Share this story:

Jervois Global Limited Quarterly Activities Report to 30 June 2023



Jervois Global Limited
 

 Australia - TheNewswire - 27 July 2023 - Jervois Global Limited (OTC:JRVMF) (TSX-V:JRV) (ASX:JRV)

                                         

 

Delivering on business priorities

Against a backdrop of an improving cobalt market outlook, Jervois has made significant progress delivering on the near-term priorities set out in the March 2023 Quarterly Activities Report. Priorities and key milestones delivered in the quarter are as follows:

  • Maximise margin and cash flow at Jervois Finland: 

    • US$2.6 million Adjusted EBITDA and US$31.9 million cash flow from operations in the quarter 

  • Deliver a cost-effective suspension phase at ICO and maximise restart optionality: 

    • ICO demobilisation and transition to suspension complete 

  • Execute government (DoD) funded ICO drilling programme and U.S. refinery studies: 

    • US$15.0 million agreement with DoD, Jervois commencing work 

    • U.S. Export Credit Agency EXIM confirms ICO eligibility for domestic financing 

  • Advance debt and partner financing process at SMP: 

    • Multiple parties engaged in due diligence 

  • Review partnership opportunities at each asset to crystalise and demonstrate value: 

    • Broader partnership process underway 

Jervois’ US$50.0 million capital raise announced in June provides the financial strength to navigate the price cycle and continue to deliver the business plan. The capital raise and substantially completed in July with the 2nd tranche of UCN expected in August. Management continues to focus on the priority activities that provide a solid foundation for the medium- to long-term future of the Company, with a goal of establishing multiple operating assets and generating sustainable cash flow through commodity cycles.  

 

Jervois Finland

  • Quarterly revenue                US$56.6 million        (Q1 2023: US$57.6 million) 

  • Cash flow from operations        US$31.9 million        (Q1 2023: US$1.3 million) 

  • Adjusted EBITDA1                US$2.6 million                (Q1 2023: -US$10.4 million) 

  • Sales volume                        1,602 metric tonnes        (Q1 2023: 1,558 metric tonnes) 

  • Production volume:                1,367 metric tonnes        (Q1 2023: 1,082 metric tonnes) 

 

Jervois Finland returned to positive Adjusted EBITDA and unlocked significant cash flow in the period, including through a release of working capital. The working capital release resulted from inventory reductions, optimisation initiatives, and the residual working capital benefits of cobalt price declines since the beginning of the year.

  

Sales and marketing

Jervois Finland produced 1,367 metric tonnes and sold 1,602 metric tonnes of cobalt in the quarter. Sales were broadly in line with the prior quarter and reflective of a stable outlook for demand. The annual maintenance shutdown of the plant was successfully completed in May, with impacts on production levels in line with expectations during the period.

 


Click Image To View Full Size

 

Global alloy grade metal demand continues to be strong, on the back of rising aerospace and defence spending. Chinese metal prices are strong, at around US$18 per lb, supported by its government owned State Reserve Board decision to invite tenders of 5,000 metric tonnes for its stockpile, believed to support Chinese military investment. Chinese producers have also switched into metal production as a result, with this trend expected to rise across the remainder of 2023 due to tight physical metal markets.

Metal Bulletin (“MB”) Fastmarkets alloy grade pricing is US$18.35 to US$19.50 per lb, with standard grade (“SG”) currently US$16.50 to US$18.00 per lb, as of Wednesday, 26 July. Cobalt hydroxide payables are also rising in conjunction an improving market backdrop, at 65% to 67% of the MB Fastmarkets SG low price.

Further background on Jervois Finland’s customer industry groups is outlined below.

 

Batteries:

  • Whilst destocking has occurred in battery supply chains, inventory levels for Jervois Finland’s existing customers today remains above normal levels; recovery still expected in Q4 2023 or early 2024. 

  • Continued interest from electric vehicle (“EV”) OEMs (automakers) both European and U.S. based, for long-term cobalt supply contracts starting in 2024 and expected to grow significantly in future years. 

  • U.S. Inflation Reduction Act (“IRA”) continues to drive interest in U.S. and other Western supply of battery raw materials; recent introduction of Japanese eligibility under domestic U.S. EV credit viewed as positive by Jervois Finland’s customers. 

  • South Korean customers continue to advance qualification of Jervois Finland products with a view to support Jervois’ 2024 re-entry into this market; significant focus on non-Chinese supply for IRA compliance. 

  •  
  • Chemicals, Catalysts and Ceramics: 

  • Catalysts: cobalt consumption is good, up versus 2022. Initial customer forecasts for 2024 are strong. 

  • Chemicals: key application areas of copper electrowinning, coatings, and rubber adhesion remain solid and are tracking higher than last year. 

  • Ceramics: robust business with glass producers, and steady sales into liquid and powder pigments applications albeit activity moderating over July and August due to the European summer. Discounts have reduced, but strong competition from the Chinese into Europe continues given customer spot purchasing and flexible ESG standards. 

 

Powder Metallurgy:

  • Automotive production is variable with continued issues around semi-conductor supply.  Expectations for improvement in 2024. Non-EV parts into combustion engines remain an important driver for at least the next decade. General engineering, including construction, remains soft. 

  • U.S. oil and gas production has fallen, due to lower natural gas prices, which is projected to continue for the remainder of 2023 as rig counts fall. 

  • Aerospace remains strong, with continued optimism and full order books going forward – customers looking to pivot their exposure to the extent that their production capacity and certification / qualification lead times permit. Aerospace outlook is underpinned by increased defence spending. 

 

Financial performance

Jervois Finland achieved revenue of US$56.6 million in the quarter, broadly in line with the prior quarter, with both pricing and volumes remaining relatively stable.

 

Adjusted EBITDA

Adjusted EBITDA was US$2.6 million in the quarter. Margins stabilised in line with the relative stability in both cobalt prices and cobalt hydroxide raw materials during the period. Normalisation of feed pricing was a key factor that underpinned Jervois Finland’s return to positive Adjusted EBITDA. Operating cost pressures also continued to ease in the quarter. Market pricing for key inputs such as caustic soda and oxalic acid have continued to decline. Freight rates and utility costs have also begun to normalise, further contributing to stabilisation and improvement in margins.

 

Jervois Finland continued to strengthen its management team as it continues to deliver its business turnaround, with operating and finance leadership roles appointed in the quarter.

 

Operationally, the plant performed well in the quarter with all key operational, environmental, and safety targets achieved in the period. The key near-term focus for Jervois Finland remains on operational performance, cash generation, and risk management.

 

Figure 2: Jervois Finland Adjusted EBITDA (US$M, unaudited)

 

A reconciliation between adjusted EBITDA, EBITDA, and net profit after tax (“NPAT”) for Jervois and Jervois Finland is included on page 11. A revaluation of the contingent consideration liability associated with the acquisition of the Jervois Finland business from Freeport McMoRan Inc. in 2021 resulted in a US$10.0 million favourable adjustment to the statement of profit or loss at 30 June. This was principally due to the application of updated economic assumptions in the valuation at the reporting date. This adjustment has been excluded from Adjusted EBITDA.

 

Cash flow performance

Cash flow from operations (before interest payments) was US$31.9 million in the quarter. Positive cash flow resulted from the continued stabilisation of the Jervois Finland business, and material benefits from the release of working capital in the period. The planned unwind of inventory accelerated in the quarter with a reduction of 522 metric tonnes. Physical cobalt inventories reduced by US$17.4 million from US$66.0 million at 31 March to US$48.6 million at 30 June. This represented an improvement in the quarter from ~134 days at 31 March to ~100 days at 30 June. Jervois achieved its target of returning inventory to levels within the 90 to 110 days range and expects inventories to remain within the target range during the second half of 2023. Receivables also decreased in the period from US$40.4 million at 31 March to US$27.0 million at 30 June.

 

Jervois made partial repayment of the Mercuria working capital facility in the period in line with the reduction of the underlying collateral value. Payments of US$12.5 million and US$8.6 million were completed in June and July, respectively, in accordance with the terms of the facility agreement, with the current loan balance being US$48.9 million at the date of this report.

 

Kokkola refinery expansion awarded conditional €12.0 million grant

Jervois Finland was awarded a conditional €12.0 million in reimbursable cash funding from Business Finland, a Finnish State development body, for its potential future expansion of cobalt refining capacity at the Kokkola Industrial Park (“KIP”), subject to meeting certain conditions.

The Business Finland grant is expected to reimburse part of Jervois bankable feasibility study (“BFS”) costs and costs of any future construction of a Finland cobalt refinery expansion. The award relates to Jervois’ environmental, social, and governance (“ESG”) strategies for the facility, namely for an intention to exceed the European Union’s environmental protection standards and to reinforce Jervois Finland’s existing position of ESG leadership in the cobalt industry.

Jervois paused work on its BFS for a cobalt refinery expansion at KIP in April 2023 in favour of working on a BFS for a new cobalt refinery located in the U.S. to be fully funded by the U.S. Department of Defense (“DoD”).

The grant will be released subject to the satisfaction of several conditions, including Jervois Board approval (or final investment decision) to construct the facility, securing financing, and receipt of certain environmental permits. The grant expires at the end of October 2024.

Idaho Cobalt Operations (“ICO”), United States

The demobilisation of the ICO construction project and transition to suspension mode was completed safely and cost effectively in the quarter. The US$15.0 million agreement with the U.S. DoD was finalised and announced in June, and Jervois is commencing work on the resource drilling programme and the U.S. refinery studies.

Drilling is expected to define and expand ICO’s RAM deposit existing cobalt resources and delineate the adjacent Sunrise historic resource to modern geological standards.

A portion of the US$15.0 million will also fund a BFS for a cobalt refinery located in the U.S. to be completed by a Jervois subsidiary delegated by Jervois Mining USA.

Preparation of Jervois’ U.S. refinery BFS will be expedited as it will benefit from efficiencies provided by the Company’s efforts and work-in progress on a cobalt refinery expansion BFS at Jervois Finland. The Company pivotted to the U.S. refinery BFS from a cobalt refinery expansion BFS, as announced on 18 April 2023.

Jervois anticipates that the U.S. cobalt refinery would be funded under the U.S. Department of Energy Advanced Technology Vehicle Manufacturing Loan Program (the “ATVM Loan Program”), which provides loans to construct U.S. facilities to manufacture advanced technology vehicles and qualifying components used in those vehicles. Jervois has submitted an application under the ATVM Loan Program to fund its proposed U.S. cobalt refinery to produce cobalt sulphate for the nascent, but rapidly emerging, U.S. EV industry.

The U.S. Export-Import Bank (“EXIM”) confirmed ICO’s eligibility for domestic financing initiatives in April, and engagement continues to progress positively on ICO with the U.S. Government. Jervois believes this further highlights the strategic significance of ICO to the U.S. Government. EXIM notified Jervois that ICO qualifies under both its China and Transformational Exports Program and the Make More in America Initiative.

EXIM is the official export credit agency of the U.S. Government. It is an independent Executive Branch agency with a mission of supporting U.S. jobs by facilitating the export of U.S. goods and services.

São Miguel Paulista (“SMP”) nickel and cobalt refinery, Brazil

Partner financing opportunities at SMP continue to progress, with several parties engaging with Jervois in due diligence, including through site visits to SMP. SMP’s economic potential is strong based on prevailing market conditions, with market pricing for both nickel metal and mixed hydroxide precipitate intermediate feed trending favourably compared to the BFS assumptions published in 2022.

The SMP restart project tempo will resume following the outcome of the partnering process. Monthly costs are currently ~US$0.5 million. SMP continued to focus on establishing internal processes and project controls in preparation for a full reactivation expected to occur later in 2023 once financing is committed which is also expected later this year, and continued review of opportunities to optimise and de-risk the restart capital project.

Nico Young nickel-cobalt project, Australia

Jervois has commenced a divestment process to sell all or part of its interest in the Company’s 100%-owned Nico Young nickel and cobalt project. Nico Young has had >A$20 million invested by Jervois since discovery and is a strategic future source of Western nickel and cobalt.

    

Corporate activities

Liquidity

In June, Jervois announced a US$50.0 million total capital raising, comprising:

  • US$25.0 million unsecured convertible notes (“UCN”) in 2 tranches maturing in July 2028 which are convertible into Jervois ordinary shares (“Convertible Notes Offer”). The initial conversion price for the UCN represents a 40% premium to the Entitlement Offer Theoretical Ex Rights Price (“TERP”)2 and the UCN carry a 6.5% p.a. coupon; and 

  • US$25.0 million fully underwritten 1 for 3.34 accelerated non-renounceable entitlement offer (the “Entitlement Offer”), undertaken in parallel with the Convertible Notes Offer. 

Net proceeds from the capital raising will strengthen Jervois’ balance sheet, improve liquidity and working capital flexibility, with cash also being applied to debt reduction.

Tranche 1 of UCN of US$19.9 million was completed on 20 July 2023 and Tranche 2 of UCN of US$5.1 million is expected to be completed in August following a meeting of the Company’s shareholders to consider it. Shareholders of the Company representing 21% of the Company’s shares have committed to vote in favour of the issue of Tranche 2 of the UCN.

The institutional component of the Entitlement Offer was successfully completed, as announced on 3 July 2023, and the retail component of the Entitlement Offer was successfully completed, as announced on 21 July 2023.

Jervois ended the June quarter with US$32.2 million in cash (which excludes any proceeds from the capital raising), US$48.6 million physical cobalt inventories in Jervois Finland, and total drawn debt of US$157.5 million3.

Environmental, social, governance, and compliance

Jervois delivered its 2022 Sustainability Report during the quarter, highlighting our progress on material ESG priorities and outlines our targets for continuous improvement as we strive to meet the current and future needs of our our business, our stakeholders, society, and the planet.

 

ESG activities in the quarter focussed on strengthening internal coordination and competence, as well as engagement with industry associations. Jervois continues to chair the Cobalt Institute’s Responsible Sourcing and Sustainability Committee and actively engage in related working groups on ESG standards, the circular economy, and a range of other topics including its Cobalt Learning Group, focused on expanding due diligence programs to address broader environmental and human rights risks beyond OECD Due Diligence requirements for Responsible Mineral Supply Chains.  

 

Presentations and events

Jervois’ CEO, Bryce Crocker, participated in a critical minerals roundtable discussion titled ‘Fostering Resilience in the Electric Vehicle Supply Chain Through Foreign Direct Investment’ as part of the 2023 SelectUSA Investment Summit in Maryland, U.S. held in May 2023, after an invitation from the U.S. Department of Commerce. He also participated in the Jefferies Renewables & Clean Energy Virtual Conference and conducted 1:1 investor meetings at the conference.

 

Jervois’ CFO, James May, participated in Canaccord Genuity’s Global Metals and Mining Conference and conducted 1:1 investor meetings during the event in California in May.

 

Exploration and development expenditure

No material cash expenditure on exploration and development was incurred during the quarter.

 

Insider compensation reporting

During the quarter, US$0.1 million was paid to Non-Executive Directors and US$0.1 million was paid to the CEO (Executive Director).

 

Non-core assets

The non-core assets are summarised on the Company’s website.

 

ASX waiver information

On 6 June 2019, the ASX granted a waiver to Jervois in respect of extending the period to 8 November 2023 in which it may issue new Jervois shares to the eCobalt option holders as part of the eCobalt transaction.

     

As at 30 June 2023, the following Jervois shares were issued in the quarter on exercise of eCobalt options and the following eCobalt options remain outstanding:

 

Jervois shares issued in the quarter on exercise of eCobalt options:

Nil

 

eCobalt options remaining4

        1,980,000

eCobalt options exercisable until 1 October 2023 at C$0.53 each

   
 

By Order of the Board

 

Bryce Crocker

Chief Executive Officer

   

For further information, please contact:

 

Investors and analysts:

Alicia Brown

Group Manager External Affairs

Jervois Global Limited

alicia.brown@jervoisglobal.com

 

Media:

Nathan Ryan

NWR Communications

nathan.ryan@nwrcommunications.com.au

Mob: +61 420 582 887

 

Forward-Looking Statements

This news release may contain certain “Forward-Looking Statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian securities laws. When used in this news release, the words “anticipate”, “believe”, “estimate”, “expect”, “target, “plan”, “forecast”, “may”, “schedule” and other similar words or expressions identify forward-looking statements or information. These forward-looking statements or information may relate to partnership for group operations, operations at Jervois Finland, drilling to be undertaken at ICO, future funding from the U.S. Government, timing of restart of SMP, sale of Nico Young and the reliability of third-party information, and certain other factors or information. Such statements represent the Company’s current views with respect to future events and are necessarily based upon a number of assumptions and estimates that, while considered reasonable by the Company, are inherently subject to significant business, economic, competitive, political and social risks, contingencies and uncertainties. Many factors, both known and unknown, could cause results, performance, or achievements to be materially different from the results, performance or achievements that are or may be expressed or implied by such forward-looking statements. The Company does not intend, and does not assume any obligation, to update these forward-looking statements or information to reflect changes in assumptions or changes in circumstances or any other events affections such statements and information other than as required by applicable laws, rules, and regulations.

 

Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

Basis of preparation of financial information

 

Historical financial information

Financial information is prepared under Jervois Global Group accounting policies, which conform with Australian Accounting Standards (“AASBs”) and International Financial Reporting Standards (“IFRS”). The Jervois Finland financial results for the period post-acquisition are consolidated into the Jervois Global Group consolidated financial statements. All information presented is unaudited.

 

Reconciliation of NPAT to EBITDA and Adjusted EBITDA

EBITDA is a non-IFRS financial measure. EBITDA is presented as net income after adding back interest, tax, depreciation and amortisation, and extraordinary items. Adjusted EBITDA represents EBITDA adjusted to exclude items which do not reflect the underlying performance of the Company’s operations. Exclusions from Adjusted EBITDA are items that require exclusion in order to maximise insight and consistency on the financial performance of the Company’s operations.

 

Exclusions include gains/losses on disposals, impairment charges (or reversals), certain derivative items, NRV adjustments to inventories, and one-off costs related to post-acquisition integration.

 

Refer to the table below for a reconciliation of NPAT to EBITDA and Adjusted EBITDA.

 


Click Image To View Full Size

 

ICO and SMP non-cash accounting adjustments at 30 June 2023

While cash costs at ICO trended in line with expectations during the quarter, financial results at 30 June were impacted by one-off non-cash adjustments recorded in the statement of profit or loss related to the provision for rehabilitation and modifications to leases following suspension of the ICO project. Total non-cash costs recorded at 30 June for these adjustments were US$2.3 Million and are included in Adjusted EBITDA.

 

As noted in the Quarterly Activities Report for the first quarter, Jervois recorded a non-cash impairment charge at ICO of US$40.3 million at 31 March. An updated review was completed for the 30 June reporting period, with no further charge or adjustment recorded as a result of this review. The impairment is based on Jervois’ best estimate at this time. As outlined in the 31 December 2022 accounts, the recoverable amount is sensitive to a number of future assumptions. Future changes to assumptions could lead to further impairment or reversal of the impairment charge recorded.

 

SMP also incurred one-off non-cash costs in the period, related to remeasurement of the lease liability and updates to the environmental liability. Total non-cash costs recorded at 30 June for these adjustments were US$1.9 million and are included in Adjusted EBITDA.

   

Tenements

 

Australian Tenements

 

Description

Tenement number

Interest owned %

Ardnaree (NSW)

 

EL 5527

100.0

Thuddungra (NSW)

 

EL 5571

100.0

Nico Young (NSW)

 

EL 8698

100.0

West Arunta (WA)

 

E80 4820

17.9

West Arunta (WA)

 

E80 4986

17.9

West Arunta (WA)

 

E80 4987

17.9

 

Uganda Exploration Licences

 

Description

Exploration Licence number

Interest owned %

Kilembe Area

 

EL0292

100.0

Kilembe Area

 

EL0012

100.0

     

Idaho Cobalt Operations – 100% Interest owned

Claim Name

County #

IMC #

SUN 1

222991

174156

SUN 2

222992

174157

SUN 3 Amended

245690

174158

SUN 4

222994

174159

SUN 5

222995

174160

SUN 6

222996

174161

SUN 7

224162

174628

SUN 8

224163

174629

SUN 9

224164

174630

SUN 16 Amended

245691

177247

SUN 18 Amended

245692

177249

Sun 19

277457

196394

SUN FRAC 1

228059

176755

SUN FRAC 2

228060

176756

TOGO 1

228049

176769

TOGO 2

228050

176770

TOGO 3

228051

176771

DEWEY FRAC Amended

248739

177253

Powder 1

269506

190491

Powder 2

269505

190492

LDC-1

224140

174579

LDC-2

224141

174580

LDC-3

224142

174581

LDC-5

224144

174583

LDC-6

224145

174584

LDC-7

224146

174585

LDC-8

224147

174586

LDC-9

224148

174587

LDC-10

224149

174588

LDC-11

224150

174589

LDC-12

224151

174590

LDC-13 Amended

248718

174591

LDC-14 Amended

248719

174592

LDC-16

224155

174594

LDC-18

224157

174596

LDC-20

224159

174598

LDC-22

224161

174600

LDC FRAC 1 Amended

248720

175880

LDC FRAC 2 Amended

248721

175881

LDC FRAC 3 Amended

248722

175882

LDC FRAC 4 Amended

248723

175883

LDC FRAC 5 Amended

248724

175884

RAM 1

228501

176757

RAM 2

228502

176758

RAM 3

228503

176759

RAM 4

228504

176760

RAM 5

228505

176761

RAM 6

228506

176762

RAM 7

228507

176763

RAM 8

228508

176764

RAM 9

228509

176765

RAM 10

228510

176766

RAM 11

228511

176767

RAM 12

228512

176768

RAM 13 Amended

245700

181276

RAM 14 Amended

245699

181277

RAM 15 Amended

245698

181278

RAM 16 Amended

245697

181279

Ram Frac 1 Amended

245696

178081

Ram Frac 2 Amended

245695

178082

Ram Frac 3 Amended

245694

178083

Ram Frac 4 Amended

245693

178084

HZ 1

224173

174639

HZ 2

224174

174640

HZ 3

224175

174641

HZ 4

224176

174642

HZ 5

224413

174643

HZ 6

224414

174644

HZ 7

224415

174645

HZ 8

224416

174646

HZ 9

224417

174647

HZ 10

224418

174648

HZ 11

224419

174649

HZ 12

224420

174650

HZ 13

224421

174651

HZ 14

224422

174652

HZ 15

231338

178085

HZ 16

231339

178086

HZ 18

231340

178087

HZ 19

224427

174657

Z 20

224428

174658

HZ 21

224193

174659

HZ 22

224194

174660

HZ 23

224195

174661

HZ 24

224196

174662

HZ 25

224197

174663

HZ 26

224198

174664

HZ 27

224199

174665

HZ 28

224200

174666

HZ 29

224201

174667

HZ 30

224202

174668

HZ 31

224203

174669

HZ 32

224204

174670

HZ FRAC

228967

177254

JC 1

224165

174631

JC 2

224166

174632

JC 3

224167

174633

JC 4

224168

174634

JC 5 Amended

245689

174635

JC 6

224170

174636

JC FR 7

224171

174637

JC FR 8

224172

174638

JC 9

228054

176750

JC 10

228055

176751

JC 11

228056

176752

JC-12

228057

176753

JC-13

228058

176754

JC 14

228971

177250

JC 15

228970

177251

JC 16

228969

177252

JC 17

259006

187091

JC 18

259007

187092

JC 19

259008

187093

JC 20

259009

187094

JC 21

259010

187095

JC 22

259011

187096

CHELAN NO. 1 Amended

248345

175861

GOOSE 2 Amended

259554

175863

GOOSE 3

227285

175864

GOOSE 4 Amended

259553

175865

GOOSE 6

227282

175867

GOOSE 7 Amended

259552

175868

GOOSE 8 Amended

259551

175869

GOOSE 10 Amended

259550

175871

GOOSE 11 Amended

259549

175872

GOOSE 12 Amended

259548

175873

GOOSE 13

228028

176729

GOOSE 14 Amended

259547

176730

GOOSE 15

228030

176731

GOOSE 16

228031

176732

GOOSE 17

228032

176733

GOOSE 18 Amended

259546

176734

GOOSE 19 Amended

259545

176735

GOOSE 20

228035

176736

GOOSE 21

228036

176737

GOOSE 22

228037

176738

GOOSE 23

228038

176739

GOOSE 24

228039

176740

GOOSE 25

228040

176741

SOUTH ID 1 Amended

248725

175874

SOUTH ID 2 Amended

248726

175875

SOUTH ID 3 Amended

248727

175876

SOUTH ID 4 Amended

248717

175877

SOUTH ID 5 Amended

248715

176743

SOUTH ID 6 Amended

248716

176744

South ID 7

306433

218216

South ID 8

306434

218217

South ID 9

306435

218218

South ID 10

306436

218219

South ID 11

306437

218220

South ID 12

306438

218221

South ID 13

306439

218222

South ID 14

306440

218223

OMS-1

307477

218904

Chip 1

248956

184883

Chip 2

248957

184884

Chip 3 Amended

277465

196402

Chip 4 Amended

277466

196403

Chip 5 Amended

277467

196404

Chip 6 Amended

277468

196405

Chip 7 Amended

277469

196406

Chip 8 Amended

277470

196407

Chip 9 Amended

277471

196408

Chip 10 Amended

277472

196409

Chip 11 Amended

277473

196410

Chip 12 Amended

277474

196411

Chip 13 Amended

277475

196412

Chip 14 Amended

277476

196413

Chip 15 Amended

277477

196414

Chip 16 Amended

277478

196415

Chip 17 Amended

277479

196416

Chip 18 Amended

277480

196417

Sun 20

306042

218133

Sun 21

306043

218134

Sun 22

306044

218135

Sun 23

306045

218136

Sun 24

306046

218137

Sun 25

306047

218138

Sun 26

306048

218139

Sun 27

306049

218140

Sun 28

306050

218141

Sun 29

306051

218142

Sun 30

306052

218143

Sun 31

306053

218144

Sun 32

306054

218145

Sun 33

306055

218146

Sun 34

306056

218147

Sun 35

306057

218148

Sun 36

306058

218149

Chip 21 Fraction

306059

218113

Chip 22 Fraction

306060

218114

Chip 23

306025

218115

Chip 24

306026

218116

Chip 25

306027

218117

Chip 26

306028

218118

Chip 27

306029

218119

Chip 28

306030

218120

Chip 29

306031

218121

Chip 30

306032

218122

Chip 31

306033

218123

Chip 32

306034

218124

Chip 33

306035

218125

Chip 34

306036

218126

Chip 35

306037

218127

Chip 36

306038

218128

Chip 37

306039

218129

Chip 38

306040

218130

Chip 39

306041

218131

Chip 40

307491

218895

DRC NW 1

307492

218847

DRC NW 2

307493

218848

DRC NW 3

307494

218849

DRC NW 4

307495

218850

DRC NW 5

307496

218851

DRC NW 6

307497

218852

DRC NW 7

307498

218853

DRC NW 8

307499

218854

DRC NW 9

307500

218855

DRC NW 10

307501

218856

DRC NW 11

307502

218857

DRC NW 12

307503

218858

DRC NW 13

307504

218859

DRC NW 14

307505

218860

DRC NW 15

307506

218861

DRC NW 16

307507

218862

DRC NW 17

307508

218863

DRC NW 18

307509

218864

DRC NW 19

307510

218865

DRC NW 20

307511

218866

DRC NW 21

307512

218867

DRC NW 22

307513

218868

DRC NW 23

307514

218869

DRC NW 24

307515

218870

DRC NW 25

307516

218871

DRC NW 26

307517

218872

DRC NW 27

307518

218873

DRC NW 28

307519

218874

DRC NW 29

307520

218875

DRC NW 30

307521

218876

DRC NW 31

307522

218877

DRC NW 32

307523

218878

DRC NW 33

307524

218879

DRC NW 34

307525

218880

DRC NW 35

307526

218881

DRC NW 36

307527

218882

DRC NW 37

307528

218883

DRC NW 38

307529

218884

DRC NW 39

307530

218885

DRC NW 40

307531

218886

DRC NW 41

307532

218887

DRC NW 42

307533

218888

DRC NW 43

307534

218889

DRC NW 44

307535

218890

DRC NW 45

307536

218891

DRC NW 46

307537

218892

DRC NW 47

307538

218893

DRC NW 48

307539

218894

EBatt 1

307483

218896

EBatt 2

307484

218897

EBatt 3

307485

218898

EBatt 4

307486

218899

EBatt 5

307487

218900

EBatt 6

307488

218901

EBatt 7

307489

218902

EBatt 8

307490

218903

OMM-1

307478

218905

OMM-2

307479

218906

OMN-2

307481

218908

OMN-3

307482

218909

BTG-1

307471

218910

BTG-2

307472

218911

BTG-3

307473

218912

BTG-4

307474

218913

BTG-5

307475

218914

BTG-6

307476

218915

NFX 17

307230

218685

NFX 18

307231

218686

NFX 19

307232

218687

NFX 20

307233

218688

NFX 21

307234

218689

NFX 22

307235

218690

NFX 23

307236

218691

NFX 24

307237

218692

NFX 25

307238

218693

NFX 30

307243

218698

NFX 31

307244

218699

NFX 32

307245

218700

NFX 33

307246

218701

NFX 34

307247

218702

NFX 35

307248

218703

NFX 36

307249

218704

NFX 37

307250

218705

NFX 38

307251

218706

NFX 42

307255

218710

NFX 43

307256

218711

NFX 44

307257

218712

NFX 45

307258

218713

NFX 46

307259

218714

NFX 47

307260

218715

NFX 48

307261

218716

NFX 49

307262

218717

NFX 50

307263

218718

NFX 56

307269

218724

NFX 57

307270

218725

NFX 58

307271

218726

NFX 59

307272

218727

NFX 60 Amended

307558

218728

NFX 61

307274

218729

NFX 62

307275

218730

NFX 63

307276

218731

NFX 64

307277

218732

     

OMN-1 revised

315879

228322

Appendix 5B

Mining exploration entity or oil and gas exploration entity
quarterly cash flow report

Name of entity

Jervois Global Limited

ABN

Quarter ended (“current quarter”)

52 007 626 575

 

30 June 2023

 

Consolidated statement of cash flows

Current quarter
$US’000

Year to date

(6 months)

$US’000

1.

Cash flows from operating activities

82,572

140,522

1.1

Receipts from customers

1.2

Payments for

-

-

 
  1. (a)exploration evaluation 

 
  1. (b)development 

-

-

 
  1. (c)production 

(50,778)

(106,731)

 
  1. (d)staff costs 

(5,661)

(8,777)

 
  1. (e)administration and corporate costs 

(1,439)

(3,658)

1.3

Dividends received (see note 3)

-

-

1.4

Interest received

183

811

1.5

Interest and other costs of finance paid

(1,827)

(11,183)

1.6

Income taxes refunded / (paid)

99

(628)

1.7

Other

-

-

1.9

Net cash from operating activities

23,149

10,356

 
 

2.

Cash flows from investing activities

-

-

2.1

Payments to acquire or for:

 
  1. (a)entities 

 
  1. (b)tenements 

-

-

 
  1. (c)property, plant, and equipment – incl. assets under construction 

(28,102)

(72,322)

 
  1. (d)exploration evaluation  

(50)

(365)

 
  1. (e)acquisition of subsidiaries 

-

-

 
  1. (f)transfer tax on acquisition 

-

-

 
  1. (g)other non-current assets 

-

-

2.2

Proceeds from the disposal of:

-

-

 
  1. (a)entities 

 
  1. (b)tenements 

-

-

 
  1. (c)property, plant, and equipment 

377

394

 
  1. (d)investments 

-

-

 
  1. (e)other non-current assets 

-

-

2.3

Cash flows from loans to other entities

-

-

2.4

Dividends received (see note 3)

-

-

2.5

Other

-

-

2.6

Net cash used in investing activities

(27,775)

(72,293)

 

3.

Cash flows from financing activities

-

-

3.1

Proceeds from issues of equity securities (excluding convertible debt securities)

3.2

Proceeds from issue of convertible debt securities

-

-

3.3

Proceeds from exercise of options

-

-

3.4

Transaction costs related to issues of equity securities or convertible debt securities

-

(55)

3.5

Proceeds from borrowings

-

-

3.6

Repayment of borrowings

(12,500)

(57,500)

3.7

Transaction costs related to loans and borrowings

-

-

3.8

Dividends paid

-

-

3.9

Other – incl. lease liabilities

(385)

(880)

 

Other - Government grants and tax incentives

-

167

 

Other

-

-

3.10

Net cash used in financing activities

(12,885)

(58,268)

 

4.

Net increase / (decrease) in cash and cash equivalents for the period

   

4.1

Cash and cash equivalents at beginning of period

49,837

152,647

4.2

Net cash from / (used in) operating activities (item 1.9 above)

23,149

10,356

4.3

Net cash from / (used in) investing activities (item 2.6 above)

(27,775)

(72,293)

4.4

Net cash from / (used in) financing activities (item 3.10 above)

(12,885)

(58,268)

4.5

Effect of movement in exchange rates on cash held

(145)

(261)

4.6

Cash and cash equivalents at end of period

32,181

32,181

  

5.

Reconciliation of cash and cash equivalents
at the end of the quarter (as shown in the consolidated statement of cash flows) to the related items in the accounts

Current quarter
$US’000

Previous quarter
$US’000

5.1

Bank balances

32,181

49,837

5.2

Call deposits

-

-

5.3

Bank overdrafts

-

-

5.4

Other (provide details)

-

-

5.5

Cash and cash equivalents at end of quarter (should equal item 4.6 above)

32,181

49,837

6.

Payments to related parties of the entity and their associates

Current quarter
$US’000

6.1

Aggregate amount of payments to related parties and their associates included in item 1

194

6.2

Aggregate amount of payments to related parties and their associates included in item 2

-

Note: if any amounts are shown in items 6.1 or 6.2, your quarterly activity report must include a description of, and an explanation for, such payments.

 

7.

Financing facilities
Note: the term “facility’ includes all forms of financing arrangements available to the entity.

Add notes as necessary for an understanding of the sources of finance available to the entity.

Total facility amount at quarter end
$US’000

Amount drawn at quarter end
$US’000

7.1

Bond Facility1

100,000

100,000

7.2

Secured Revolving Credit Facility2

150,000

57,500

7.3

Other

-

-

7.4

Total financing facilities

250,000

157,500

     

7.5

Unused financing facilities available at quarter end ($US’000)3

-

7.6

Include in the box below a description of each facility above, including the lender, interest rate, maturity date and whether it is secured or unsecured. If any additional financing facilities have been entered into or are proposed to be entered into after quarter end, include a note providing details of those facilities as well.

  1. Bond Facility – US$100.0 million: 

On 20 July 2021 the Company completed settlement of a US$100.0 million senior secured bond facility. The bonds were issued by the Company’s wholly owned subsidiary, Jervois Mining USA Limited, and are administered by the bond trustee, Nordic Trustee AS. In February 2022, Jervois Mining USA Limited completed the first US$50.0 million drawdown on the bonds, and in July 2022 the second, and final, US$50.0 million drawdown was completed.

Key terms:

  • Issuer: Jervois Mining USA Limited (wholly owned subsidiary of the Company). 

  • Maturity: 5-year tenor with a maturity date of 20 July 2026. 

  • Original issue discount of 2%. 

  • Coupon rate: 12.5% per annum with interest payable bi-annually. 

  • No amortisation – bullet payment on maturity. 

  • Non-callable for 3 years, after which callable at par plus 62.5% of coupon, declining rateably to par in year 5. 

  • Transaction security: First priority security over all material assets of the Issuer, pledge of all the shares of the Issuer, intercompany loans. 

 
  1. Secured Revolving Credit Facility – US$150.0 million: 

On 28 October 2021 the Company’s wholly owned subsidiaries, Jervois Suomi Holding Oy and Jervois Finland Oy (together, “the Borrowers”), entered into a secured loan facility with Mercuria Energy Trading SA, a wholly owned subsidiary of Mercuria Energy Group Limited, to borrow up to US$75 million. The Borrowers increased the facility to US$150 million through the execution of the Accordion Increase (as contemplated in the facility agreement entered into on 28 October 2021 and as amended and restated on 4 August 2022).

Key terms:

  • Borrowers: Jervois Suomi Holding Oy and Jervois Finland Oy (wholly owned subsidiaries of the Company). 

  • Maturity: rolling facility to 31 December 2024. 

  • Interest rate: SOFR + 5.0% per annum. 

  • Transaction security: First priority security over all material assets of Jervois Finland, including inventory, receivables, collection account, and shares in Jervois Finland. 

  
 
  1. Unused limit of Secured Revolving Credit Facility: 

 

The Borrowers may draw to the lower of the maximum amount or 80% of the collateral value (referred to as the “Maximum Available Amount”), where collateral is defined as the value of the Borrower’s inventory and receivables, calculated monthly (reduced to 70% for eligible inventory in Finland exceeding US$75.0 million) and subject to eligibility requirements and associated terms of the agreement. Where the amounts drawn exceed 110% of the Maximum Available Amount (the “Shortfall”), the Borrowers are required to prepay or repay any amount of the facility to ensure that, following such payment, the Shortfall no longer exists.

 

Subject to the Maximum Available Amount, the total unused financing facility may increase in the future to the maximum facility amount of US$150.0 million.

 
 

8.

Estimated cash available for future operating activities

$US’000

8.1

Net cash from / (used in) operating activities (item 1.9)

23,149

8.2

(Payments for exploration & evaluation classified as investing activities) (item 2.1(d))

(50)

8.3

Total relevant outgoings (item 8.1 + item 8.2)

23,099

8.4

Cash and cash equivalents at quarter end (item 4.6)

32,181

8.5

Unused finance facilities available at quarter end (item 7.5 and see item 7.6 – footnote 3)

-

8.6

Total available funding (item 8.4 + item 8.5)

32,181

     

8.7

Estimated quarters of funding available (item 8.6 divided by item 8.3)

N/A

Note: if the entity has reported positive relevant outgoings (i.e., a net cash inflow) in item 8.3, answer item 8.7 as “N/A”. Otherwise, a figure for the estimated quarters of funding available must be included in item 8.7.

8.8

If item 8.7 is less than 2 quarters, please provide answers to the following questions:

 

8.8.1        Does the entity expect that it will continue to have the current level of net operating cash flows for the time being and, if not, why not?

 

Answer: N/A

               
 

8.8.2        Has the entity taken any steps, or does it propose to take any steps, to raise further cash to fund its operations and, if so, what are those steps and how likely does it believe that they will be successful?

 

Answer: Yes, in June 2023, the Company announced a fully underwritten US$50.0 million total capital raising, comprising:

-        US$25.0 million Unsecured Convertible Notes (“Notes”) maturing in July 2028 which are convertible into Jervois ordinary shares (“Convertible Notes Offer”). The initial conversion price for the Notes represents a 40% premium to the Entitlement Offer Theoretical Ex Rights Price (“TERP”)1 and the Notes carry a 6.5% p.a. coupon; and

-        US$25.0 million fully underwritten 1 for 3.34 accelerated non-renounceable entitlement offer (the “Entitlement Offer”), undertaken in parallel with the Convertible Notes Offer.

The institutional component of the Entitlement Offer was successfully completed, as announced by the Company on 3 July 2023, and the retail component of the Entitlement Offer was successfully completed, as announced by the Company on 21 July 2023.

The first tranche of the Notes was completed on 18 July 2023 with the receipt of US$19.9 million (gross). The second tranche of the Notes (US$5.1 million) is anticipated to be issued following Jervois shareholder approval on or about 22 August 2023.

 TERP (theoretical ex rights price) is the theoretical price at which Jervois’ ordinary shares should trade at immediately after the ex-date for the Entitlement Offer based only on the last traded price and issuance of Jervois’ ordinary shares at the offer price under the Entitlement Offer.

 
 

8.8.3        Does the entity expect to be able to continue its operations and to meet its business objectives and, if so, on what basis?

 

Answer: N/A

 
 

Note: where item 8.7 is less than 2 quarters, all of questions 8.8.1, 8.8.2 and 8.8.3 above must be answered.

 

Compliance statement

1        This statement has been prepared in accordance with accounting standards and policies which comply with Listing Rule 19.11A.

2        This statement gives a true and fair view of the matters disclosed.

  

Date:        27 July 2023

  

Authorised by:        Disclosure Committee

(Name of body or officer authorising release)

        

1 Information on the basis of preparation for the financial information included in this Quarterly Activities Report is set out on page 11

2 TERP (theoretical ex rights price) is the theoretical price at which Jervois’ ordinary shares should trade at immediately after the ex-date for the Entitlement Offer based only on the last traded price and issuance of Jervois’ ordinary shares at the offer price under the Entitlement Offer.

3 Debt drawn down represents the aggregate of amounts drawn under the company’s debt facilities. Amounts represent the nominal loan amounts; balances recorded in the company’s financial statements under International Financial Reporting Standards will differ.

4 The number of options represent the number of Jervois shares that will be issued on exercise. The exercise price represents the price to be paid for the Jervois shares when issued.