loss of GBP629,454 during the period from Armada Metals Limited, an unrealised loss of GBP718,309 from Southern Gold Limited and a partially realised GBP3,775,564 loss from Sandfire Resources Limited. Several of the realised losses across the passive portfolio resulted from needing to access liquidity from the passive investment portfolio to reduce the Sandfire margin call coverage ratio in declining market conditions, as detailed further above.
Following the successful listing and A$10m raise on the ASX in December 2021, Armada Metals Limited ("Armada"), in which Metal Tiger holds a 14.4% stake received a renewal of permit G5-555 in March 2022 and then commenced diamond drilling at the Nyanga Project to test high-priority electromagnetic conductors, positioned along the 25-kilometer-long prospective strike of the Libonga-Matchiti Trend. In June 2022, Armada announced completion of its phase 1 drilling programme noting that magmatic sulphide mineralisation had been intercepted in all ten diamond holes at the Libonga North, Matchiti Central and Libonga South targets along the Ligonga-Matchiti Trend ("LMT"). In July, Armada noted that surface hand-grab samples, collected along the Ngongo-Yoyo Trend ("NYT"), had confirmed the presence of outcropping ultramafic intrusions with observed magmatic sulphides for a further 40km southeast of the LMT, extending the overall potential trend to over 60km. Lab analysis of the samples has confirmed that the NYT as a complex, dynamic multi-phased magma conduit system, with crustal contamination having caused extensive sulphur saturation, with the source of the magma in the NYT magmatic system the same as the LMT. The data further supported intrusion fertility for polymetallic magmatic mineralisation. In August 2022, Armada commenced an Natural Source Audio-Magnetotelluric ("NSAMT") survey over the LMT and the results of the modelling of ground NSAMT survey data defined multiple discrete, very strong apparent conductors which are consistent with the geological setting of the Nyanga intrusions and will drive future drill programmes. In addition, two new previously concealed targets, Libonga Central and Libonga Central Extension have been identified between the existing Libonga North and Libonga South targets. The untested apparent conductors are consistent with the anticipated intrusion morphologies and are likely associated with significant accumulations of magmatic sulphides. As a result a 1,500 line-kilometre MobileMT survey, the latest innovation in airborne electromagnetics, is planned at the Nyanga Project and represents the first deployment of this airborne technology on the African continent. This survey commenced on 30 November 2022 and was deployed over Armada's highest priority targets along the Libonga-Matchiti Trend and the Ngongo-Yoyo Trend at Armada's magmatic nickel-copper Nyanga Project.
Southern Gold Limited (ASX.SAU) appointed Exploration Manager, Robert Smilie as Managing Director and CEO (based in South Korea). He has overseen an ambitious and meticulous project generation campaign. As at the end of 2022, SAU had 128 exploration licences under application, covering an area of 358.69km(2) . In addition, the company has significantly advanced work at the Deokon Au-Ag and Goseong Cu-Au-Ag project areas towards drilling in Q1 2023, with land access and permitting progressing well at both projects. Detailed geologic mapping of drill target areas, drone aeromagnetic survey over 17km(2) and two soil sampling programmes were completed at Goseong. Furthermore, a geophysical gravity survey was conducted at Deokon Au-Ag project covering 30km(2) , together with 3D modelling of historic workings to develop new targets for drilling. In addition, SAU diversified its exploration objectives, adding Rare Earth Elements (REEs) and lithium-caesium-tantalum ("LCT") pegmatite targets as a key part of the company's focus in South Korea. In this regard, fieldwork commenced following successful site visits to priority target areas in November 2022 defined by geological consultant group RSC Consulting Ltd. In 2023, SAU will lodge exploration applications over the most prospective REE and Li areas in early 2023. Metal Tiger invested A$382,000 to maintain its pro-rata holding as part of a A$2m private placement which was underwritten by the three largest shareholders including Metal Tiger. The Board looks forward to 2023 and the company drill testing new targets and expanding its critical minerals exploration footprint in South Korea. Metal Tiger notes that Southern Gold maintains 150 million shares in London Stock Exchange ("LSE") listed Bluebird Merchant Ventures Ltd which has a mark to market value as at 24 February 2023 of circa A$4.6m.
In addition to the points raised above, there were several material developments to Metal Tiger's equity and royalty interests relating to Sandfire Resources Limited ("Sandfire") during the financial year. Most importantly, Sandfire announced that it had completed a positive definitive Feasibility Study "DFS" for the 5.2Mtpa Motheo Copper Project expansion, inclusive of the A4 Deposit Ore Reserve (over which Metal Tiger has an uncapped 2% net smelter return ("NSR") royalty. This showed positive project economics from an expanded 5.2Mtpa processing operation, mining both the T3 and A4 Deposit and gave a pre-tax NPV7% of US$548m and IRR of 29% using metal prices of Cu US$3.57/lb, Ag US$20/oz and a 10-year mine life. Metal Tiger is of the firm belief that timelines for A4 have the potential to be progressed faster subject to Environmental and Social Impact Assessment ("ESIA") although as of today this has not yet been granted. In addition, Metal Tiger expects its US$2m capped 2% NSR royalty over Motheo to be paid in Q2/Q3 2023 given progress made by year end and announced subsequently. On 20 October 2022,Sandfire announced extensive structurally controlled copper-silver mineralisation over a 1.8km strike length at the A1 Dome, 20km from the Motheo Copper mine was announced by Sandfire. The A1 Dome is an area that is covered by Metal Tiger's uncapped royalty. Highlights from the drilling included holes with 11.5m @ 2.0% Cu and 9g/t Ag from 130.5m; 8m @1.6% Cu and 3g/t Ag from 120m and 15m @ 1.4% Cu and 20g/t Ag from 135m. The Board is of the opinion that the A1 prospect has resource potential and notes that the potential of the A1 prospect has been not accounted for in the valuation of the uncapped royalty.
Sandfire produced 109,835 tonnes of copper, 97,732 tonnes of zinc, 10,977 tonnes of lead, 10,977 ounces of gold and several million ounces of silver in 2022. In 2022, mining completed at DeGrussa with run-of-mine (ROM) sulphide ore having been depleted and underground mining operations having ended at DeGrussa. Construction of the 3.2Mtpa Motheo Copper Mine in Botswana progressed largely on schedule and is scheduled for wet commissioning and then first ore to the plant in Q1 2023. In July 2022, Sandfire announced an updated Proved and Probable Ore Reserve estimate for MATSA of 37.1Mt at 1.6% Cu, 2.6% Zn, 0.8% Pb and 36.1g/t Ag containing an estimated 593Kt of copper, 975kt of zinc, 286kt of lead and 43.0Moz of silver with an estimated Net Smelter Return of US$116/t (using an NSR cut-off). Proved Ore Reserve estimate increased by 41% to 26.2Mt at 1.7% Cu and 2.7% Zn. On the corporate side, Karl Simich announced his resignation as Managing Director and CEO after 15 years at the helm of Sandfire. On 10 November 2022, Sandfire announced that it had appointed Brendan Harris as CEO and Managing Director, to start in early April 2023. Jason Grace is acting as Chief Executive Officer in the interim period.
Project Investments
The Project Investments segment includes investments into mineral exploration and development projects either through subsidiaries, associates or joint venture companies, operated by in-country partners who have the requisite knowledge and expertise to advance projects. This segment will no longer form a part of the Company's strategy going forward following the disposal of Kalahari Metals Limited to Cobre Limited. Metal Tiger retains a significant interest in Cobre Limited. The rationale for winding down this division as well as selling Kalahari Metals Limited, is due to several factors. Most importantly, the Board views Kalahari Metals as a legacy investment and that funding exploration costs does not match with the objectives and requirements of being an investing company especially relative to the Company's asset base. For example, post Cobre's acquisition (partial and complete) of Kalahari Metals Limited, Cobre Limited has raised circa A$15m before costs to advance exploration in the Kalahari Copperbelt. In a 3-year period, Metal Tiger has only raised A$5m before costs.
Whilst Metal Tiger suffered a disposal loss of GBP833,000 there is considerably more liquidity in Cobre shares and the projects are now within a vehicle with a diversified shareholder base with a considerable amount of capital to spend on exploration to drive the value from the projects. Metal Tiger maintains an uncapped 2% NSR royalty over Kitlanya East and Kitlanya West project areas. The Company is pleased to note that Cobre's 2023 plans currently include exploration activities and planned drilling on the Kitlanya West project.
Thailand
Metal Tiger retains twelve exploration licence applications in Thailand which have been fully progressed at the relevant permitting body, the Department of Primary Industries and Mines, and to the Company's knowledge as at the date of publication of these accounts, remain in good standing. Should these exploration licence applications be granted, and confirmation of such is awaited, the Board will consider whether or not to pursue appropriate exploration programmes.
The carrying value of Thailand has been written off at the Company level and the licence applications are held at immaterial amounts within Metal Tigers subsidiaries in Thailand ("Thai Group") . Going forward the Thai Group will increasingly serve as a shared services provider to Group companies.
Equity Investments
The Equity Investments segment continues to invest in high potential mining exploration and development companies with a preference for base and precious metals. The focus is to invest in mining companies that are significantly undervalued by the market and where there is substantial upside potential through exploration success and/or development of a mining project towards commercial production. To differentiate between the Board's view of each company's strategy we categorise certain investments as either Active or Passive.
Active investments are typically larger investments where Metal Tiger seeks to positively influence the management of investee companies, by providing oversight and guidance at Board level to enhance shareholder value and minimise downside risk. The investments that fall within this category include Cobre, Southern Gold and Armada. The Board continually evaluate the active investment portfolio, and accordingly this may change in composition in the future. No new Active Investments were added to the portfolio in 2022. Furthermore the Board does not expect to make further additions to the active investment portfolio in the near future.
Metal Tiger invests in listed mining equities via either initial public offering ("IPO"), pre-IPO equity placings, or direct on-market share purchases. Metal Tiger may receive warrants when undertaking investments in pre-IPO, IPOs, or equity placings. The Company may consider other investment structures. The main aim is to make capital gains in the short to medium term. Investments are considered individually based on a variety of criteria. Investments are typically stock exchange traded on the TSX, ASX, AIM or LSE but can be private with a view to obtaining a liquidity event.
As at 31 December 2022, as set out in the table below, Metal Tiger had equity investments in companies pursuing high potential exploration and development projects in precious, base and battery metals. Projects are located in a variety of jurisdictions, including North America, South America, Africa, South East Asia and Australia. Metal Tiger held some exposure to producers.
Through its investments, Metal Tiger is primarily exposed to copper and gold.
During 2022 the gold price fell approximately 2% year-on-year, driven by pressure from US dollar strength. Rising interest rates and a stronger US dollar as well as the expectation of continued hawkish US Federal Reserve policy put a cap on the gold price for most of 2022 in spite of increased investor demand for gold from central banks globally as well as investors seeking a safe-haven asset in light of the Russo-Ukraine war
Metal Tiger continues to deliver on identifying high conviction natural resource opportunities in line with its investment approach. Whilst the Company continued to largely focus on undervalued investment situations with the potential for substantial exploration upside, the Company still managed to maintain a strong level of diversification in the Passive Investment portfolio in terms of commodity, jurisdiction and project development stage. In addition, Metal Tiger has managed to increase its warrant portfolio through investments in the year.
Summary of listed investments held at 31 December 2022
Value at
Listing year end
Investment Exchange Description No. of securities held GBP
Copper, gold
Sandfire and silver 4,762,626 ordinary shares
Resources mining and (held as collateral for
Limited ASX exploration collateral loan) 18,162,187
1,167,542 ordinary shares (held as security in structured
finance loan)
Cobre Base metal 46,989,136 ordinary
Limited ASX exploration shares 4,629,539
Southern Gold mining
Gold and 40,794,000 ordinary
Limited ASX exploration shares 574,167
Armada Nickel and
Exploration copper 15,000,000 ordinary
Limited ASX exploration shares 573,426
3,333,333 unlisted warrants
(A$0.334 expiry 22/11/2026)
Max Resource Copper
Corporation TSXV exploration 1,250,500 ordinary shares 216,264
675,000 unlisted warrants
(C$0.36, 25/03/2024)
350,000 unlisted warrants
(C$0.85, 17/05/2023)
Sable Gold and
Resources silver
Limited TSXV exploration 1,506,666 ordinary shares 101,114
Gold, copper 20,000 ordinary shares
Antilles exploration 2,333,333 unlisted
Gold and warrants (C$0.13 expiry
Limited ASX development 30/4/2023) 98,325
Greentech
Metals Nickel
Limited ASX exploration 1,100,000 ordinary shares 86,701
03 Mining
Inc TSXV 93,000 ordinary shares 85,705
Copper, gold
and cobalt
Artemis exploration
Resources and
Limited AIM/ASX development 3,476,430 ordinary shares 46,967
Graphite
Northern producer 330,000 unlisted warrants
Graphite and (C$1.10 expiry
Corporation ASX exploration 08/2/2024) 13,387
Lithium,
Ragusa halloysite
Minerals and gold
Limited ASX exploration 15,000 ordinary shares 9,711
Camino 2,941,176 unlisted
Minerals Copper warrants (C$0.25 expiry
Corp. TSXV exploration 18/5/2023) 5,708
Copper and
Avidian Gold gold 500,000 unlisted warrants
Corp TSXV exploration (C$0.2 expiry 8/6/2024) 1,959
Inflection Copper and
Resources gold 234,375 unlisted warrants
Limited CSE exploration (C$0.5 expiry 14/5/2023) 1,559
Pearl Gull
Iron Iron Ore 550,000 unlisted warrants
Limited ASX exploration (A$0.3 expiry 6/9/2024) 1440
Anacortes Copper and
Mining gold 104,167 unlisted warrants
Corp. TSXV exploration (C$3.3 expiry 22/7/2023) 109
Apollo Gold Gold and 110,000 unlisted warrants
and Silver silver (C$1.25 expiry
Corporation TSXV exploration 05/7/2023) 16
Molyhil 5,769,231 unlisted
Thor Mining Tungsten warrants (1.3p expiry
plc AIM/ASX Project 17/08/2023) 4
Palladium Nickel and 170,000 unlisted warrants
One Mining copper (C$0.45 expiry
Inc. TSVX exploration 22/2/2023) 1
Summary of unlisted investments held at 31 December 2022
No. of
Listing securities Value at
Investment Exchange Description held year end GBP
3,840,909
ordinary
Tally Limited Private Gold currency shares 57,614
625,000
ACDC Metals Rare earths ordinary
Limited* Private exploration shares 56,299
854,545
Eridge Capital ordinary
Limited Private shares 513
*Listed on 17 January 2023 on the ASX.
Summary of investments made between 31 December 2022 and the date of release of the preliminary final report
No. of
Listing securities Investment
Investment Exchange Description acquired made GBP
16,608,696
Southern Gold Gold mining and ordinary
Limited ASX exploration shares 214,799
Newmont 2,400 ordinary
Corpration* NYSE Gold producer shares 103,278
Barrick Gold 5,400 ordinary
Corporation*/** NYSE Gold producer shares 84,706
135,000
ACDC Metals Rare earths ordinary
Limited ASX exploration shares 14,374
Rare earth,
Dreadnought gold, nickel, 3,000,000
Resources copper ordinary
Limited* ASX exploration shares 172,950
700,000
Omega Oil & Gas Oil and gas ordinary
Limited* ASX exploration shares 76,661
*Denotes new additions to the portfolio since the year end.
**Denotes fully exited by the date of the report.
During the year the segment acquired investments at a total cost of GBP8,034,000 and disposed of investments for GBP14,600,000 and a realised loss of GBP1,156,000. After considering the revaluation of the investments the net assets of the segment decreased by GBP10,958,000 during the year to GBP24,565,000 (2021: GBP35,523,000).
After accounting for the profit on disposals, dividends received and the revaluation of investments at the year end, the equity investments segment recorded a net loss of GBP4,753,000 for the year versus a profit in 2021 of GBP3,454,000.
Results for the year
Administration costs for the year were GBP2,607,000 (2021: GBP2,108,000). With legal fees payment costs stripped out from the respective years, the adjusted costs total GBP2,169,000 (2021: GBP1,984,00). The legal fees were mostly incurred in respect of corporate strategy and compliance work, with the Company being registered as an AIFM as well as having incurred costs in assessing and transitioning away from a multifaceted Company to one more reflective of an investment and royalty owning Company. The Board's continuous drive for efficiencies which remain ongoing, and the organizational chart and structure is continuously assessed for appropriateness and whether fit for purpose. Whilst there will be some further once off costs to be born during 2023 in this regard, the Board believes it is the correct strategic decision and provides the Company with the best chance to best serve the interests of the shareholders over the medium term.
As more fully detailed in the commentary in the Projects Investment section, the Company has disposed of all its remaining interest in its joint venture Kalahari Metals to Cobre, recognising a loss on this sale of interest in the amount of GBP833,000 (2021: profit of GBP21,000), after recognising the Company's proportionate share of losses until sale date of GBP116,000 (2021: GBP493,000)
There was an overall loss in the year resulting from the disposals and fair valuing of investments during the year of GBP5,110,000 (2021: gain of GBP1,830,000). This reflects market conditions in the year and more specifically in the Sandfire position which contributed to GBP3,775,000 of the losses. Cobre outperformed and contributed a gain of GBP1,390,000 which was somewhat paired by unrealised losses in our active investments in Armada of GBP629,000 and Southern Gold of GBP546,000. The Board's conviction in the active investment strategy remains comfortable but notes that the Company is unlikely to pursue additional active investments in the near term. The investments are medium to longer term in nature offering exposure to earlier stage exploration projects where the Company has a significant interest and therefore some ability to influence strategic outcomes.
The Company received lower dividend income of GBP146,000 (2021: GBP1,538,000), primarily, as a result of Sandfire ceasing to declare a second dividend and rather investing the capital in developing its assets and acquisitions. The Company had net finance income of GBP1,949,000 (2021: costs of GBP1,787,000) mainly relating to the accretion of the royalty asset, which released GBP876,000 of finance income, other contributors being the change in the value of the derivatives that hedge and secure the Group's structured finance loans with a gain of GBP876,000 (2021: loss GBP1,269,000). The value of the derivative inherently moves in contrast to the performance of the underlying share price over which the derivative is priced, being in our instance Sandfire. Finally, a further contributor to the finance income were foreign exchange gains for the year of GBP1,061,000 (2021: loss of GBP500,000), primarily reflecting the weakness of the Pound Sterling over the year and in particular versus our US dollar denominated financial assets.
The Board decided not to revalue the Company's 2% net smelter return ("NSR") royalty over circa 8,000km(2) of Sandfire's exploration tenements and in-particular the licence that holds the A4 project, which was material contributor to the results of the Company during 2021 (GBP5,214,000), the Board is of the view its prudent and appropriate to wait on any updates on the size of Sandfire's A4 copper/silver Mineral Resource. The Board did however consider the carrying value of the Royalty and the assumptions used in testing the same are enclosed in Note 7.
All told the loss for the year on ordinary activities before tax was GBP6,678,000 (2021: profit of GBP4,215,000).
Cashflow and financing
Disposals from equities during the year raised GBP14,600,000 and a further net GBP8,034,000 was invested into the purchase of equities and other investments. Operational cash outflows before working capital changes amounted to GBP2,474,000 (2021: GBP2,009,000), with the increased cash utilisation driven by the same drivers of the increase in administrative expenses.
The net cash requirement for operations, was met out, dividends received, the net proceeds of sales of investments and joint venture interests after having accounted for the net the repayment of loans during the year and finally to increase cash reserves at the end of the year.
Cash in hand at the end of the year was GBP885,000 (2021: GBP648,000).
No dividend has been declared or recommended during the year under review (2021: Nil)
Condensed Consolidated Statement of Comprehensive Income
For the year ended 31 December 2022
Unaudited Audited
Year ended Year ended
31 December 31 December
2022 2021
Notes GBP'000 GBP'000
(Loss)/profit on sale/partial sale of
interests in explorations in Botswana (833) 21
(Loss)/Profit on disposal of investments (1,156) 1,979
Movement in fair value of fair value
accounted equities (3,954) (149)
Share of post-tax losses of equity
accounted joint ventures (116) (493)
Provision against cost of long term
investments (107) -
Investment income 146 1,538
Other income 7 - 5,214
Net (loss)/gain before administrative
expenses (6,020) 8,110
Administrative expenses (2,607) (2,108)
Operating (loss)/profit (8,627) 6,002
Finance income 2,854 467
Finance costs (905) (2,254)
(LOSS)/Profit before taxation 3 (6,678) 4,215
Tax on profit on ordinary activities 4 49 (49)
(lOSS)/Profit on ordinary activities after
taxation (6,629) 4,166
Other comprehensive income - Items which
may be
subsequently reclassified to profit or
loss:
Exchange differences on translation of
foreign operations (306) 410
Total comprehensive (LOSS)/profit for the
YEAR (6,935) 4,576
(loss)/Profit for the YEAR attributable to:
Owners of the parent (6,629) 4,166
Non-controlling interest - -
(LOSS)/Profit for the YEAR (6,629) 4,166
Total comprehensive (LOSS)/profit for the
YEAR attributable to:
Owners of the parent (6,937) 4,579
Non-controlling interest 2 (3)
Total comprehensive (LOSS)/profit for the
YEAR (6,935) 4,576
(LOSS)/Earnings per share
Basic (loss)/earnings per share 5 (3.91p) 2.59p
Fully diluted (loss)/earnings per share 5 (3.91p) 2.59p
Condensed Consolidated Statements of Financial Position
At 31 December 2022
Unaudited
Year ended Audited
31 December Year ended
2022 31 December 2021
Notes GBP'000 GBP'000
Non--current assets
Intangible assets 18 21
Property, plant and equipment 145 19
Deferred tax asset 4 2,213 2,164
Investment in joint ventures - 2,873
Other non-current asset investments 6 - 3,613
Royalties receivable 7 12,753 10,593
15,129 19,283
Current assets
Equity investments accounted for
under fair value 8 24,565 32,031
Trade and other receivables 624 477
Amounts due from related parties 9 - -
Cash and cash equivalents 885 648
26,074 33,156
Current liabilities
Trade and other payables 594 312
Amounts due to related parties 9 - -
Loans and borrowings 10 6,291 8,732
6,885 9,044
NET CURRENT ASSETS 19,189 24,112
Non-current liabilities
Loans and borrowings 10 - 2,242
Deferred tax liability 4 2,213 2,213
Contingent consideration 132 118
2,345 4,573
Net assets 31,973 38,822
Capital and reserves
Share capital 170 170
Share premium account 15,704 15,704
Capital redemption reserve 4 4 Share based payment reserve 2,279 2,343 Warrant reserve 83 3,048 Translation reserve 43 351 Retained profits 13,600 17,114 Total shareholders' funds 31,883 38,734 Equity non-controlling interests 90 88 Total equity 31,973 38,822
Condensed Consolidated Statement of Cash Flows
For the year ended 31 December 2022
Unaudited
Year ended Audited
31 December Year ended
2022 31 December 2021
GBP'000 GBP'000
Cash flows from operating activities
(Loss)/Profit before taxation (6,678) 4,215
Adjustments for:
Loss/(Profit) on partial sale of interests
in explorations in Botswana 833 (21)
Loss/(Profit) on disposal of investments 1,156 (1,979)
Movement in fair value of fair value
accounted equities 3,954 149
Share of post-tax losses of equity
accounted joint ventures 116 493
Movement In provision in, and write-offs
of, long term investments 107 -
Share based payment charge for the year 86 86
Depreciation and amortisation 47 13
Other income - (5,214)
Investment income (146) (1,538)
Finance income (2,854) (467)
Finance costs 905 2,254
Operating cash flow before working capital
changes (2,474) (2,009)
Decrease/(Increase) in trade and other
receivables (147) 72
Decrease in trade and other payables 282 (11)
Unrealised foreign exchange gains and
losses 110 (387)
Net cash outflow from operating activities (2,229) (2,335)
Cash flow from Investing activities
Proceeds from current asset investment
disposals 14,600 13,434
Purchase of fixed assets (165) (9)
Sale of investment in, and loans to, joint
ventures 2,046 (453)
Purchase of current asset investments (8,034) (18,676)
Investment income 146 1,538
Net cash inflow/(outflow) from investing
activities 8,593 (4,166)
Cash flows from financing activities
Proceeds from issue of shares - 3,191
Share issue costs - (217)
Loans drawn down 4,620 4,829
Loans repaid (9,846) (618)
Interest paid (905) (491)
Net cash (outflow)/inflow from financing
activities (6,131) 6,694
Net increasein cash and cash equivalents 233 193
Cash and cash equivalents at beginning of
year 648 458
Effect of exchange rate changes 4 (3)
Cash and cash equivalents at end of YEAR 885 648
Condensed Consolidated Statement of Changes in Equity
For the year ended 31 December 2022 (unaudited)
Share
Capital based
Share Share Redemption payment Warrant Translation Retained Total equity Non-controlling Total
capital premium Reserve reserve reserve reserve profits shareholders' interests equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 funds GBP'000 GBP'000 GBP'000
Balance at 1
January 2021 153 12,831 4 2,257 5,476 (62) 10,436 31,095 91 31,186
Profit for the
year ended 31
December
2021 - - - - - - 4,166 4,166 - 4,166
Other
comprehensive
income - - - - - 413 - 413 (3) 410
Total
comprehensive
income - - - - - 413 4,166 4,579 (3) 4,576
Share issues 17 3,174 - - - - - 3,191 - 3,191
Warrants
issued - - - - 84 - - 84 - 84
Cost of
share-based
payments - - - 86 - - - 86 - 86
Transfer of
reserves
relating to
exercise and
expiry of
options and
warrants - - - - (2,512) - 2,512 - - -
Share issue
expenses - (301) - - - - - (301) - (301)
Total changes
directly to
equity 17 2,873 - 86 (2,428) - 2,512 3,060 - 3,060
Balance at 31
December
2021 170 15,704 4 2,343 3,048 351 17,114 38,734 88 38,822
Loss for the
year ended 31
December
2022 - - - - - - (6,629) (6,629) - (6,629)
Other
comprehensive
income - - - - - (308) - (308) 2 (306)
Total
comprehensive
income - - - - - (308) (6,629) (6,937) 2 (6,935)
Cost of
share-based
payments - - - 86 - - - 86 - 86
Transfer of
reserves
relating to
exercise and
expiry of
options and
warrants - - - (150) (2,965) - 3,115 - - -
Total changes
directly to
equity - - - (64) (2,965) - 3,115 86 - 86
Balance at 31
December
2022 170 15,704 4 2,279 83 43 13,600 31,883 90 31,973
Notes to the unaudited condensed preliminary final report
For the year ended 31 December 2022
1. Basis of preparation
The condensed financial statements included in the preliminary final report have been prepared under the historical cost convention and in accordance with IAS 34, as adopted by the UK.
The condensed financial statements are presented in UK pounds, which is also the Company's functional currency.
The principal accounting policies used in preparing these interim accounts are those expected to apply in the Group's Financial Statements for the year ending 31 December 2022. The accounting policies adopted are consistent with those of the previous financial year. The following amendment to IFRSs became effective for the financial year beginning on 1 January 2022:
-- IAS 16 "Property, Plant and Equipment" regarding proceeds before intended
use.
-- IAS 37 "Onerous contracts" regarding costs a company should include as
the cost fulfilling a contract when assessing whether a contract is
onerous.
-- A number of narrow-scope amendments to IFRS 3.
The amendment had no impact on the condensed consolidated interim financial statements for the year ended 31 December 2022 and no retrospective adjustments were required.
The condensed preliminary final report were approved by the Board of Metal Tiger on 27 February 2023. The condensed preliminary final report for the year ended 31 December 2022 do not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. The condensed preliminary final report is unaudited. The comparatives for the year ended 31 December 2021 are not the Group's full statutory accounts for that year but have been extracted therefrom. A copy of the Group's full statutory accounts for that year has been delivered to the Registrar of Companies. The auditors' report on those accounts was unqualified and did not contain statements under sections 498(2) or (3) of the Companies Act 2006. The Group's full statutory accounts for the year ended 31 December 2021 are available on the Company's website (www.metaltigerplc.com).
2. Accounting policies
The principal accounting policies are:
Basis of consolidation
The Condensed Consolidated Statement of Comprehensive Income and Condensed Consolidated Statement of Financial Position include the financial statements of the Company and its subsidiary undertakings made up to 31 December 2022.
Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.
Profit or loss and each component of other comprehensive income are attributed to the equity holders of the parent of the Group and to non-controlling interests, even if this results in non-controlling interests having a deficit balance. When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with the Group's accounting policies. All intra-group assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.
A change in ownership interest of a subsidiary without a loss of control is accounted for as an equity transaction. If the Group loses control over a subsidiary, it:
-- derecognises the assets (including goodwill) and liabilities of the
subsidiary;
-- derecognises the carrying amount of any non-controlling interests;
-- derecognises the cumulative translation differences recorded in equity;
-- recognises the fair value of the consideration received;
-- recognises the fair value of any investment retained;
-- recognises any surplus or deficit in the Statement of Comprehensive
Income; and
-- reclassifies the parent's share of components previously recognised in
other comprehensive income to profit or loss or retained earnings, as
appropriate, as would be required if the Group had directly disposed of
the related assets or liabilities.
When the Group ceases to have control, any retained interest in the entity is re-measured to its fair value at the date when control is lost, with the change in carrying amount recognised in profit or loss. The fair value is the initial carrying amount for the purposes of subsequently accounting for the retained interest as an associate, joint venture or financial asset. In addition, any amounts previously recognised in other comprehensive income in respect of that entity are accounted for as if the Group had directly disposed of the related assets or liabilities. This may require that the amounts previously recognised in other comprehensive income be reclassified to profit or loss.
CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS
The preparation of the condensed preliminary final report makes use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting year. These estimates and assumptions are based upon management's knowledge and experience of the amounts, events or actions. Actual results may differ from such estimates.
Going concern
The condensed preliminary final report has been prepared on the going concern basis as, in the opinion of the Directors, at the time of approving the condensed preliminary final report, there is a reasonable expectation that the Company will continue in operational existence for the foreseeable future. The condensed preliminary final report does not include any adjustments that would result from the going concern basis of preparation being inappropriate.
Exploration costs
Exploration costs incurred by Group companies, associates and joint ventures are expensed in arriving at profit or loss for the year.
Investments made are capitalised as an asset where the underlying projects have mineral resources which are compliant with internationally recognised mineral resource standards (JORC and NI 43-101) or where the investment is to acquire an interest in an investment or associate that holds commercial information, assets or strategic features against which a current commercial value can be reasonably assessed.
The JORC Code, the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves, is a professional code of practice that sets minimum standards for public reporting of mineral exploration results, mineral resources and ore reserves. NI 43-101 is a national instrument for the Standards of Disclosure for Mineral Projects within Canada which provides a codified set of rules and guidelines for reporting and displaying information related to mineral properties owned by, or explored by, companies which report these results on stock exchanges within Canada.
Foreign currency translation
Transactions in foreign currencies are translated at the exchange rate ruling at the date of the transaction.
The results of overseas operations are translated at rates approximating to those ruling when the transactions took place. Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Statement of Financial Position reporting date. All exchange differences are dealt with through the Statement of Comprehensive Income as they arise.
Fair value of investments
The Group's investments accounted for within the Equity Investment operating segment require measurement at fair value. Investments in shares in quoted entities traded in an active market and unquoted shares are valued as set out in "Current Assets Investments" below. The unquoted share warrants (Level 3) are shown at Directors' valuation based on a value derived from either Black-Scholes or Monte Carlo pricing models depending on the suitability of the method to the specific warrant taking into account the terms of the warrant and discounting for the non-tradability of the warrants where appropriate. Both pricing models use inputs relating to expected volatility that require estimations. No value is ascribed to warrants which include terms which cause the exercise price to be dependent on events outside the control of the Group and outcomes which are unable to be predicted with any certainty.
Investments in associates and joint ventures
A joint venture is a contractual arrangement whereby two or more parties undertake an economic activity that is subject to joint control. Joint control is the contractually agreed sharing of control such that significant operating and financial decisions require the unanimous consent of the parties sharing control. In some situations, joint control exists even though the Company has an ownership interest of more than 50% because joint venture partners have equal control over management decisions. The Company's joint venture interests are held through one or more Jointly Controlled Entities (a "JCE"). A JCE is a joint venture that involves the establishment of a corporation, partnership or other entity in which each venturer has a long term interest.
Exploration costs in respect of investments in associates and joint ventures are capitalised or expensed according to the policy set out above in respect of Group exploration costs. For associates and joint ventures which are equity accounted for, any share of losses are offset against cost of investment or loans advanced.
Royalties receivable
Royalties receivable are stated at the expected amounts to be received based on existing committed contracts and discounted at an appropriate discount rate which reflects the estimated risk-weighted cost of capital relevant to that asset. The amortisation of the discount over the year to the receipt of the royalty payments is credited to the Statement of Comprehensive Income as finance income.
Where royalty contracts have been entered into but the timing of receipts are unknown or cannot be reliably forecast, no value is attributed to the royalties.
The expected amounts to be received, the period over which they will be received and the appropriate discount rate are assessed on the date of acquisition of the royalty interests and re-assessed at eachreporting date.
Contracts are assessed on a contract-by-contract basis.
Equity Investments Segmental Assets
Investment transactions are accounted for on a trade date basis. Incidental acquisition costs are expensed. Assets are derecognised at the trade date of the disposal. Where investments are traded in a liquid market, the fair value of the financial instruments in the condensed statement of financial position is based on the quoted bid price at the year end date, with no deduction for any estimated future selling cost. Non-traded investments are valued by the Directors using primary valuation techniques such as, where possible, comparable valuations, recent transactions, last price and net asset value or, in the case of warrants, options and other derivatives on the basis of third party quotation or specific investment valuation models appropriate to the investment concerned.
Changes in the fair value of investments held at fair value through profit or loss and gains and losses on disposal are recognised in the Statement of Comprehensive Income.
3. Segmental reporting
Operating segments
Equity Project Central
Year ended 31 Investments Investments costs Inter-company Total
December 2022 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
COMPREHENSIVE
INCOME:
Net (loss)/gain
on
investments (5,071) (949) - - (6,020)
Intercompany
sales - 63 - (63) -
Administrative
expenses (77) (484) (2,109) 63 (2,607)
Net finance
income/(cost) 395 1,130 424 - 1,949
(Loss)/profit
on ordinary
activities
before
taxation (4,753) (240) (1,685) - (6,678)
Taxation - - 49 - 49
(Loss)/profit
for the year
after
taxation (4,753) (240) (1,636) - (6,629)
FINANCIAL
POSITION:
Intangible
assets - 18 - - 18
Property, plant
and equipment - 145 - - 145
Deferred tax
asset - - 2,213 - 2,213
Royalties
receivable - 12,753 - - 12,753
Total
non-current
assets - 12,916 2,213 - 15,129
Current assets 24,565 450 1,059 - 26,074
Current
liabilities - (257) (6,628) - (6,885)
Non-current
liabilities - (132) (2,213) - (2,345))
Net assets 24,565 12,977 (5,569) - 31,973
Equity Investments include strategic investments in resource exploration and development companies including equity and warrant holdings. Project Investments are mainly by way of joint venture arrangements and include interests in precious, strategic and energy metals and also house the net smelter return ("NSR") royalty portfolio, with the last remaining project located in Botswana, having been sold in 2022, the segment will be renamed Royalty segment in future years Central costs comprise those corporate costs which cannot be allocated directly to either operating segment and include office rent, audit fees, AIM and ASX costs together with corporate employees and Directors' remuneration relating to managing the business as a whole.
3. Segmental reporting (continued)
Operating segments
Equity Project Central
Year ended 31 Investments Investments costs Inter-company Total
December 2021 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
COMPREHENSIVE
INCOME:
Net (loss)/gain
on
investments 3,368 (472) - - 2,896
Intercompany
sales - 46 - (46) -
Other income - 5,214 - - 5,214
Administrative
expenses (14) (332) (1,808) 46 (2,108)
Net finance
income/(cost) 100 (48) (1,839) - (1,787)
(Loss)/profit
on ordinary
activities
before
taxation 3,454 4,408 (3,647) - 4,215
Taxation - - (49) - (49)
(Loss)/profit
for the year
after
taxation 3,454 4,408 (3,696) - 4,166
FINANCIAL
POSITION:
Intangible
assets - 21 - - 21
Property, plant
and equipment - 19 - - 19
Deferred tax
asset - - 2,164 - 2,164
Investment in
joint
ventures - 2,873 - - 2,873
Other fixed
asset
investments 3,506 - 107 - 3,613
Royalties
receivable - 10,593 - - 10,593
Total
non-current
assets 3,506 13,506 2,271 - 19,283
Current assets 32,030 3,404 833 (3,111) 33,156
Current
liabilities (13) (3,230) (8,912) 3,111 (9,044)
Non-current
liabilities - (118) (4,455) - (4,573)
Net assets 35,523 13,562 (10,263) - 38,822
3. Segmental reporting (continued)
Geographical segments
Year ended 31 UK EMEA Asia-Pacific Australasia Americas Inter-company Total December 2022 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 COMPREHENSIVE INCOME: Net (loss)/gain on investments (64) (918) - (4,342) (696) - (6,020) Intercompany sales - - 63 - - (63) - Administrative expenses (1,989) - (415) (216) (50) 63 (2,607) Net finance income/(expense) (403) 2,158 296 (285) 183 - 1,949 (Loss)/profit on ordinary activities before taxation (2,456) 1,240 (56) (4,843) (563) - (6,678) Taxation 49 - - - - - 49 (Loss)/profit for the year after taxation (2,407) 1,240 (56) (4,843) (563) - (6,629) FINANCIAL POSITION: Intangible assets - - 18 - - - 18 Property, plant and equipment - - 145 - - - 145 Deferred tax asset 2,148 - - - - - 2,148 Royalties receivable - 12,753 - - - - 12,753 Total non-current assets 2,148 12,753 163 - - - 15,064 Current assets 1,303 - 460 24,065 246 - 26,074 Current liabilities (205) - (257) (6,383) - - (6,845) Non-current liabilities (2,213) - (132) - - - (2,345) Net assets 1,033 12,753 234 17,682 246 - 31,948
3. Segmental reporting (continued)
Geographical segments
Year ended 31 UK EMEA Asia-Pacific Australasia Americas Inter-company Total December 2021 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 COMPREHENSIVE INCOME: Net (loss)/gain on investments 49 (472) - 3,545 (226) - 2,896 Intercompany sales - - 46 - - (46) - Other income - 5,214 - - - - 5,214 Administrative expenses (1,644) (30) (298) (164) (18) 46 (2,108) Net finance income/(expense) 314 502 (528) (2,077) 2 - (1,787) (Loss)/profit on ordinary activities before taxation (1,281) 5,214 (780) 1,304 (242) - 4,215 Taxation (49) - - - - - (49) (Loss)/profit for the year after taxation (1,330) 5,214 (780) 1,304 (242) - 4,166 FINANCIAL POSITION: Intangible assets - - 21 - - - 21 Property, plant and equipment - - 19 - - - 19 Deferred tax asset 2,164 - - - - - 2,164 Investment in joint ventures - 2,873 - - - - 2,873 Other fixed asset investments 107 - - 3506 - - 3,613 Royalties receivable - 10,593 - - - - 10,593 Total non-current assets 2,271 13,466 40 3,506 - - 19,283 Current assets 1,501 - 3,412 29,629 1,725 (3,111) 33,156 Current liabilities (93) - (3,227) (8,835) - 3,111 (9,044) Non-current liabilities (2,213) - (117) (2,243) - - (4,573) Net assets 1,466 13,466 108 22,057 1,725 - 38,822
4. Taxation
Unaudited Unaudited
Year ended Year ended
31 December 31 December
2022 2021
GBP'000 GBP'000
Current tax on income for the year - -
Deferred tax 49 (49)
Total tax charge for the year 49 (49)
The tax on the Groups on the Groups profit before tax differs from the theoretical amount that would arise using the weighted average rate applicable to the profits of the Group or Company as follows:
Unaudited Audited
Year ended Year ended
31 December 31 December
2022 2021
Factors affecting the tax charge GBP'000 GBP'000
(Loss)/profit before tax (6,678) 4,215
Loss/(profit) before tax multiplied by rate of
corporation tax in the UK of 19% (2021: 19%) 1,269 (801)
Overseas profits/(losses) taxed at different rates (40) (48)
Changes in rate at which deferred tax is provided (11) 103
Chargeable (gains)/losses arising 219 (514)
Income not chargeable to tax - 639
Expenses not allowable for tax (1,025) (40)
Unprovided prior year deferred tax 24 -
Deferred tax gains and losses not recognized (387) 612
Total tax 49 (49)
Movements in deferred tax assets and liabilities during the year and the amounts outstanding at the year end are as follows:
Assets Liabilities Net
Deferred tax asset/(liability) GBP'000 GBP'000 GBP'000
At 31 December 2020 - - -
Adjustment for prior years 909 (909) -
Charge for the year 1,255 (1,304) (49)
At 31 December 2021 2,164 (2,213) (49)
Adjustment for prior years (24) - (24)
Charge for the year 73 - 73
At 31 December 2022 2,213 (2,213) 0
5. Earnings per share
Unaudited Audited
Year ended Year ended
31 December 31 December
2022 2021
GBP'000 GBP'000
(Loss)/Profit attributable to equity holders of
the Company (6,629) 4,166
Shares used for calculation of basic EPS* 169,423,576 160,776,895
Shares used for calculation of fully diluted EPS* 169,423,576 160,776,895
(LOSS)/Earnings per share
Basic (loss)/earnings per share (3.91p) 2.59p
Fully diluted(loss)/earnings per share (3.91p) 2.59p
No share options and warrants outstanding at 31 December 2022 were dilutive as the exercise price of any share options or warrants outstanding at 31 December 2022 was higher than the average market price of ordinary shares during the year. Accordingly, all such potential ordinary shares have been excluded from the weighted average number of ordinary shares in calculating diluted earnings per share as at 31 December 2022. No share options and warrants outstanding at 31 December 2021 were dilutive as the exercise price of any share options or warrants outstanding at 31 December 2021 was higher than the average market price of ordinary shares during the year. Accordingly, all such potential ordinary shares have been excluded from the weighted average number of ordinary shares in calculating diluted earnings per share as at 31 December 2021.
6. Other non-current assets/liabilities
Audited
Unaudited Year ended
Year ended 31 31 December
December 2022 2021
GBP'000 GBP'000
Other non-current asset investments - 3,613
Other non-current liabilities (2,345) (4,573)
(2,345) (960)
Unaudited 30 Audited
December 2022 31 December 2021
Other non-current asset Comprising: GBP'000 GBP'000
Equity investments - 4,126
Derivatives* - (620)
Other fixed asset investments - 107
- 3,613
*Movements in derivative values in the
respective years are included as part
of either finance income or cost as
appropriate.
Categorised under the IFRS 13 fair
value hierarchy as:
Level 1 - quoted investments - 4,126
Level 3 -- unquoted fixed asset
investments and derivatives - (513)
- 3,613
7. Royalties receivable
T3 A4 Total
Group and Company GBP'000 GBP'000 GBP'000
At 31 December 2020 1,228 3,638 4,866
Net amortisation of discount on acquisition* 74 393 467
Periodic revaluation- Other income - 5,214 5,214
Translation effects 13 33 46
At 31 December 2021 1,315 9,278 10,593
Net amortisation of discount on acquisition* 78 803 881
Periodic revaluation- Other income - - -
Translation effects 169 1,110 1,279
At 31 December 2022 1,562 11,191 12,753
*will reflect assumptions pertaining to timings of cash flow since last valuation at appropriate discount rates
The T3 royalty receivable relates to the T3 project in Botswana previously owned in the Metal Capital Ltd joint venture sold to MOD Resources Ltd in 2018 and ultimately Sandfire. The royalty is capped at US$2m and is expected to result in a receipt thereof in the final quarter of 2023.
The A4 royalty is an uncapped 2% Net Smelter Return royalty over the any future production over the A4 deposit situated in Botswana and owned by Sandfire. In initially assigning a value to the royalty in 2020, the Company relied inter alia on the announcement released by Sandfire to the market on 1 December 2020.
The Company again predominantly relied on the announcement released by Sandfire to the market on 2 September 2021 together with other consensus information readily available in the market to determine the revised carrying value of the royalty as of 31 December 2021.
As a consequence of there being no significant market announcements on the size and extent of the resource over the A4 royalty during the year, the Company tested the carrying value based on the unadjusted resource size, whilst iterating for the likely adjusted cash flow timelines and the relevant periods consensus copper price information readily available in the market, the Company determined the carrying value as of 31 December 2021, adjusted for the release of the accretion of the time value of money discount, remains appropriate as of 31 December 2022.
The following table illustrates the key considerations and assumptions the Company considered in determining the value of the value by using the net present value of the cash flows expected from the royalty as discounted.
2022 2021
Resource size MT 9,700,000 9,700,000
Resource grade Copper 1.17% 1.17%
Medium term copper
price-weighted average US$/MT U$9.593 U$9.078
Mining recovery Copper 92.3% 92.3%
Concentrate recovery Copper 92.2% 92.2%
Medium date at which time 50%
of the royalty will have been
received 3(rd) Quarter 2027 3(rd) Quarter 2025
Discount rate 7% 7%
7. Royalties receivable (continued)
The following table illustrates the sensitivity of the net value of the A4 royalty, to changes to the material valuation components.
2022 2021
GBP'000 GBP'000
5% Increase in Resource size 560 462
5% Decrease in Resource size (560) (462)
5% Increase in medium term copper price 560 462
5% Decrease in medium term copper price (560) (462)
Cash flow medium date at which time 50% of the royalty
will have been received 1 year earlier 710 606
Cash flow medium date at which time 50% of the royalty
will have been received 1 year earlier (710) (606)
8. Equity investments accounted for under fair value
Unaudited Audited
31 December 2022 31 December 2021
GBP'000 GBP'000
Categorised under the IFRS 13 fair
value hierarchy as:
Level 1 - quoted investments 24,522 31,262
Level 3 -- unquoted investments --
equity investments 114 212
Level 3 -- unquoted investments --
warrants 102 816
Level 3 -- unquoted investments --
derivatives structured loan (173) (259)
24,565 32,031
9. Amounts due from/(to) to related parties
Unaudited Audited
31 December 2022 31 December 2021
GBP'000 GBP'000
Kalahari Metals Limited - -
Kalahari Metals was Metal Tiger's sole joint venture interest. The Company sold its remaining stake during the year (2021 : 49%) direct ownership stake. The Company has no amount owing to it from Kalahari Metals as at 31 December 2022 (2021: GBP839,000). In prior years the Company treated the loan in terms of the substance of the agreement as part of the investment in joint ventures.
10. Loans and borrowings
Unaudited Audited
31 December 2022 31 December 2021
GBP'000 GBP'000
At 1 January 10,974 7,103
Net cash flows from financing
activities (5,226) 4,211
Drawn down in year 4,620 4,829
Repaid in year (9,846) (618)
Translation differences * 543 (340)
At 31 December 6,291 10,974
*non cash flow
Included in the above are loans amounting in aggregate to A$4,084,612 (2021: A$11,351,476) which are secured by 1,167,542 shares in the capital of Sandfire (2021: 2,842,667 shares). The loans are repayable in full on the following dates:
GBP'000
8 May 2023 542
9 June 2023 556
10 July 2023 559
7 July 2023 83
8 December 2023 560
2,300
Also included in the amount owing is a loan amounting to A$7,001,306 (2021: A$9,000,000) which is secured by a collateral agreement over 4,762,626 (2021: 4,714,286) shares in the capital of Sandfire and attracts interest at a floating rate determined to be the quoted 30 day BBSY Bid plus a margin of 8%, which equated to an interest rate of 11.01% at 31 December 2022 (2021:10%)
The loan is repayable in full on 15 December 2023, with the Company having the option to extend the repayment date to 15 December 2024 at a fee of 3% of the revolving maximum facility commitment of A$15,000,000.
Loans and borrowings are classified in accordance with their contractual repayment profiles as:
Unaudited Audited
31 December 2022 31 December 2021
GBP'000 GBP'000
Non-current liabilities -- Loans and
borrowings - 2,242
Current Liabilities -- Loans and
borrowings 6,291 8,732
6,291 10,974
11. Share options and warrants charged against operating profit
No new options were granted under the Company's share option schemes during the year. The total charge to operating profit/loss for the year amounted to GBP86,000 for the year (2021: GBP86,000).
12. Distribution of Preliminary Final Report and Registered Office
A copy of Preliminary Final Report will be available shortly on the Company's website, www.metaltigerplc.com, and copies will be available from the Company's registered office, Weston Farm House, Weston Down Lane, Weston Colley, Hampshire, S021 3AG.
Qualified Person's Statement
The technical information contained in this announcement has been read and approved by Mr Nick O'Reilly (MSc, DIC, MAusIMM, MIMMM,FGS), who is a qualified geologist and acts as the Qualified Person under the AIM Rules Note for Mining and Oil & Gas Companies. Mr O'Reilly is a Principal consultant working for Mining Analyst Consulting Ltd which has been retained by Metal Tiger plc to provide technical support.
Reference Notes
1. JORC 2012: The Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the "JORC Code") is a professional code of practice that sets minimum standards for Public Reporting of minerals Exploration Results, Mineral Resources and Ore Reserves. The current edition of the JORC Code was published in 2012 ("JORC 2012").
2. Listing Exchanges: AIM: London Stock Exchange Alternative Investment Market. ASX: Australian Securities Exchange, CSE: Canadian Securities Exchange. TSX: Toronto Stock Exchange, TSXV: TSX Venture Exchange.
3. VHMS: Volcanic-hosted massive sulphide ("VHMS") mineral deposits, are a type of metal sulphide deposit, mainly copper-zinc, which are associated with and created by volcanic-associated hydrothermal events in submarine environments.
This announcement contains inside information for the purposes of the market abuse regulation (EU No. 596/2014) ("MAR").
View source version on businesswire.com: https://www.businesswire.com/news/home/20230227005740/en/
CONTACT:
Metal Tiger plc
SOURCE: Metal Tiger plc
Copyright Business Wire 2023
(END) Dow Jones Newswires
February 28, 2023 02:00 ET (07:00 GMT)
1 Year Metal Tiger Chart |
1 Month Metal Tiger Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
