Jangada
Mines plc / EPIC: JAN.L / Market: AIM / Sector: Mining
13 September 2024
Jangada Mines
Plc
('Jangada' or the 'Company')
Interim
Results
Jangada Mines plc, a natural
resources company with interests in Brazil and elsewhere, is
pleased to announce its unaudited Interim Results for the period
ended six months to 30 June 2024.
CHAIRMAN'S STATEMENT
Our strategic focus remains twofold:
first, to advance and support our existing projects and investments
in the renewable energy and battery metals sectors; and second, to
identify and acquire high-potential opportunities within the
resource sector that offer substantial revaluation
potential.
In line with this, we are committed
to advancing our 100%-owned Pitombeiras Ferrovanadium Project in
Brazil, where we are evaluating options including its potential to
deliver titanium dioxide (TiO₂) and vanadium pentoxide
(V₂O₅). This
project is complemented by our stakes in innovative metallurgical
processing company Fodere Titanium Limited and LSE listed graphite
exploration company Blencowe Resources plc. Together, these provide
us with a strong foundation to generate value moving forward.
Indeed, our current investments are worth in the region of £1.9
million.
Pitombeiras Ferrovanadium Project, Ceará, Brazil
('Pitombeiras')
As a standalone project,
Pitombeiras' high-grade iron ore reserves-comprising a Total
Mineral Resource Estimate of 8.26 Mt, with 62% classified as
Measured & Indicated-make it an attractive prospect,
particularly if a local offtaker can be signed. Unfortunately, as
investors know, the iron ore pricing environment has not been
favourable, so throughout the period under review, development has
effectively been on hold. However, following a revaluation we
recognised that its potential extends beyond its iron ore
resources, with high titanium and vanadium content, both attractive
commodities benefiting from the global energy transition.
With reported recovery rates of 86.73% for TiO₂, 91.19% for Fe₂O₃, and 95.88% for V₂O₅
using Fodere's proprietary technology, the project
could be transformative. Should this technology prove effective at
the pre-commercial scale, Pitombeiras' value will greatly
appreciate due to the resource quality, strategic location, and the
flexibility of vanadium and titanium markets. In line with this,
our next steps will include upscaling the testwork to deliver an
additional economic study to further explore the project
parameters.
Fodere Titanium Limited ('Fodere')
We remain committed to supporting
Fodere as it progresses towards commercialising its environmentally
sustainable technology for extracting valuable metals from
titanium, vanadium, iron, and steel industries. Following
successful pilot-scale testing, the company is now developing a
pre-commercial plant to further test the scalability of this
technology. The financial projections for Fodere are highly
promising, both for its South African tailings project and for its
potential application at Pitombeiras. Notably, Jangada retains
exclusive rights to Fodere's technology across South America.
Although progress has been slower than anticipated and frustrating,
we are confident the results will be worth the wait.
One of the Company's Non-Executive
Directors, Nick von Schirnding, is a Director of Fodere. At the end
of the reporting period, the Company held 1,774 shares being a 7.7%
interest in Fodere's share capital. See the financial statements
note 13 for the value of the Group's holdings in Fodere.
Blencowe Resources plc (LSE:BRES)
('Blencowe')
Our investment in Blencowe is
proving to be timely, fuelled by the robust dynamics of the
graphite market and the strength of its potential world class
graphite project in Uganda both by size and end-product quality. As
well as making excellent progress towards completing a DFS at
Orom-Cross, supported by its cornerstone party, the US Government's
private sector lending arm, metallurgical testing of a 600-tonne
bulk sample study has successfully demonstrated the conversion of
raw materials into battery-ready products. This is crucial for
advancing an offtake agreement with an industry leader and
attracting further interest from potential tier-one SPG consumers.
Additionally, it recently formed a strategic partnership with two
experienced Asian graphite specialists, strengthening its
operational capabilities and securing a robust commercial
future.
At the end of the reporting period,
the Company held 21,050,000 shares being a 10.05% interest in
Blencowe's share capital. Post period end, Blencowe completed an
equity issue with the consequent effect of diluting this interest
to 9.3%.
KEFI Gold and Copper PLC (AIM: KEFI)
('KEFI')
KEFI, a gold and copper exploration
company, is making good progress towards advancing its Tulu Kapi
Gold Project, Ethiopia's first large-scale mining project in 30
years, with production set for mid-2026. In Saudi Arabia, its GMCO
joint venture is also making strides towards establishing optimal
start-up strategies at the Jibal Qutman and Hawiah projects,
benefiting from Saudi regulatory support.
As at the end of the period, the
Company held 15,714,285 shares in KEFI equating to a holding of
0.26%.
Axies Ventures Limited ('Axies')
In 2022, the Company purchased
1,000,000 shares in Axies for £50,000. Axies is undertaking
exploration of gold and copper projects in Cyprus and is planning
for an IPO in the coming 12 months.
At the end of the reporting period,
the Company held 1,000,000 shares in Axies equating to a holding of
7.14%.
ValOre Metals Corp ('ValOre') and ATHA Energy Corp
('ATHA')
At the end of the reporting period,
Jangada had fully disposed of interests in the share capital ValOre
and ATHA with the remaining balance of the investments sold in
April 2024. Gross sale proceeds received were $63,067.
Additional Projects
Our secondary strategy is to seek
out high-value opportunities where our expertise can unlock
substantial value. While we have assessed several greenfield
projects, we are mindful of our capital structure and the
significant investment required for mine development. Instead, we
are focusing on distressed brownfield opportunities and non-core
assets, where we can structure deals with minimal upfront
costs.
We have already devoted considerable
time to exploring opportunities, particularly in Brazil's zinc
space, and while one significant opportunity fell through at the
final stage, and another tin/tantalum project saw us outbid, we
remain optimistic. We are actively engaged with several other
prospects and are confident that we will secure an asset that meets
our criteria.
Financial Results
As a development company, the Group
is reporting a Loss from Continuing Operations of $275k for the six
months ended 30 June 2024 (30 June 2023: $651k). Overall, the
reported Total Comprehensive Loss attributable to the Group for the
reporting period was $428k (2023: $493k).
Outlook
Our diverse portfolio spans critical
minerals and technologies central to the renewable energy and
battery metals sectors. We firmly believe that each of our
investments has the potential to significantly enhance Jangada's
future value. Additionally, we remain dedicated to identifying new
value-accretive projects that can rapidly revalue and dramatically
boost the Company's performance.
A key priority is to protect our
capital structure by selecting opportunities that do not rely on
unfavourable market conditions for funding. With the Board holding
a combined 42.7% interest in Jangada, this is a shared
objective.
We have been asked about our
long-term vision - whether Jangada will be a producer, explorer, or
project investor. The answer lies in a blend of all three. Our
decisions will be informed by risk profiles, revaluation potential,
and maintaining a solid capital structure.
I would like to thank our
shareholders for their continued support and patience as we work
towards realising our shared vision. We look forward to providing
updates on our portfolio and new acquisitions, which we believe
have the potential to be game-changing for the Company.
Brian McMaster
Executive Chairman
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND
COMPREHENSIVE INCOME
FOR
THE HALF-YEAR ENDED 30 JUNE 2024
|
|
30 June
|
30 June
|
|
|
2024
|
2023
|
|
|
(Unaudited)
|
(Unaudited)
|
|
Notes
|
$'000
|
$'000
|
|
|
|
|
|
|
|
|
Gain (loss) on fair value of
investments
|
|
277
|
(82)
|
Profit (loss) on disposal of
investments
|
|
(53)
|
-
|
Directors' remuneration
|
|
(182)
|
(179)
|
Foreign exchange
(loss)/gain
|
|
(9)
|
(40)
|
Administration expenses
|
|
(308)
|
(350)
|
Operating loss from continuing operations
|
|
(275)
|
(651)
|
Finance expense
|
|
-
|
-
|
Loss
before tax
|
|
(275)
|
(651)
|
Tax expense
|
5
|
-
|
-
|
Loss
from continuing operations
|
|
(275)
|
(651)
|
Other comprehensive
income:
|
|
|
|
Items that will or may be classified
to profit or loss:
|
|
|
|
Currency translation differences
arising on translation of foreign operations
|
|
(153)
|
158
|
Total comprehensive loss attributable to owners of the
parent
|
|
(428)
|
(493)
|
|
|
|
|
Loss
per share from loss from continuing operations attributable to the
ordinary equity holders of the Company during the
period
|
|
Cents
|
Cents
|
|
|
|
|
- Basic (cents)
|
6
|
(0.11)
|
(0.25)
|
- Diluted (cents)
|
6
|
(0.11)
|
(0.25)
|
|
|
|
|
Loss
per share attributable to the ordinary equity holders of the
Company during the period
|
|
Cents
|
Cents
|
|
|
|
|
- Basic (cents)
|
6
|
(0.11)
|
(0.25)
|
- Diluted (cents)
|
6
|
(0.11)
|
(0.25)
|
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
AS
AT 30 JUNE 2024
|
|
30 June
|
31 December
|
|
|
2024
|
2023
|
|
|
(Unaudited)
|
(Audited)
|
|
Notes
|
$'000
|
$'000
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Exploration and evaluation
assets
|
|
1,179
|
1,300
|
Property, plant and
equipment
|
|
2
|
3
|
Investments
|
8
|
2,502
|
2,545
|
|
|
3,683
|
3,848
|
Current assets
|
|
|
|
Other receivables
|
|
10
|
2
|
Cash and cash equivalents
|
|
188
|
414
|
|
|
198
|
416
|
Total assets
|
|
3,881
|
4,264
|
|
|
|
|
Liabilities
|
|
|
|
Current liabilities
|
|
|
|
Trade payables
|
|
99
|
62
|
Accruals and other
payables
|
|
146
|
138
|
Total liabilities
|
|
245
|
200
|
|
|
|
|
Issued capital and reserves attributable to owners of the
parent
|
|
|
|
Share capital
|
9
|
135
|
135
|
Share premium
|
9
|
5,959
|
5,959
|
Translation reserve
|
|
(681)
|
(528)
|
Option reserve
|
10
|
709
|
709
|
Fair value reserve
|
|
38
|
38
|
Retained earnings
|
|
(2,524)
|
(2,249)
|
Total equity
|
|
3,636
|
4,064
|
Total equity & liabilities
|
|
3,881
|
4,264
|
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN
EQUITY
FOR
THE HALF-YEAR ENDED 30 JUNE 2024
|
Share
capital
|
Share
premium
|
Translation
reserve
|
Fair value
reserve
|
Option
reserve
|
Retained
earnings
|
Total equity attributable to
owners
|
$'000
|
$'000
|
$'000
|
$'000
|
$'000
|
$'000
|
$'000
|
|
|
|
|
|
|
|
|
Balance as at 1 January 2023
|
135
|
5,959
|
(754)
|
38
|
709
|
(1,227)
|
4,860
|
Total comprehensive loss for the year
Loss for the half-year
|
-
|
-
|
-
|
-
|
-
|
(651)
|
(651)
|
Other comprehensive loss
|
-
|
-
|
158
|
-
|
-
|
-
|
158
|
Total comprehensive loss for the year
|
-
|
-
|
158
|
-
|
-
|
(651)
|
(493)
|
Transactions with owners in their capacity as
owners
|
|
|
|
|
|
|
|
Shares issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Share options issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total transactions with
owners
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
Balance at 30 June 2023
|
135
|
5,959
|
(596)
|
38
|
709
|
(1,878)
|
4,367
|
Balance as at 1 January 2024
|
135
|
5,959
|
(528)
|
38
|
709
|
(2,249)
|
4,064
|
Total comprehensive loss for the year
Loss for the half-year
|
-
|
-
|
-
|
-
|
-
|
(275)
|
(275)
|
Other comprehensive loss
|
-
|
-
|
(153)
|
-
|
-
|
-
|
(153)
|
Total comprehensive loss for the year
|
-
|
-
|
(153)
|
-
|
-
|
(275)
|
(428)
|
Transactions with owners in their capacity as
owners
|
|
|
|
|
|
|
|
Shares issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Shares options issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total transactions with
owner
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
Balance at 30 June 2024
|
135
|
5,959
|
(681)
|
38
|
709
|
(2,524)
|
3,636
|
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
FOR
THE HALF-YEAR ENDED 30 JUNE 2024
|
30 June
|
30 June
|
|
2024
|
2023
|
|
(Unaudited)
|
(Unaudited)
|
Cash
flows from operating activities
|
$'000
|
$'000
|
Profit / (Loss) before Tax from
continuing operations
|
(275)
|
(651)
|
Add back: loss/(profit) on sale of
investment
|
53
|
-
|
Non-cash fair value (gain)/ loss on
investments
|
(277)
|
82
|
Non-cash exchange
difference
|
9
|
40
|
Operating cash flows before working capital
changes
|
(490)
|
(529)
|
Decrease/(increase) in other
receivables
|
8
|
(298)
|
(Decrease)/increase in trade and
other payables
|
45
|
61
|
Net
cash outflow from operating activities
|
(437)
|
(766)
|
Investing activities
|
|
|
Development of exploration and
evaluation assets
|
(8)
|
(74)
|
Non-cash investment from conversion
of short-term loans
|
-
|
310
|
Sale of shares in
investments
|
213
|
-
|
Purchase of shares in
investment
|
-
|
(127)
|
Net
cash (outflow) / inflow from investing activities
|
205
|
109
|
Financing activities
|
|
|
Cancellation of options
|
-
|
(27)
|
Net
cash from financing activities
|
-
|
(27)
|
|
|
|
Net
movement in cash and cash equivalents
|
(232)
|
(684)
|
Cash
and cash equivalents at beginning of period
|
414
|
1,397
|
Movements in foreign
exchange
|
6
|
73
|
Cash
and cash equivalents at end of period
|
188
|
786
|
NOTES TO THE CONDENSED FINANCIAL INFORMATION
FOR
THE HALF-YEAR ENDED 30 JUNE 2024
1. General Information
The Company
is a public limited company limited by shares, incorporated in
England and Wales on 30 June 2015 with the registration number
09663756 and with its registered office at Eastcastle House, 27/28
Eastcastle Street, London W1W 8DH. The Company's principal
activities are the exploration and development of mining assets in
Brazil.
2. Accounting Policies
Basis of
preparation
The condensed
consolidated interim financial statements have been prepared in
accordance with the requirements of the AIM Rules for Companies. As
permitted, the Company has chosen not to adopt IAS 34 "Interim
Financial Statements" in preparing this interim financial
information. The condensed consolidated financial information for
the six months ended 30 June 2024 has been prepared on a basis
consistent with, and on the basis of, the accounting policies set
out in the financial information in the Company's published results
for the year-end to 31 December 2023. The interim financial
statements of the Company have been prepared on the basis of the
accounting policies, presentation, methods of computation and
estimation techniques expected to be adopted in the financial
information by the Company in preparing its annual report as at 31
December 2024.
The interim
financial information set out above does not constitute statutory
accounts within the meaning of the Companies Act 2006. It has been
prepared on a going concern basis in accordance with the
recognition and measurement criteria of UK-adopted International
Accounting Standards, and hence the previously reported accounting
policies still apply.
The interim
condensed consolidated financial statements do not include all of
the information required for full annual financial statements and
should be read in conjunction with the audited consolidated
financial statements of the Company as at and for the year ended 31
December 2023.
Statutory financial
statements for the year ended 31 December 2023 were approved by the
Board of Directors on 10 June 2024 and delivered to the Registrar
of Companies. The report of the auditors on those financial
statements was unqualified.
The Board have conducted a review of forecast earnings and cash
over the next twelve months, considering various scenarios and
sensitivities. The Board have a reasonable expectation that the
Company has adequate resources to continue in operational existence
for the foreseeable future. Accordingly, they continue to adopt the
going concern basis in preparing the interim financial
statements.
The consolidated financial
information is presented in United States Dollars ($), which is
also the functional currency of the Company. Amounts are rounded to
the nearest thousand ($'000), unless otherwise stated.
Changes in accounting principles and adoption
of new and revised standards
In the year ended 30 June 2024, the
Directors have reviewed all the new and revised Standards. There
are no standards in issue but not yet effective which could have a
material impact on the financial statements.
Going concern
The Directors, having made
appropriate enquiries, consider that adequate resources exist for
the Company and Group to continue in operational existence for the
foreseeable future and that, therefore, it is appropriate to adopt
the going concern basis in preparing the condensed consolidated
interim financial statements for the period ended 30 June
2024.
The interim Financial Statements
have been prepared on a going concern basis. Although the Group's
assets are not generating revenues and an operating loss has been
reported, the Directors are of the view that the Group has
sufficient funds to meet all committed and contractual expenditure
and to maintain good title to the exploration licences.
As disclosed in the 31 December
2023 financial statements, the directors do not consider there to
be a material uncertainty, which may cast doubt about the Group and
Company's ability to continue as a going concern. The Directors
have a reasonable expectation that the Group will have adequate
resources to meet its capital requirements for the foreseeable
future. For that reason, the Directors have concluded that the
financial statements should be prepared on a going concern
basis.
3. Critical accounting estimates
and judgements
Except as described below, the same
accounting policies, presentation and methods of computation have
been followed in these condensed consolidated interim financial
statements as were applied in the preparation of the Group's annual
financial statements for the year ended 31 December
2023.
Judgements
Given the proceeds from the sale of
the Pedra Branca project and based on the Company's planned
expenditure on the Pitombeiras vanadium deposit and the Company's
working capital requirements, the Directors have a reasonable
expectation that the Company will have adequate resources to meet
its capital requirements for the foreseeable future.
The Directors have considered the
criteria of IFRS 6 regarding the impairment of exploration and
evaluation assets and have decided based on this assessment that
there is no basis to impair the carrying value of its exploration
assets for the Pitombeiras project (2023: $nil, 2022: $nil) at this
time.
Estimates and assumptions
In arriving at the carrying value
of investments in associates, the Company determines the need for
impairment based on the level of geological knowledge and
confidence of the mineral resources. Such decisions are taken on
the basis of the exploration and research work carried out in the
period utilising expert report.
The Company measures share options
at fair value. For more detailed information in relation to the
fair value measurement of such items, please refer to Note
11.
4. Segment
information
The Company evaluates segmental
performance on the basis of profit or loss from operations
calculated in accordance with IFRS 8. In the Directors' opinion,
the Company only operates in one segment: mining services. All
non-current assets have been generated in Brazil.
The Directors believe that the
Company's operations are not subject to any significant
seasonality.
5. Tax expense
|
Half-year
ended
|
Half-year
ended
|
|
30 JUNE
2024
|
30 June
2022
|
|
Continuing
operations
|
Continuing
operations
|
|
(Unaudited)
$'000
|
(Unaudited)
$'000
|
|
|
|
Loss on ordinary activities before
tax
|
(275)
|
(651)
|
|
|
|
Loss on ordinary activities
multiplied by standard rate of corporation tax in the UK of 25%
(2023: 25%)
|
(69)
|
(163)
|
|
|
|
Effects of:
|
|
|
Recognition of previously
unrecognised tax losses
|
-
|
-
|
Unrelieved tax losses for the
period carried forward
|
69
|
163
|
|
|
|
Total tax charge for the period on continuing
operations
|
-
|
-
|
Factors that may affect future tax charges
Apart from the losses incurred to
date, there were no factors that may affect future tax
charges.
|
Half-year
ended
30 June
2024
(Unaudited)
|
Half-year
ended
30 June
2023
(Unaudited)
|
|
$'000
|
$'000
|
|
|
|
Loss for the year
|
(275)
|
(651)
|
|
|
|
|
2024
|
2023
|
Weighted average number of shares
(basic & diluted)
|
258,602,032
|
258,602,032
|
Loss per share - basic &
diluted (US 'cents)
|
(0.11)
|
(0.25)
|
There have been no transactions
involving ordinary shares or potential ordinary shares that would
significantly change the number of ordinary shares or potential
ordinary shares outstanding between the reporting date and the date
of completion of these financial statements.
7. Exploration & evaluation
assets
Exploration and evaluation assets
represent the costs of pre-feasibility studies, field costs,
government fees and the associated support costs at the Company's
Pitombeiras West vanadium deposit project. The ultimate recoupment
of costs carried forward for exploration expenditure is dependent
on the successful development and commercial exploitation or sale
of the respective mining areas.
8. Investments
|
As at
30 June
2024
(Unaudited)
|
As at
31 December
2023
(Audited)
|
|
$'000
|
$'000
|
|
|
|
Investment in ValOre
Corp.
|
-
|
21
|
Investments in Latitude Uranium Inc
/ ATHA Energy Corp.
|
-
|
53
|
Investment in Fodere Titanium
Limited
|
1,020
|
1,017
|
Investment in Blencowe Resources
Plc
|
1,491
|
1,286
|
Investment in Axies Ventures
Limited
|
63
|
64
|
Investment in KEFI Gold and Copper
Plc
|
125
|
292
|
Impairment in
Investments
|
(197)
|
(188)
|
Carrying amount of investments
|
2,502
|
2,545
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
As
at 30 June 2024 (Unaudited)
|
|
$'000
|
|
$'000
|
|
$'000
|
|
$'000
|
Assets
|
|
|
|
|
|
|
|
|
Investments - At FVTPL
|
|
1,616
|
|
886
|
|
-
|
|
2,502
|
Total assets
|
|
1,616
|
|
886
|
|
-
|
|
2,502
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
As
at 31 December 2023 (Audited)
|
|
$'000
|
|
$'000
|
|
$'000
|
|
$'000
|
Assets
|
|
|
|
|
|
|
|
|
Investments - At FVTPL
|
|
1,652
|
|
893
|
|
-
|
|
2,545
|
Total assets
|
|
1,652
|
|
893
|
|
-
|
|
2,545
|
The Company holds shares in the
share capital of Blencowe Resources Plc ("Blencowe"). Blencowe is a
United Kingdom registered natural resources company focused on the
development of the Orom-Cross Graphite Project in
Uganda.
The Company holds shares in the
share capital of Fodere Titanium Limited ("Fodere"). Fodere is a
United Kingdom registered minerals technology company which has
developed innovative processes for the titanium, vanadium, iron and
steel industries.
The Company holds shares in the
share capital of Axies Ventures Limited ("Axies"). Axies is a
United Kingdom registered exploration and development company
focused on the Axies Copper Project in Cyprus.
The Company holds shares in the
share capital KEFI Gold and Copper Plc ("KEFI"). KEFI is a United
Kingdom registered gold and copper exploration and development
company with projects in the Federal Democratic Republic of
Ethiopia and the Kingdom of Saudi Arabia.
9. Share
capital
|
30 June
2024
|
31 December
2023
|
|
Issued
|
Share
Capital
|
Share
premium
|
Issued
|
Share
Capital
|
Share
premium
|
|
Number
|
$'000
|
$'000
|
Number
|
$'000
|
$'000
|
|
|
|
|
|
|
|
At beginning and end of the period
ordinary shares of 0.04p each:
|
258,602,032
|
135
|
5,959
|
258,602,032
|
135
|
5,959
|
|
|
|
|
|
|
|
Ordinary shares
Ordinary shares have the right to
receive dividends as declared and, in the event of a winding up of
the Company, to participate in the proceeds from sale of all
surplus assets in proportion to the number of and amounts paid up
on shares held. Ordinary shares entitle their holder to one vote,
either in person or proxy, at a meeting of the Company.
10. Share options and
warrants
|
Average exercise price per
share option
$
|
Period ended 30
June
2024
Number of
options
|
Average exercise price per
share option
$
|
Year ended 31 December
2023
Number of
options
|
At the beginning of the
period
|
-
|
34,844,444
|
-
|
34,844,444
|
Share options expired 9 February
2024
|
0.09
|
(694,444)
|
-
|
-
|
At
the end of the period
|
|
34,150,000
|
|
34,844,444
|
On 19 February 2024, 694,444
options, with a grant date of 19 February 2021, an expiry date of
19 February 2024 and an exercise price £0.09 per option share,
expired.
|
|
|
As at
30 June
2024
|
As at
31 December
2023
|
|
|
|
$'000
|
$'000
|
Share based payments reserve
|
|
|
|
|
At beginning of year
|
|
|
709
|
709
|
Share based payments
surrendered
|
|
|
-
|
-
|
Closing balance
|
|
|
709
|
709
|
Share options warrants outstanding
at the end of the period have the following expiry date and
exercise prices:
Grant date
|
Expiry date
|
Exercise
price
£
|
Share options/warrants 30
June
2023
|
Share options/warrants 31
December
2022
|
1 December 2019
|
30 November 2024
|
0.02
|
3,150,000
|
3,150,000
|
10 August 2021
|
10 August 2025
|
0.08
|
31,000,000
|
31,000,000
|
|
The fair value at grant date is
independently determined using an adjusted form of the Black
Scholes Model that takes into account the exercise price, the term
of the option, the impact of dilution (where material), the share
price at grant date and expected price volatility of the underlying
share, the expected dividend yield, the risk-free interest rate for
the term of the option and the correlations and volatilities of the
peer group companies. In addition to the inputs in the table above,
further inputs as follows:
The model inputs for the 3,150,000
options carried forward from the time of the IPO:
(a) options are granted for no consideration and vested options
are exercisable for a period of five years after the grant date: 1
December 2019.
(b) expiry date: 30 November 2024.
(c) share price at grant date: 1.75 pence.
(d) expected price volatility of the company's shares:
50%.
(e) risk-free interest rate: 1.0%.
The model inputs for the 30,000,000
director and Brazilian employee options and 1,000,000 third party
warrants granted for consulting services during the year
included:
(a) 30,000,000 options are granted and split into two Tranches,
whereby 20,250,000 tranche A options have vesting conditions linked
to performance and 9,750,000 Tranche B options vest
immediately.
(b) Tranche A is split further with 9,450,000 options vesting once
all necessary permits required to commence production are received
and then a further 10,800,000 options vest upon commencement of
production at the Pitombeiras Vanadium Project.
(c) The
9,450,000 options have a vesting period of two years from grant
date and the 10,800,000 options have a vesting period of three
years from the grant date.
(d) 1,000,000 warrants are granted for no consideration and vested
warrants are exercisable for a period of three years after the grant date: 10 August
2021.
(e) expiry date: 10 August
2025.
(f) share price at grant date: 8.0
pence.
(g) expected price volatility of the company's shares:
70.24%.
(h) risk-free interest rate: 0.591%.
12. Related Party
Transactions
During the period the Company
entered into the following transactions with related
parties:
|
Half-year
ended
|
Half-year
ended
|
|
30 June
2024
(Unaudited)
|
30 June
2023
(Unaudited)
|
|
$'000
|
$'000
|
FFA Legal Ltda
|
|
|
Legal and accountancy services
expensed
|
36
|
36
|
|
|
|
FFA Legal Ltda is a related party
to the Company due to having a director in common with Company. At
the period end it was owed $nil (2023: $nil).
13. Parent Entity
Parent Entity Information
|
30 June
2024
|
31 December
2023
|
|
$'000
(Unaudited)
|
$'000
(Audited)
|
Current assets
|
177
|
395
|
Total assets
|
4,432
|
4,642
|
Current liabilities
|
245
|
199
|
Total liabilities
|
245
|
199
|
Net Assets
|
4,187
|
4,443
|
|
|
|
Share capital
|
135
|
135
|
Share premium
|
5,959
|
5,959
|
Reserves
|
(621)
|
(591)
|
Accumulated losses
|
(1,286)
|
(1,060)
|
Total Equity
|
4,187
|
4,443
|
|
|
|
Loss of the parent
entity
|
(256)
|
(776)
|
Other comprehensive profit for the
year
|
-
|
-
|
Total comprehensive loss of the parent
entity
|
(256)
|
(776)
|
14. Subsequent Events
There have been no significant
events after the reporting period.
15. Nature of Financial
Information
The condensed consolidated interim
financial information presented above does not constitute statutory
financial statements for the period under review.
16. Approval of interim financial
statements
The Condensed interim financial
statements were approved by the Board of Directors on xx September
2024.
**ENDS**
For further information please
visit www.jangadamines.com or
contact:
Jangada Mines plc
|
Brian McMaster
(Chairman)
|
Tel: +44 (0)20 7317
6629
|
Strand Hanson Limited
(Nominated & Financial
Adviser)
|
Ritchie Balmer
James Spinney
|
Tel: +44 (0)20 7409
3494
|
|
|
|
Tavira Securities
Limited
(Broker)
|
Jonathan Evans
|
Tel: +44 (0)20 7100
5100
|
|
|
|
St Brides Partners Ltd
(Financial PR)
|
Ana Ribeiro
Isabel de Salis
|
jangada@stbridespartners.co.uk
|