NOT
FOR RELEASE, PUBLICATION OR DISTRIBUTION, IN WHOLE OR IN PART,
DIRECTLY OR INDIRECTLY IN OR INTO AUSTRALIA, CANADA, JAPAN, THE
REPUBLIC OF SOUTH AFRICA, THE UNITED STATES OR ANY OTHER
JURISDICTION WHERE TO DO SO WOULD CONSTITUTE A VIOLATION OF THE
RELEVANT LAWS OF SUCH JURISDICTION
PANTHER METALS
PLC
("Panther" or the "Company")
(Incorporated in the Isle of
Man with company number 009753V)
Panther Metals
plc
Half Yearly Financial
Report
For the six months ended 30
June 2024
Chairman's Statement
Panther has further outlined its
focus on critical minerals in the period to the date of this
report, putting essential steps in place to drive the business
forward in the second half of this year.
We have extended the Obonga Project
purchase agreement with Broken Rock Resources, and additional
Exploration Permit applications were lodged and successfully
awarded for further drilling at the Wishbone volcanogenic massive
sulphide (VMS) copper-zinc target and over the Awkward Prospect
which is targeting magmatic conduit hosted nickel sulphide as well
as graphite. Existing permits are in place for work over the
VMS targets at the Survey and Ottertooth prospects and for the
Silver Rim target which hosts exceptionally anomalous rare earth
element lake sediment assays.
With the graphite intersection in
drill hole AW-P1-1 being extended to 27.2m @ 2.25 % Total
Graphitic Carbon (TGC), Bayside Geoscience have been involved in
geological fieldwork targeting crystalline or 'flake' graphite at
Awkward and Pioneer Exploration Consultants were retained to
undertake high-resolution airborne drone magnetic and supplementary
VLF geophysical surveys over the Obonga's Wishbone, Survey Lake,
Ottertooth, Awkward and Silver Rim targets, three of the magnetic
surveys were flown during the period with 3D inversion modelling
now being undertaken in support of the drill targeting.
Important strides have been made
with regard local stakeholder engagement, community and
governmental relations and we have appointed Melissa Sanderson in
the role of Strategic Advisor for Government Relations,
Environmental, Social and Governance (ESG). Mel combines over three
decades of experience in geostrategic planning, ethical sustainable
growth, and cultural integration. Mel's wide ranging expertise
spans the mining industry, critical minerals strategy,
international diplomacy, and sustainable development and she
provides important guidance and support to the Company.
The Dotted Lake Project Exploration
Permit was awarded shortly after the period end in July and,
Abitibi Geophysics have been undertaking
geophysical modelling services as part of a comprehensive programme
of critical mineral discovery focussed works on the highly
prospective intrusive linked nickel-copper-cobalt and Platinum
Group Metal target in the north-east of the Dotted Lake project
area.
We have now advanced our Dotted Lake
and Obonga projects, beyond generative exploration to delineate
multiple drill ready discovery and resource targets that now demand
our focus. It was against this backdrop that the Company took the
difficult decision to terminate the option and sale and purchase
agreement with Shear Gold Exploration Corporation over the Manitou
Lakes Project on the Eagle - Manitou Lakes Greenstone Belt in
Ontario, Canada.
In corporate activities, Panther
raised £375,000 in the period through a placing and directors made
additional on-market share purchases in the Company.
The board and I are extremely
pleased with the work and developments in this period, and I would
like to thank everyone involved in bringing the Company to this
important stage. The Company's positive trajectory is poised to
accelerate as we look to contribute significantly to the mining and
exploration sector in both London and Canada in the second half of
2024 and into 2025.
Nicholas O'Reilly
Non-Executive Chairman
27 September 2024
Operational
Highlights
Key operational milestones achieved
during the six-month reporting period to 30 June 2024 and in the
subsequent 3-month period to the publication of this interim
report.
Obonga Project
Background
· Total Area:
291 km2
· Prospective
for: Base Metals (Copper, Zinc, Lead, Nickel) and Precious
Metals (Gold, Silver and Platinum Group Metals) with Energy
Mineral (Lithium, Graphite) potential.
· Significant
Neighbours: Mattabi Mine (Glencore) and Sturgeon Lake VMS
Camp to west, Lac des Iles Mine (Impala Canada) to
south.
· Potential: Canada's Next
Mining District
The Obonga Project is Panther's
flagship project, which has advanced from a greenfield regional
data based target area, through proof of concept to drilling
success and base metal VMS and graphite discoveries.
Panther has achieved significant
milestones through successful drilling campaigns at Obonga's
Wishbone prospect, revealing a substantial Volcanogenic Massive
Sulphide system. The Wishbone discovery, a first of its kind on the
Obonga Greenstone Belt, is characterised by impressive drill hole
intercepts, including 27.3m of massive sulphide and 51m of
sulphide-dominated mineralisation.
Further drilling in late 2022
reaffirmed the potential, with intersections such as 3.6m @ 3.9%
Zn, including 2m @ 6.8% Zn & 4.3 g/t Ag, indicating proximity
to metal-fertile fluid flow. The discovery of the Wishbone VMS
system is pivotal, boding well for the existence of additional VMS
bodies in the vicinity, given their tendency to occur in
clusters.
The Survey and Awkward targets have
also benefitted from preliminary drilling, confirming VMS style
mineralisation at Survey with a 29m wide intercept of cyclical
semi-massive and disseminated sulphide, with graphite discovered at
Awkward. This, coupled with the Wishbone discovery, solidifies the
Obonga Greenstone Belt's status as a new emerging VMS
Camp.
The Obonga Greenstone Belt, with its
emerging VMS Camp status, is strategically positioned close to
national railroad transport links and the industrial port city
of Thunder Bay. Moreover, it is approximately 75km east of the
former Mattabi/Sturgeon Lake Mining Camp on the Wabigoon
Greenstone Belt, underlining its advantageous geological and
logistical position.
The presence of significant gold
occurrences, base metals, and promising exploration results in the
Obonga Greenstone Belt contribute to its appeal as a potential
mining district. This strategic positioning makes it an attractive
prospect for future resource development and
exploration.
Obonga 2024
Developments
On
11 January 2024 the Company provided
the additional graphite assay results for drill hole BBR22_AW-P1-1,
following additional sample submissions targeting crystalline or
'flake' graphite. The additional sampling was part of a review of
the graphitic core drilled at the Awkward Prospect in the autumn of
2022 and a comprehensive historical data review which has extended
the graphite potential.
The Awkward Prospect area is
prospective for sulphide bearing magmatic conduits and graphite and
is located in the eastern side of the Company's Obonga
Project, which covers 90% (291 km2) of the district
scale Obonga Greenstone Belt in northwest Ontario.
Highlights
· Updated
graphite assay results for drill hole BBR22_AW-P1-1, following
further sample submissions. BBR22_AW-P1-1 was drilled to test a
geophysical modelled conductive target at the western end of a 730m
long conductive lineament 'Trend 3'.
· Samples
analysed by ALS Laboratories for Total Graphitic
Carbon ('TGC') analysis (by method C- IR18) in order to
confirm the presence of crystalline 'flake' graphite.
· Results
extend the downhole intersection of graphitic carbon to 27.2m
@ 2.25 % TGC between 12m to 43.3m downhole.
· Key
downhole Total Graphitic Carbon ('TGC') intersections as
follows:
· 27.2 m @
2.25 % TGC from 12m downhole, including;
o 4.0
m @ 3.64 % TGC from 14.0 m, with 1.0 m @ 5.15 % TGC from 16.0
m ;
o 6.0
m @ 3.60 % TGC from 19.0 m, with 1.0 m @ 5.12 % TGC from 21.0
m ; and
o 8.0
m @ 2.42 % TGC from 27.0 m, with 2.0 m @ 4.16 % TGC from 29.0
m downhole.
· Additional
geophysical plate modelling has the prospect of extending Trend 3 a
further 4.1km eastwards.
· Factoring
the additional claim package recently acquired by Panther, initial
geological interpretation suggests a preliminary graphite target
area in the region of 21.5 km2 across the Awkward
and Awkward East prospect areas.
· Historic
data review notes graphite at surface and abundant in some units
within the wider exploration area.
On
1 February 2024 the Company
announced it had submitted an Exploration Permit application for
additional drilling following the discovery of VMS base metal
mineralisation on the Obonga Project's Wishbone Prospect. The
Exploration Permit application was submitted in collaboration
with Broken Rock Resources Ltd., and concerns planned work
within 19 Single Cell Mining Claims in the Kashishibog Lake Area
and Uneven Lake Area administrative regions (Figure 1).
The submitted application covered a planned series of up to 39
diamond core drill holes and associated down-hole geophysics
surveys spread across the Wishbone Prospect in the centre-west of
the Obonga area. The Wishbone application supplemented
Exploration Permit PR-22-000116 which covers work through
to 14 July 2025 at Obonga's Survey VMS discovery, and the
Ottertooth and Silver Rim prospect areas.
Figure 1: Wishbone Exploration Permit Planned Drill Pads and
Access
On
5 March 2024 the Company announced
an extension to the Obonga Project purchase agreement
with Broken Rock Resources Ltd. The agreement allows for an
additional year to meet the exploration commitment
(announced 2 August 2021) over Panther's flagship
project, which has advanced from a greenfield regional data-based
target area, through proof of concept to drilling success and base
metal VMS and graphite discoveries. The Panther exploration
commitment entails funding 8,000 meters of drilling on the Obonga
285km2 claim package (and all associated costs including assay
results and core storage); and to make available a budget of not
less than CAN$1,000,000 (which has already been met by Panther)
over an initial four year period, ending 31 July 2025,
to fund all other operating costs on the area covered by the Claims
(including trail building, field work, community relations, access
rights and personnel costs).
On
2 April 2024 the Company announced
it has submitted an Exploration Permit application PR-24-000059 for
additional drilling following the intersection of significant
widths of graphite mineralisation comprising 27.2m @ 2.25 % Total
Graphitic Carbon, on the eastern extension of the Awkward
Prospect.
The Exploration Permit application
concerned planned work within 35 Single Cell Mining Claims in the
Puddy Lake Area and Obonga Lake Area administrative regions and
covers a planned series of up to 31 diamond core drill pads and
associated down-hole and surface geophysics surveys spread across
the Awkward East application area on the eastern side of
the Obonga Project (Table 1). The Awkward East claims
covering a total area of 7.25km2 are covered by a
Purchase Agreement announced on 29 December 2023.
Table 1: Awkward East Exploration Permit Application and
Prospect Details
Exploration Permit
Application Number (Administrative Area & Claim
numbers)
|
Prospect Name (location)
|
Targeting &
Exploration Rational
|
Requested / Planned
Activities
|
PR-24-000059
(Puddy
Lake Area and Obonga Lake Area
Cells: 638074, 638075, 638076, 638077, 638078, 638079, 638080,
638081, 638082, 638083, 638084, 638085, 638086, 638087, 638088,
638089, 638090, 638091, 638092, 638093, 638094, 638095, 638096,
638097, 638098, 638099, 638100, 638101, 638102, 638103, 638104,
638105, 638106, 638107, 638108)
|
Awkward
East
(Eastern
side of Obonga Project)
|
Targeting graphite
mineralisation to east of previous drilling
intersection.
Plate
modelling of airborne electromagnetic geophysics data shows
potential targets for graphite and/or sulphide
mineralisation.
Historical reports note graphite at surface and within a
historical drill hole in the area.
|
· Mechanised
Drilling (up to 31 diamond core drill holes)
· Down-hole Electromagnetic ("EM")
Geophysics
· Airborne drone magnetic high
resolution survey
· Ground EM, Magnetic and Induced
Polarisation Geophysics Surveys
· Exploration Camp for 15
persons
· Access Trails to link with
existing logging trails from the north of the Obonga
Project area.
|
On
22 April 2024 the Company announced
a second Exploration Permit application PR-24-000076 for additional
drilling within 21 Mining Claims on the western side of the Awkward
Prospect. The Awkward West application covered a planned
series of up to 31 diamond core drill pads and associated down-hole
and surface geophysics surveys (Table 2).
On
24 May 2024 the Company announced
the commissioning of Pioneer Exploration Consultants Ltd.
("Pioneer") to conduct an estimated 430 line/km high resolution 25m
line spacing airborne drone magnetic geophysical survey at Obonga. They were initially commissioned
to cover the three VMS prospect areas at Wishbone Prospect, the
Survey Prospect and the Ottertooth, with the Awkward and Silver Rim
prospects subsequently added to the planned survey list. As of 1
July 2024, Pioneer had thus far completed the surveys over the
Survey, Ottertooth and Silver Rim prospects.
The high-resolution magnetic
data will provide amongst a variety of data products, a
three-dimensional ("3D") inversion models that will help refine
planned drill hole orientations to target high grade base metal
zones at depth, as well as providing inputs for the mineral system
modelling.
On
30 May 2024 the Company announced
the appointment of Bayside Geoscience Inc ("Bayside"), a
highly experienced independent geological consulting company, to
commence graphite focussed ground exploration work on the Awkward
and Awkward East prospect areas on the eastern side of
the Obonga Project.
The Bayside work programme follows
on from a comprehensive data review, initially targeting numerous
surface occurrences of graphite noted in historical reports, and
with the objective of mapping the strike extensions of the wide
graphite mineralisation intersected by the Panther drill hole
BBR22_AW-P1-1 which was drilled to test a
geophysical modelled conductive target at the western end of a 730m
long conductive lineament 'Trend 3'. Ground prospecting and
additional plate modelling has the potential of extending the
conductive Trend 3 a further 4.1 km eastwards.
As
reported on 1 July 2024, over the
course of two separate visits, interspersed by a week-long period
of bad weather which prevented helicopter access, the Bayside team
successfully traversed and mapped five separate regions along
strike and parallel to Panther's graphite drill discovery and the
conductive plate modelling targets based on the regional
electromagnetic geophysical data. They
mapped out metavolcanic and metasedimentary rock packages
constrained by gabbroic intrusives that are orientated strike
parallel to the conductive plates. Encouragingly more competent
rock units at a number of localities displayed distinct tourmaline
veining, a metamorphic hydrothermal mineral that often forms in
association with graphite and with gold.
On
19 July 2024 the Company announced
the receipt of Exploration Permit PR-24-000076 covering the Awkward
West Prospect, it is valid through to 17 July 2027 and
allows for a comprehensive programme of works over the Awkward West
area which includes both the 730m long 'Trend 3' graphite target
and the Awkward magmatic feeder conduit target focused on a
nickel-copper-platinum-palladium discovery.
Awarded in association
with Broken Rock Resources Ltd and Karen Siltamaki,
the Permit covers a planned series of up to 31 diamond core drill
hole pads and associated down-hole geophysics surveys, and up to 12
pits or trenches spread across the Awkward West target area (see
Table 2 and Figure 2). The permitted work follows on from drilling
conducted by Panther in 2022.
The Awkward West Permit supplements
Exploration Permit PR-22-000116 which covers work through
to 14 July 2025 at Obonga's Survey VMS discovery, and the
Ottertooth and Silver Rim prospect areas; and Exploration
Permit PR-24-000022 which covers the Wishbone VMS target area
through to 20 June 2027.
Table 2: Awkward West Exploration Permit and Prospect
Details
Exploration Permit
Application Number (Administrative Area & Claim
numbers)
|
Prospect Name (location)
|
Targeting &
Exploration Rational
|
Requested / Planned
Activities
|
PR-24-000076
(Puddy
Lake Area and Obonga Lake Area
Cells: 503963, 503964, 503965, 503966, 503967, 503968, 503969,
503970, 503971, 503972, 503973, 503974, 564422, 564425, 564429,
564432, 672121, , 845433, 845450, 845451, 845452)
|
Awkward
(West)
(Eastern
side of Obonga Project)
|
Targeting graphite
mineralisation to north of previous drilling
intersection.
Plate
modelling of airborne electromagnetic geophysics data shows
potential targets for graphite and/or platinum group element
sulphide mineralisation.
|
· Mechanised Drilling (up to 31
diamond core drill holes)
· Down-hole Electromagnetic ("EM")
Geophysics
· Airborne drone magnetic high
resolution survey
· Ground EM, Magnetic and Induced
Polarisation Geophysics Surveys
· Pitting/Trenching at 12
locations
· Exploration Camp for 15
persons
· Access Trails to link with
existing logging trails from the north of the Obonga
Project area.
|
and
Access
Figure 2: Awkward West Exploration Permit PR-24-000076
Permitted, Claim Cells, Drill Pads, Camp
Dotted Lake Project Background: Critical Mineral
Potential
· Total Area:
36.9 km2
· Prospective
for: Base Metals (Nickel, Cobalt, Copper, Zinc) and Precious
Metals (Gold, Silver, and Platinum Group Metals)
· Significant
Neighbours: Barrick Gold (Hemlo Mine) to south, GT Resources (TSXV:
GT) (Glencore 16.7% stake) to east.
The Dotted Lake
Project encompasses a substantial 36.9 km² (Figure 3) within
the North Limb of the Schreiber-Helmo Greenstone Belt, situated 16
km north of Barrick Gold's Hemlo Gold Mine which has produced over
22 Moz of gold over 30 years to date and 9 km from GT Resources
recent discovery at West Pickle Lake on their Tyko
One Belt. The area is considered very prospective for ultramafic
intrusive related nickel and base metal mineralisation as well as
gold.
Panther Metals acquired 100% of
the Dotted Lake Project in July 2020. An extensive
soil programme conducted in 2021 identified numerous gold and base
metal targets, all within the same geological footprint
as Hemlo. Following the reopening of a historical trail
providing direct access to the target location, an initial drilling
programme in the autumn of 2021 confirmed the presence of gold
mineralisation within this system with anomalous gold continuing
along strike and present within the surrounding area. Dotted
Lake sits upon 2.7-billion-year-old, Archaean age, rocks that form
the north-eastern 'Dotted Lake Arm' of the Schreiber-Hemlo
Greenstone Belt. Geology consists sequences of foliated, fine
grained, dark green, amphibole rich metavolcanic rocks situated
within an east-northeast trending isoclinal syncline. The
metavolcanics have been intruded by granitoid rocks of the
Dotted Lake Batholith in the southeast of the property
whilst In the northeast an ultramafic intrusive complex flanks the
two.
Panther's airborne electromagnetic
and magnetics geophysics survey, extensive soil sampling and
stratigraphic drilling, have laid the groundwork for potential
discoveries. Three-dimensional inversion modelling of
Panther's geophysical data is currently underway.
Figure 3: Location of the Dotted Lake Project, East
of Thunder Bay, Ontario, Canada
On 22 February 2021, Panther
Metals announced the receipt of the processed high-resolution
Airborne TDEM and Mag geophysics survey data and associated maps
and report over the Dotted Lake Property on the north
limb of the Schreiber-Hemlo greenstone belt
in Ontario, Canada. Prospectair Geosurveys had conducted the
helicopter 818 line-km survey over a series of seven flights
between 9-11 December 2020. A total of 138 geophysical
anomalies were identified by the survey, with high priority
anomalies prioritised for follow-up ground
investigation.
In June 2021, Panther Metals
contracted the experienced Thunder
Bay based Fladgate Exploration Consulting
Corporation to undertake a soil geochemistry sampling
programme over a 1.60km by 0.85km target area. The soil
geochemistry survey was designed to build out and in-fill the
westerly strike extensions of high-grade gold mineralisation
intersected by historical trenching undertaken by a previous
licence holder in 2010 (Tr-10-4) and as confirmed during Panther
Metals' reconnaissance sampling (gold up to 18.9g/t Au)
announced 5 November 2020. The soil survey provided important
geochemical coverage of target structures outlined by Panther's
airborne geophysical survey (see Figures 4 & 5) and delineated
a 1.3km long shear-related gold anomaly striking westward from the
site of Panther's Dotted Lake drill hole. A total of 18
multi-element anomalies were also identified including areas of
very strong nickel in soil.
Figure 4: Dotted Lake Geochemical Soil Sampling
Anomalies
Nickel and Cobalt Targets
Panther also digitised historical
exploration data in conjunction with the airborne and soil survey
data. This work has defined a new area, in the northeast of the
Dotted Lake property, which is also considered very prospective
zone for nickel mineralisation and which is underlain by an
ultramafic intrusive complex. The historical geochemical soil
survey data based on work undertaken by Clear Mines
Ltd in August 1983, shows a 2.8km long linear broadly
east-west striking zone of elevated nickel in soil coinciding with
a mapped ultramafic / gabbro intrusive unit and a distinct
geophysical anomaly (Figure 5).
The Clear Mines
Survey consisted of 577 soil samples analysed for 27 elements,
collected on a series of north-south lines directly to the east of
the Panther 2021 soil survey area. Nickel is elevated across the
prospect area defined by highs ranging 137 - 235 ppm Ni and peaking
at 614ppm Ni in the eastern end. Other soil anomalies across the Ni
Target include cobalt (Co) up to 214 ppm Co and copper (Cu) up to
861 ppm Cu.
The western end of the ultramafic
intrusive is shown on government mapping to lie beneath the lake,
however the geophysics survey and the Panther soil survey data
indicates that the intrusive rocks extend further to the west and
may underlie the soil survey Anomaly A and Anomaly C (see Figure 5
& 6).
Panther's Ni Target is
located 9km west of a new zone of massive nickel-copper sulphide
mineralisation drilled by GT Resources (TSXV: GT) at
their Tyko Project.
Figure 5: Panther Soil Nickel Results and Clear Mines Survey
Historical Soil Assay Results
Figure 6: Map Showing Highly Anomalous Soil Geochemical
Results over Airbourne Total Magnetic Intensity Magnetics and
Electromagnetic Imagery
Dotted Lake 2024
Developments
On
10 July 2024 the Company announced
the appointment of Abitibi Geophysics Ltd. ("Abitibi") a
well-respected Canada headquartered international
geophysical survey company, to provide geophysical modelling
services for the Dotted Lake Project.
In advance of a planned ground
geophysical survey Abitibi have been undertaking three-dimensional
(3D) inversion modelling and advanced processing (CET Grid
Analysis) of the airborne high-resolution magnetic and time-domain
electromagnetic ("TDEM") geophysical data resulting from
the Prospectair Geosurvey Inc ("Prospectair") survey
flown for Panther in 2020.
The Abitibi Deliverables include:
complete digital files; colour levels maps of the magnetics data
inversion at 3 depths of the total magnetic intensity (TMI) reduced
to the pole and its derivatives (1st vertical derivative, analytic
signal, tilt; colour maps of the frequency migration of the EM
responses into early, mid, and late times and of the energy
envelope; maps of the recommended targets, conductors, magnetic
trends, and interpreted structures; maps of the structural analyses
and predictive targeting; and ground geophysics follow-up and
drilling recommendations.
Whilst the Abitibi work includes the
entire Dotted Lake Project area, the focus of the work is
the eastern side of the project and the 4.2 km long trend of high
priority soil geochemical and geophysical anomalies in association
with the Dotted Lake ultramafic intrusion.
On
22nd July 2024 the Company announced
the receipt of Exploration Permit PR-23-000215 covering a series of
work and drilling at Dotted Lake (Table 3). The permit is valid
through to 17 July 2027 and allows for a comprehensive
programme of critical mineral discovery focussed works on the
highly prospective intrusive linked nickel-copper-cobalt
and Platinum Group Metal targets in the north-east of
the Dotted Lake project area (Figure 6).
Table 3: Dotted Lake Exploration Permit and Prospect
Details
Exploration Permit
Application Number (Administrative Area & Claim
numbers)
|
Prospect Name (location)
|
Targeting &
Exploration Rational
|
Requested
Activities
|
PR-23-000215
(Black
River and Olga Lake areas
Cells:
541544 ,541545 ,541546 ,541547 ,541548 ,541549 ,541550 ,541551
,548348 ,548349 ,548350 ,548351 ,548352 ,548353 ,548354 ,548355
,548356 ,548357 ,548358 ,548359 ,548362 ,548363 ,548364 ,548365
,548366 ,550121 ,550122 ,550124 ,550125 ,550126 ,550127 ,550128
,550129 ,550130 ,600373 ,600379 ,600380 ,600384 ,600386 ,600387
,600388 ,600390 ,600391 ,600392 ,600394 ,600395 ,600396 ,600397
,600399 ,600404 ,600409 ,600410 ,600413 ,600415 ,600418 ,600419
,600421)
|
Intrusive related Critical
Mineral Target
(Ni, Cu, Co, Zn &
PGE)
(north
and northeast of Dotted Lake property)
|
Distinct 2.8km long linear trend of soil anomalies
coincident with the geophysical signature of an interpreted
ultramafic body.
Additional coincident electromagnetic and magnetic target
associated with Cu soil anomalies along strike from a known Zn
occurrence.
Historical soil anomalies peaking at 614ppm Ni ,
861 ppm
Cu and 214 ppm Co located east along strike from multi
element anomalies identified by Panther's soil survey
grid.
|
· Mechanised Drilling (15 diamond core drill pads)
· Electromagnetic ("EM") and Induced Polarisation ("IP")
Geophysics with associated line cutting
· Up to
36 planned pits / trenches
· Stripping (unto 10 localities)
· Exploration camps
· Access
trails
|
Figure 6: Dotted Lake Exploration Permit PR-23-000215
Permitted, Claim Cells, Drill Pads, Camp and
Access
Manitou Lakes Project: Precious Metal
Potential
· Total
Area: 123.4 km2
· Prospective for: Precious Metal (Gold)
· Significant Neighbours: Dryden Gold Corp (planned Canadian
listing)
The gold focussed Manitou Lakes
Project is located upon the Archean age Eagle-Manitou-Wabigoon
Greenstone Belt in northwestern Ontario.
The Manitou Lakes region boasts over
200 known gold occurrences and more than 12 km of gold-bearing
structures with numerous historic gold producers.
Manitou 2024
Developments
On
28 June 2024 the Company announced
an update for the Manitou Lakes Project where the
inaugural diamond drilling has confirmed gold mineralisation in
four of the five holes drilled at the Glass Reef Target (Figure
7). The drilling was a follow‐up on the widespread anomalous gold
in soil and rock sampling values in Panther's geochemical
survey over the historical Glass Reef
Mine area.
Panther's optionor partner for
the Manitou Lakes Project, Shear Gold Exploration
Corporation ("Shear Gold"), authored a technical report
detailing the findings of the inaugural drill programme which
completed December 2023. Interpretations show the five shallow
holes (Figure 7), totalling 495m of core recovered, intersected
metavolcanic schist shear zones where gold is associated with
sulphides (up to 5% pyrite, pyrrhotite ± chalcopyrite) in quartz
veins/veinlets. The historical Glass Reef Mine exploited
a northeast trending shear zone, manifested by a narrow schist zone
with strong iron carbonate alteration that is traced for several
hundred metres along the strike.
Four of the five drill holes
intersected low‐grade gold mineralisation over narrow widths in multiple
schist zones of mafic volcanic and gabbroic protoliths. The low
grade but anomalous gold (Table 4) occurs within strongly
carbonatised (abundant carbonate veinlets) porphyritic gabbro
units, or in highly altered and sulphide rich (pyrite,
chalcopyrite, pyrrhotite) fractures and quartz veins in mafic
volcanic rocks (Figure 2).
Given the structural complexity and
the apparent nuggety variation in gold distribution through the
system, Panther are considering follow-up work options that might
help delineate possible high-grade ore shoots which were not
intersected by the drilling, but which are thought to exist within
the proximal historical mine workings. Considerations include
three-dimensional induced polarisation ("IP") and magnetic
inversion geophysical surveys as well as supplementary
litho‐structural
mapping and sampling.
Figure 7: Location of the Glass Reef Target Drilling
Programme, With Drill Hole Surface Geological
Traces
Table 4: Drill Hole Locations and Anomalous
Gold Intercept Details
Figure 8: Drill Hole Plot Geological Cross Section across
centre of the Glass Reef Target
On
18 September 2024 Panther announced
the termination of the option and sale and purchase agreement with
Shear Gold Exploration Corporation over the Manitou Lakes
Project.
Corporate and Financial
Highlights
March 2024- Partial Sale of Investment in Fulcrum Metals PLC
and new lock in agreement
On 12 March 2024 the Company
announced it has sold a total of 2,346,717 ordinary shares of 1 p
each in Fulcrum Metals PLC on 11 March 2024 at an average price of
15.2 pence per Ordinary Share. Following the sale, Panther
continues to hold 7,625,122 Ordinary Shares representing 15.26% of
the Fulcrum issued share capital. Pursuant
to the sale, Panther entered into a new lock-in agreement with
Fulcrum, Allenby Capital and Clear Capital, thereby
imposing a hard lock-in period on the Panther Shares to 15 May
2025 and the orderly market provision on the Panther Shares
for a year thereafter through to 15 May 2026. The provisions
apply to the existing Ordinary Shares and any Ordinary Shares
allotted and issued to or subsequently acquired by Panther during
the locked-in period described in the New Agreement.
April 2024- Appointment of Strategic Advisor
On 11 April 2024 the Company
announced the appointment of Melissa Sanderson in the
role of Strategic Advisor for Government Relations, Environmental,
Social and Governance (ESG) to the Company.
Melissa 'Mel' Sanderson combines
over three decades of experience in geostrategic planning, Ethical
Sustainable Growth (ESG), and cultural integration. Fluent in five
languages Mel's wide-ranging expertise spans the mining industry,
critical minerals strategy, international diplomacy, and
sustainable development. Currently leading MECA
Consulting and contributing her knowledge as a Professor
at Thunderbird School of Global
Management at Arizona State University, Mel holds
significant roles on various public market Boards, driving ESG and
decarbonisation efforts.
May 2024 Fundraising
On 23 May 2024 the Company
announced the completion of a placing
raising £375,000 (before expenses) by the issue of
8,333,334 new ordinary shares at a price of 4.5 pence. The
placing price of 4.5p per placing share represented a discount of
12.6% to the mid-market closing price of the Company's ordinary
shares at close of business on 21 May 2024. The placing was
conducted within existing shareholder authorities.
Each placing share was issued with
one warrant attached entitling the holder to subscribe for one new
ordinary share at a price of 7.5 pence with a life of 36
months from the date of Admission.
May
2024- Partial Disposal of the Investment in Panther Metals Limited
("Panther Australia")
On 31 May 2024, the Company
announced the sale of 1,131,446 shares in Panther Metals
Ltd (ASX:PNT) for a total aggregate amount of $55,615.00,
approximately £28,935.00 sterling. Following the
disposal, representing a net decreased position of
5.66%, Panther Metals Plc now holds 18,868,555 shares
in Panther Metals Ltd, holding 21.65% of the total outstanding
issued capital of the company.
June 2024 Share Consolidation
On 13 June 2024, the Company
announced that at its Annual General meeting held on 13 June 2024,
inter alia, a resolution was passed which approved the
consolidation of 92,822,307 existing ordinary shares
("Existing Ordinary Shares") of no par value on a 25 into 1
basis, such that every 100 Existing Ordinary Shares are
consolidated into 4 ordinary shares. As a result of the approval of
the Share Consolidation, the Company had 3,712,309 new Ordinary
Shares in issue ("New Ordinary Shares"). Admission in respect of
such New Ordinary Shares to the standard segment of the Official
List of the FCA and to trading on the Main Market for listed
securities of the London Stock Exchange will become
effective and dealings in those New Ordinary Shares commenced
on 14 June 2024. As a result of the Share Consolidation, the
ISIN of the New Ordinary Shares changed
from IM00BKDM2T52 to IM00BRF2WV49.
Financial
Review
The Group has reported an unaudited
loss for the six months ended 30 June 2024 of £967,902 (six months
ended 30 June 2023 - profit £792,012). The basic and diluted loss
per share for the period was 25.59 pence and 25.59 pence
respectively (six months ended 30 June 2023 - basic and diluted
earnings of 0.85 pence and 0.64 pence respectively).
The key performance indicators are
set out below:
|
At
30-Jun-24
|
At
30-Jun-23
|
At
31-Dec-23
|
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
£
|
£
|
£
|
|
|
|
|
Net
asset value
|
3,005,768
|
4,024,884
|
3,556,945
|
The Directors are required to
provide an Interim Management Report in accordance with the
Financial Conduct Authorities ("FCA") Disclosure Guidance and
Transparency Rules ("DTR"). The Directors consider the Interim
Management Report of this Half Yearly Financial Report provides
details of the important events which have occurred during the
period and their impact on the financial statements as well as the
outlook for the Company for the remaining six months of the year
ended 31 December 2024.
The following statement of the
Principal Risks and Uncertainties, the Related Party Transactions,
the Statement of Directors' Responsibilities and the Operational
and Financial Review constitute the Interim Management Report of
the Company for the six months ended 30 June 2024.
Principal Risks and
Uncertainties
The principal risks and
uncertainties of the Company are detailed on page 26 of the
Company's most recent Annual Report for the year ended 31 December
2023 which can be found on the Company's website at
www.panthermetals.co.uk. The principal risks and uncertainties
facing the Company remain unchanged from those disclosed in the
Annual Report for the year ended 31 December 2023, and the Board
are of the opinion that they will continue to remain unchanged for
the forthcoming six-month period.
The principal risks and
uncertainties facing the Company are as follows:
•
adverse foreign exchange fluctuations;
•
if the Group is unable to raise additional capital
when needed or on suitable terms it could force a delay, reduce or
eliminate its exploration development and production plans and
efforts; and
•
there are significant risks associated with any
discovery and the ability of the Company to then generate any
operational cashflows.
Related Party
Transactions
There have been no material changes
to the related party transactions described in the Annual Report
that could influence the financial position or performance of the
Company.
Going
Concern
As at 30 June 2024, the Group had
total cash reserves of £236,958 (31 December 2023: £66,120). The
Directors are aware of the reliance on fundraising within the next
12 months and having reviewed the Group's working capital
forecasts. They believe the Group is well placed to manage its
business risks successfully providing future fundraisings are
successful. The interim financial statements have been prepared on
a going concern basis and do not include adjustments that would
result if the Group was unable to continue in operation. As a
junior exploration company, the Directors are aware that the
Company must go to the marketplace to raise significant funds in
the next 12 months to meet its investment and exploration plans and
to maintain its listing status.
For
and on behalf of the Board of Directors
Darren Hazelwood
Chief Executive Officer
27
September 2024
STATEMENT OF
DIRECTORS' RESPONSIBILITY FOR THE HALF YEARLY REPORT FOR THE SIX
MONTHS ENDED 30 JUNE 2024
The Directors confirm to the best of
their knowledge:
·
the interim financial statements have been
prepared in accordance with International Accounting Standard 34,
Interim Financial Reporting, as adopted by the EU;
·
the interim financial statements give a true and
fair view of the assets and liabilities, financial position and the
loss of the Group;
·
the interim report includes a fair review of the
information required by DTR 4.2.7R of the Disclosure and
Transparency Rules, being an indication of important events that
have occurred during the first six months of the financial year and
their impact on the interim financial information, and a fair
description of the principal risks and uncertainties for the
remaining six months of the year; and
·
the interim financial information includes a fair
review of the information required by DTR 4.2.8R of the Disclosure
and Transparency Rules, being information required on related party
transactions.
For
and on behalf of the Board of Directors
Darren Hazelwood
Chief Executive Officer
27
September 2024
CONSOLIDATED
CONDENSED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX
MONTHS ENDED 30 JUNE 2024
|
Notes
|
Period
ended
30 June
2024
£
|
Period
ended
30 June
2023
£
|
|
|
Unaudited
|
Unaudited
|
Revenue
|
|
-
|
-
|
|
|
|
|
Cost of sales
|
|
-
|
-
|
|
|
|
|
|
|
|
|
Gross profit
|
|
-
|
-
|
|
|
|
|
Administrative expenses
|
|
(393,724)
|
(258,029)
|
Share-based payment (charge)/
credit
|
7
|
(41,725)
|
(21,967)
|
|
|
|
|
Operating loss
|
|
(435,449)
|
(279,996)
|
|
|
|
|
Loss on sale of Panther Metals
Limited shares
|
2
|
(6,685)
|
-
|
Loss on held for sale investment in
Panther Metals Limited
|
2
|
(407,834)
|
-
|
Loss of sale of Fulcrum Metals plc
shares
|
2
|
(48,676)
|
-
|
Loss on held for sale investment in
Fulcrum Metals plc
|
2
|
(68,626)
|
(254,210)
|
Share of associate's
(loss)/gain
|
|
-
|
(109,678)
|
Profit on disposal of Big Bear
Exploration Project to Fulcrum Metals plc
|
|
-
|
1,481,754
|
Loss on disposal of Queensland Asset
to ECR Minerals Limited
|
|
-
|
(12,974)
|
Loss on held for sale investment in
ECR Minerals Limited
|
|
-
|
(31,278)
|
Finance costs
|
|
(632)
|
(1,606)
|
|
|
|
|
Profit/ (loss) before taxation
|
|
(967,902)
|
792,012
|
|
|
|
|
Taxation
|
|
-
|
-
|
|
|
|
|
Profit/(loss) for the period
|
|
(967,902)
|
792,012
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
-
|
-
|
|
|
|
|
Total comprehensive profit/ (loss) for the
period
|
|
(967,902)
|
792,012
|
|
|
|
|
Profit/ (loss) attributable to:
|
|
|
|
Equity holders of the
company:
|
|
(967,902)
|
792,012
|
|
|
|
|
|
|
(967,902)
|
792,012
|
|
|
|
|
Basic earnings/ (loss) per share
(pence)
|
3
|
(25.59)p
|
0.85p
|
Diluted earnings/ (loss) per share
(pence)
|
3
|
(25.59)p
|
0.64p
|
|
|
|
|
CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN
EQUITY
FOR
THE SIX-MONTH PERIOD ENDED 30 JUNE 2024
Group
|
Notes
|
Share
capital
£
|
Share
based payment
reserve
£
|
Retained
losses
£
|
Total
£
|
|
|
|
|
|
|
Balance at 1 January 2023
|
|
6,330,665
|
514,241
|
(3,631,001)
|
3,210,905
|
|
|
|
|
|
|
Profit for the year
|
|
-
|
-
|
269,184
|
269,184
|
|
|
|
|
|
|
Total comprehensive profit for the year
|
|
-
|
-
|
269,184
|
269,184
|
|
|
|
|
|
|
Other transactions
|
|
|
|
|
|
Options issued
|
|
-
|
44,486
|
-
|
44,486
|
Warrants issued
|
|
-
|
32,370
|
-
|
32,370
|
|
|
|
|
|
|
Balance at 31 December 2023
|
|
6,330,665
|
591,097
|
(3,364,817)
|
3,556,945
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 January 2024
|
|
6,330,665
|
591,097
|
(3,364,817)
|
3,556,945
|
|
|
|
|
|
|
Loss for the year
|
|
-
|
-
|
(967,902)
|
(967,902)
|
|
|
|
|
|
|
Total comprehensive loss for the year
|
|
-
|
-
|
(967,902)
|
(967,902)
|
|
|
|
|
|
|
Transactions with the owners of the company
|
|
|
|
|
|
Shares issued
|
6
|
375,000
|
-
|
-
|
375,000
|
|
|
|
|
|
|
|
|
375,000
|
-
|
-
|
375,000
|
Other transactions
|
|
|
|
|
|
Options issued/charged
|
7
|
-
|
23,616
|
-
|
23,616
|
Warrants issued/charged
|
7
|
-
|
18,109
|
-
|
18,109
|
|
|
|
|
|
|
Balance at 30 June 2024
|
|
6,705,665
|
632,822
|
(4,332,719)
|
3,005,768
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE
UNAUDITED CONDENSED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED 30 JUNE
2024
1
Accounting policies
1.1. Half-yearly
report
This interim financial information
for the six months ended 30 June 2024 and 30 June 2023 is unaudited
and does not constitute statutory financial statements within the
meaning of the Companies Act 1982 (Isle of Man). The interim
financial information was approved by the Board of Directors on 27
September 2024.
The figures for the year ended 31
December 2023 have been extracted from the statutory financial
statements which have been prepared in accordance with UK adopted
International Accounting Standards ("IFRS") and which have been
reported on by the Company's auditor. The auditor's report on those
financial statements was unqualified.
The condensed interim financial
statements have not been reviewed by the Company's
auditor.
1.2. Basis of
accounting
The condensed interim financial
information has been prepared in accordance with the requirements
of IAS 34 "Interim Financial Reporting".
The interim financial information
does not include all notes of the type normally included in the
annual financial report and therefore cannot be expected to provide
as full an understanding of the financial performance, financial
position and financing and investing activities of the group as the
full financial report.
The financial information has been
prepared on the historical cost basis. The accounting policies and
methods of computation adopted in the Company's preparation of the
condensed interim financial information are consistent with those
adopted and disclosed in the financial statements for the year
ended 31 December 2023 and those expected to be used for the year
ending 31 December 2024.
The Company will report again in
full for the year ending 31 December 2024.
1.3. Accounting
policies
The accounting policies are
unchanged from those used in the last published annual financial
statements for the year ended 31 December 2023.
2. Investments Held for Sale
|
|
Fulcrum Metals
plc
|
Panther Metals
Australia
|
Total
|
|
|
£
|
|
£
|
|
Net
book value
|
|
|
|
|
At 1 January 2024
|
1,610,888
|
642,120
|
2,253,088
|
|
|
|
|
|
|
Disposal of investments
|
(369,609)
|
(35,621)
|
(405,230)
|
|
Loss on fair value of
investments
|
(68,626)
|
(398,428)
|
(467,054)
|
|
Foreign exchange losses
|
-
|
(8,856)
|
(8,856)
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2024
|
1,172,653
|
199,215
|
1,371,868
|
|
|
|
|
|
Fulcrum Metals
plc
On 10 February 2023, the Company
noted that Fulcrum Metals plc had announced the successful pricing
of an IPO and conditional placing of 17,142,857 ordinary shares in
the capital of Fulcrum Metals plc to raise gross proceeds of
approximately £3 million.
As a result, Panther held a total of
9,971,839 ordinary shares in Fulcrum Metals plc representing a 20%
interest in the entire issued share capital of Fulcrum Metals plc,
valuing Panther's interest at £1.745 million at the Fulcrum Placing
Price. In addition, Panther holds a total of 714,286 warrants
exercisable at 17.5 pence with a two-year life from the date of
Admission and a further 476,190 warrants exercisable at 26.25 pence
with a three-year life.
On 12 March 2024 the Company
announced it has sold a total of 2,346,717 ordinary shares of 1p
each in Fulcrum Metals PLC on 11 March 2024 at an average price of
15.2 pence per Ordinary Share. The sale realised proceeds of
£356,701 with a loss of £48,676 recognised in relation to the
disposal. Following the sale, Panther holds 7,625,122 Ordinary
Shares representing 15.26% of the Fulcrum issued share capital. The
position in relation to the warrants remained unchanged.
Pursuant to the sale, on 11
March 2024 the Company entered into a new lock-in agreement
with Fulcrum, Allenby Capital and Clear Capital,
thereby imposing a hard lock-in period on the Panther Shares
to 15 May 2025 and the orderly market provision on the
Panther Shares for a year thereafter through to 15 May 2026.
The provisions apply to the existing Ordinary Shares and any
Ordinary Shares allotted and issued to or subsequently acquired by
Panther during the locked-in period described in the New
Agreement.
As at 30 June 2024, the investment
in Fulcrum Metals plc of the 7,625,122 shares continued to be
classed as held for sale on the basis that the ordinary shares can
be sold within the next 12 months and has been valued at the market
price of the ordinary shares as at that date being 14.85 pence and
the warrants on the same value as was recognised on inception. The
difference between the market value of the retained holding as at
31 December 2023 and as at 30 June 2024 has been recognised in the
income statement in the period.
Panther Metals Australia
On 11 December 2023 the Company
announced its entire holding in ASX listed Panther Metals Ltd was
released from escrow and became free trading. At this point the
entire holding of 20,000,001 shares was reclassified as a held for
sale investment on the basis that the ordinary shares can be sold
within the next 12 months.
On 31 May 2024, the Company
announced the sale of 1,131,446 shares in Panther Metals
Ltd for a total aggregate amount of $55,615.00,
approximately £28,935.00 generating a loss on disposal
of £6,685. Subsequent to the sale, Panther Metals Plc now
holds 18,868,555 shares in Panther Metals Ltd, holding 21.65%
of the total outstanding issued capital of the company as at 30
June 2024.
As at 30 June 2024, the investment
in Panther Metals Limited of the 18,868,555 shares continued to be
classed as held for sale on the basis that the ordinary shares are
being actively sold with the intention to be fully realised within
the next 12 months and has been valued at the market price of the
ordinary shares as at that date being AUD $0.02. The difference
between the market value of this retained holding as at 31 December
2023 and as at 30 June 2024 has been recognised in the income
statement in the period.
3. 2024 Loss per share post
consolidation
On 13 June 2024, the Company
announced that at its Annual General Meeting held on 13 June 2024,
inter alia, a resolution was passed which approved the
consolidation of 92,822,307 existing ordinary shares
("Existing Ordinary Shares") of no par value on a 25 into 1
basis, such that every 100 Existing Ordinary Shares are
consolidated into 4 ordinary shares. As a result of the approval of
the Share Consolidation, the Company had 3,712,309 new Ordinary
Shares in issue.
The basic loss per ordinary share
reflecting the share consolidation for the interim period to 30
June 2024 is -25.59 pence and has been calculated by loss for the
period by the weighted average number of ordinary shares post
consolidation in issue of 3,782,874. There are 2,009,980
potentially issuable shares (again reflecting the 25 to 1
consolidation) all of which relate to share options issued to
Directors and professional advisers under option, options issued as
part of acquisitions and warrants issued as part of placings (see
note 6). The weighted average number of potential ordinary shares
in issue is 5,792,854 shares. Based on the losses made in the
period which are, the diluted loss per share is anti-dilutive and
therefore has been kept the same as the basic loss per share of
-25.59 pence per share.
2023 earnings per share (not
restated for consolidation)
The basic earnings per ordinary
share for the interim period to 30 June 2023 is 0.85 pence and has
been calculated by dividing the earnings for the period by the
weighted average number of ordinary shares in issue of 92,822,310.
There are 31,222,726 potentially issuable shares all of which
relate to share options issued to Directors and professional
advisers under option, options issued as part of acquisitions and
warrants issued as part of placings (see note 6), the weighted
average number of potential ordinary shares in issue is 124,045,032
giving rise to diluted earnings per ordinary share of 0.64
pence.
4. Convertible Loan Note and Loan
Notes
|
|
|
As at
30 June
2024
£
|
As at
30 June
2023
£
|
As at
31 December
2023
£
|
|
Current Liabilities payable within 1 year
|
|
|
|
|
|
Amount due to Convertible Loan Note
Holders (Aug 2023)
|
|
234,000
|
-
|
234,000
|
|
Amount due to Loan Note Holders
(November 2023)
|
|
172,500
|
-
|
172,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
406,500
|
-
|
406,500
|
|
|
|
|
|
|
|
|
|
|
|
|
On 31 August 2023, the Company
announced that it has raised in
aggregate £200,000 (before expenses) by the issue of 17%
unsecured convertible loan notes with a 12-month maturity and
possible early conversion and warrants attached on a one-for-one
basis with an exercise price of 5.5 pence each. The
features of the convertible loan notes are as follows:
· The
conversion price of each Convertible Loan Note is 4.1 pence per
ordinary share.
· The
Convertible Loan Notes are convertible at the option of the Company
into such number of ordinary shares in the capital of the Company
as is the product of dividing the amount of an individual holder's
Convertible Loan Notes and accrued interest by 4.1
pence.
· The
Warrants are attached to the Convertible Loan Notes on a
one-for-one basis at an exercise price of 5.5 pence
each.
On 20 November 2023, the Company
announced the issue of 15% unsecured loan notes with a 12-month
maturity and warrants attached on a one-for-one basis with an
exercise price of 3.3 pence. As and when the warrants are converted
the value of those warrants will be subtracted from the outstanding
loan balance owed by the Company.
The Company has determined that both
debt instruments are liabilities as the Company has an obligation
to deliver cash or another financial asset that it cannot avoid.
The presentation of the debt as at 31 December 2023 fully accrues
interest due on the debt (£34,000 for the Convertible Loan Note and
£22,500 for the loan notes respectively) as early settlement is at
the determination of the Company but on a 12 month maturity
basis.
The conversion of the Convertible
Loan Notes is at the determination of the Company rather than the
loan note holder (reverse convertible loan notes) and is for a
fixed number of shares. As at the balance sheet date of 31 December
2023, the intention was to settle in cash. The Company therefore
determined that at the balance sheet date, any equity component of
the Convertible Loan Notes would have a value of £nil. Subsequent
events in relation to the Convertible Loan Notes is reported in
note 8.
The warrants attached to the
convertible loan notes and the loan notes have been treated as
equity instruments and have been valued on the same basis as
warrants issued as part of a share issue/
placing.
5. Provision for Deferred
Consideration
|
|
|
As at
30 June
2024
£
|
As at
30 June
2023
£
|
As at
31 December
2023
£
|
|
Current Liabilities payable within 1 year
|
|
|
|
|
|
Amount due to Broken Rock
|
|
17,346
|
17,695
|
17,787
|
|
Amount due to Aki
Siltamaki
|
|
5,782
|
5,944
|
5,929
|
|
Amount due to Douglas Kakeeway and
John Ternowesky
|
|
8,673
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,801
|
23,639
|
23,716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current Liabilities
|
|
|
|
|
|
Amounts due to Broken Rock
|
|
160,792
|
179,088
|
163,620
|
|
Amount due to Aki
Siltamaki
|
|
-
|
5,898
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
160,792
|
184,986
|
163,620
|
|
|
|
|
|
|
On 2 August 2021, the Company
announced the acquisition of 1,128 claims, constituting an almost
exclusive exploration holding over the Obonga Greenstone Belt
located approximately 80km north of the Lac Des Iles Mine and 160km
north of Thunder Bay in the Province of Ontario Canada. Deferrred
consideration for the Broken Rock transaction consisted of four
tranches of CAD$30,000 in cash each payable within 30 days of the
annual anniversary of the acquisition agreement, followed by a
final payment of CAD$250,000 in cash payable within 30 days of the
fifth anniversary of the date of the acquisition
agreement.
In November 2021, the Company agreed
a deal with Aki Siltamaki to take an option on four further
properties on the Obonga greenstone belt to supplement its
landholding in the area. The headline consideration was CAD$30,000
upfront and an ongoing payment of CAD $10,000 per year for the
three consecutive years of the agreement and the final payment of
CAD $200,000. The final payment is contingent on success in the
ground.
On 29 December 2023 the Company
announced the signing of a purchase option agreement over 35 single
cell mining claims covering a total area of 7.25km2 to enlarge the
Awkward Prospect area eastwards. The option price, payable on the
signing of the agreement is CAD$15,000 with a further payment of
CAD$15,000 due on first anniversary of the date of
signing.
A deferred consideration liability
has been recognised as there are no conditions attached to these
payments. The amounts payable over time have been discounted to
present value. Each period the liability is increased by the
interest rate used in the discounting calculation with subsequent
increases expensed to finance costs.
No payments have yet been made in
the six months to 30 June 2024 (2023: £nil). £632 was recognised in
finance costs (2023: £1,606). During the year ended 31 December
2023, payments of CAD$30,000 and CAD$10,000 were made to Broken
Rock and Aki Siltamaki respectively and £1,431 (2022: £1,646) was
recognised in finance costs.
6. Share capital
|
|
Number of new Ordinary
shares
|
Share
Capital
|
|
|
No
|
£
|
|
Allotted, issued and fully paid:
|
|
|
|
As at 1 January 2024
|
92,822,310
|
6,330,665
|
|
|
|
|
|
Placing on 23 May 2024
|
8,333,334
|
375,000
|
|
|
|
|
|
|
|
|
|
As at 12 June 2024
|
101,155,644
|
6,705,665
|
|
|
|
|
|
|
|
|
|
25 to 1 share consolidation on 13
June 2024
|
4,046,226
|
6,705,665
|
|
|
|
|
|
As at 30 June 2024
|
4,046,226
|
6,705,665
|
|
|
|
|
|
|
|
|
No shares were issues in the year
ended 31 December 2023.
On 23 May 2024 the Company announced
the completion of a placing raising £375,000 (before expenses) by
the issue of 8,333,334 new ordinary shares at a price of 4.5 pence.
Each Placing Share was issued with one warrant attached entitling
the holder to subscribe for one new ordinary share at a price of
7.5 pence with a life of 36 months from the date of Admission.
£60,000 of the proceeds were received after the period
end.
On 13 June 2024, the Company
announced that at its Annual General Meeting held on 13 June 2024,
inter alia, a resolution was passed which approved the
consolidation of 92,822,307 existing ordinary shares
("Existing Ordinary Shares") of no par value on a 25 into 1
basis, such that every 100 Existing Ordinary Shares are
consolidated into 4 ordinary shares. As a result of the approval of
the Share Consolidation, the Company had 3,712,309 new Ordinary
Shares in issue.
The announcement on 13 June 2024
reflected the number of shares in issue prior to the May 2024
Placing as this was the figure stated in the Company's AGM notice.
The table above shows the position reflecting the issue of the May
placing shares which were then consolidated at the time of the
approval of the share consolidation at the Annual General Meeting
on 13 June 2024.
7. Share based payment transactions- Equity
settled share based payments
Options issued, cancelled and outstanding at 30 June
2024
On 31 August 2023, the Company
announced that it has raised in aggregate £200,000 (before
expenses) by the issue of 17% unsecured convertible loan notes with
a 12-month maturity and possible early conversion and warrants
attached on a one-for-one basis with an exercise price of 5.5 pence
each. The Warrants are attached to the Convertible Loan Notes on a
one-for-one basis at an exercise price of 5.5 pence
each.
On 1 November 2023, the Company
announced that it has issued 1,200,000 management options to the
new directors Tracy Weslosky and Katherine O'Reilly at the exercise
price of 6p with a 5-year life.
On 20 November 2023, the Company
announced the issue of 15% unsecured loan notes with a 12-month
maturity and warrants attached on a one-for-one basis with an
exercise price of 3.3 pence.
On 23 May 2024 the Company announced
the completion of a placing raising £375,000 (before expenses) by
the issue of 8,333,334 new ordinary shares at a price of 4.5 pence.
Each Placing Share was issued with one warrant attached entitling
the holder to subscribe for one new ordinary share at a price of
7.5 pence with a life of 36 months from the date of
Admission.
Options and
warrants issued, cancelled and outstanding at the year
end
|
|
|
|
Pre
Consolidation
(see note
6)
|
Post
Consolidation
(see note
6)
|
|
|
1 Jan 2024
|
|
At
30 June
2024
|
Weighted
average exercise
|
At
30 June
2024
|
Weighted
average exercise
|
|
|
No of
options
|
Issued
|
No of
options
|
price
(pence)
|
No of
options
|
price
(£)
|
|
Obonga options
|
500,000
|
-
|
500,000
|
0.13
|
20,000
|
3.25
|
|
Management options
|
4,600,000
|
-
|
4,600,000
|
0.15
|
184,000
|
3.75
|
|
Placing Warrants- Sept
2021
|
5,250,000
|
-
|
5,250,000
|
0.18
|
210,000
|
4.50
|
|
Placing Warrants- Aug 2022
|
20,872,726
|
-
|
20,872,726
|
0.085
|
834,909
|
2.13
|
|
Loan Note Warrants- August
2023
|
4,878,048
|
-
|
4,878,048
|
0.055
|
195,122
|
1.38
|
|
Loan Note Warrants- November
2023
|
4,615,385
|
-
|
4,615,385
|
0.033
|
184,615
|
0.825
|
|
Management Options- November
2023
|
1,200,000
|
-
|
1,200,000
|
0.060
|
48,000
|
1.50
|
|
Placing warrants- May 2024
|
-
|
8,333,334
|
8,333,334
|
0.075
|
333,333
|
1.88
|
|
|
|
|
|
|
|
|
|
|
41,916,159
|
8,333,334
|
50,249,493
|
0.768
|
2,009,980
|
19.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Post consolidation of
options, vested and exercisable
|
Post consolidation exercise
price (£)
|
Weighted average contractual
life
|
Expiry date
|
|
|
|
|
(years)
|
|
|
Obonga options
|
20,000
|
3.25
|
2.09
|
2 August
2026
|
|
Management options- August
2021
|
184,000
|
3.75
|
2.15
|
22 August
2026
|
|
Placing Warrants- Sept
2021
|
210,000
|
4.50
|
0.23
|
22
September 2024
|
|
Placing Warrants- August
2022
|
834,909
|
2.13
|
1.13
|
18 August
2025
|
|
Loan Note Warrants- August
2023
|
195,122
|
1.38
|
0.17
|
31 August
2024
|
|
Loan Note Warrants- November
2023
|
184,615
|
0.825
|
0.39
|
20
November 2024
|
|
Management Options- November
2023
|
48,000
|
1.50
|
4.34
|
1 November
2028
|
|
Placing warrants- May 2024
|
333,333
|
1.88
|
2.9
|
23 May
2027
|
|
|
|
|
|
|
A Black-Scholes model has been used
to determine the fair value of the share options and warrants on
the date of grant. The model assesses several factors in
calculating the fair value. These include the market price on the
date of grant, the exercise price of the share options, the
expected share price volatility of the Company's share price, the
expected life of the options, the risk-free rate of interest and
the expected level of dividends in future periods.
For those options granted where IFRS
2 "Share-Based Payment" is applicable, the fair values were
calculated using the Black-Scholes model. The inputs into the model
were as follows:
|
Date
of grant
|
Risk free
rate
|
Share price
volatility
|
Expected
life
|
Share price
at grant
date
|
|
|
|
|
|
|
|
Obonga options- August
2021
|
0.66%
|
55%
|
5
years
|
0.1363
|
|
Management options- August
2021
|
0.77%
|
55%
|
5
years
|
0.1175
|
|
Placing Warrants- Sept
2021
|
0.77%
|
55%
|
2
years
|
0.1325
|
|
Placing Warrants- August
2022
|
3.67%
|
54%
|
3
years
|
0.0535
|
|
Loan Note Warrants- August
2023
|
5.49%
|
43%
|
1
year
|
0.0290
|
|
Loan Note Warrants- November
2023
|
5.49%
|
43%
|
1
year
|
0.0340
|
|
Management Options- November
2023
|
5.49%
|
43%
|
5
years
|
0.0340
|
|
Placing warrants- May 2024
|
5.49%
|
43%
|
3
years
|
0.0750
|
|
|
|
|
|
|
The total charge to the consolidated
statement of comprehensive income for the period to 30 June 2024
was £41,725 (2023: charge of £21,967).
8
Subsequent events
Convertible Loan Notes
On 30 July 2024 the Company
announced that it received notification on 28 July that Darren
Hazelwood, the chief executive officer of the Company, had
exercised the conversion rights attaching to the £56,000 of
convertible loan notes held by him in respect of principal and
accrued interest of £9,520. As a consequence, Mr Hazelwood was
issued with 63,922 new ordinary shares of no par value in the
capital of the Company ("Ordinary Shares") at a price of £1.025 per
Ordinary Share.
On 1 August 2024 the Company
announced that it received notification on 31 July that Nicholas
O'Reilly, the executive chairman of the Company, had exercised the
conversion rights attaching to the £50,000 of convertible loan
notes held by him in respect of principal and accrued interest of
£8,500. As a consequence, Mr O'Reilly was issued with 57,073 new
ordinary shares of no par value in the capital of the Company
("Ordinary Shares") at a price of £1.025 per Ordinary
Share.
Manitou Lakes
On 18 September 2024, the Company
announced the termination of the option and sale and purchase
agreement with Shear Gold Exploration Corporation dated 7 April
2022 pursuant to which the Company had agreed with to purchase a
substantial claim holding including the West Limb and Glass Reef
gold properties, on the Eagle - Manitou Lakes Greenstone Belt in
Ontario, Canada.