CONSOLIDATED STATEMENT OF CASH FLOWS

For the period ended 31 August 2021

 

	Notes	Period ended 31 August 2021 (unaudited) £		Period ended 31 August 2020 (unaudited) £	Year ended 28 February 2021 (audited) £
Cash flows from operating activities
Loss before taxation		(504 274)		(1 041 821)		(5 795 883)
Adjustments for:
Fair value adjustment to customer contract	5	(15 238)		-		(205 635)
Depreciation of property, plant and equipment	11	736 792		181 520		898 528
Depreciation of intangible assets		6 086		-		-
Impairment of exploration licences		-		-		3 069 232
Share-based payments		22 527		114 385		217 407
Equity-settled transactions	19	9 672		320 743		618 260
Finance income		-		(14)		-
Finance costs	7	228 285		109 410		184 300
Changes in working capital:
Decrease/(increase) in receivables	13	124 981		232 192		(352 953)
Increase in inventory	12	(382 786)		(397 485)		(753 688)
Increase in payables	16	334 662		81 600		619 573
Net cash generated/(used) in operating activities		560 707		(399 470)		(1 500 858)
Cash flows from investing activities
Finance income		-		14		-
Purchase of intangible assets	10	(822 753)		(72 828)		(964 191)
Purchase of property, plant and equipment	11	(1 511 632)		(1 751 822)		(1 990 856)
Net cash used in investing activities		(2 334 385)		(1 824 636)		(2 955 047)
Cash flows from financing activities
Finance costs	7	(157 458)		(1 881)		(37 612)
Lease payments	18	(91 258)		(30 700)		(128 600)
Net proceeds from issue of shares	19	12 239 703		2 796 683		2 796 683
Settlement of convertible loan notes		(1 769 945)		-		-
Proceeds from borrowings	15	5 298 880		3 834 387		7 908 028
Repayment of borrowings	15	(8 700 696)		(2 501 805)		(5 378 742)
Net cash generated from financing activities		6 819 226		4 096 684		5 159 757
Net decrease in cash and cash equivalents		5 045 548		1 872 578		703 852
Cash and cash equivalents at the beginning of the period		1 351 200		574 600		574 600
Exchange differences		(106 054)		131 434		72 748
Cash and cash equivalents at the end of the period		6 290 694		2 578 612		1 351 200

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the period ended 31 August 2021

 

1.     Corporate information and principal activities

 

AfriTin Mining Limited ("AfriTin") was incorporated and domiciled in Guernsey on 1 September 2017, and admitted to the AIM market in London on 9 November 2017. The company's registered office is PO Box 282, Oak House, Hirzel Street, St Peter Port, Guernsey GY1 3RH and operates from Illovo Edge Office Park, 2nd Floor, Building 3, Corner Harries and Fricker Road, Illovo, Johannesburg, 2116, South Africa.

 

These financial statements are for the period ended 31 August 2021 and the comparative figures for the 6 month period ended 31 August 2020 and for the year ended 28 February 2021 are shown.

 

The AfriTin Group comprises AfriTin Mining Limited and its subsidiaries as noted below.

 

AfriTin Mining Limited ("AML") is an investment holding company and holds 100% of Guernsey subsidiary, Greenhills Resources Limited ("GRL").

 

GRL is an investment holding company that holds investments in resource-based tin and tantalum exploration companies in Namibia and South Africa. The Namibian subsidiary is AfriTin Mining (Namibia) Pty Limited ("AfriTin Namibia"), in which GRL holds 100% equity interest. The South African subsidiaries are Mokopane Tin Company Pty Limited ("Mokopane") and Pamish Investments 71 Pty Limited ("Pamish 71"), in which GRL holds 100% equity interest.

 

AfriTin Namibia owns an 85% equity interest in Uis Tin Mining Company Pty Limited ("UTMC"). The minority shareholder in UTMC is The Small Miners of Uis who own 15%.

 

Mokopane owns a 74% equity interest in Renetype Pty Limited ("Renetype") and a 50% equity interest in Jaxson 641 Pty Limited ("Jaxson").

 

The minority shareholders in Renetype are African Women Enterprises Investments Pty Limited and Cannosia Trading 62 CC who own 10% and 16% respectively.

 

The minority shareholder in Jaxson is Lerama Resources Pty Limited who owns a 50% interest in Jaxson. Pamish 71 owns a 74% interest in Zaaiplaats Mining Pty Limited ("Zaaiplaats"). The minority shareholder in Zaaiplaats is Tamiforce Pty Limited who owns 26%.

 

AML holds 100% of Tantalum Investment Pty Limited, a company containing Namibian exploration licenses EPL5445 and EPL5670 for the exploration of tin, tantalum and associated minerals.

 

As at 31 August 2021, the AfriTin Group comprised:

 

Company	Equity holding and voting rights	Country of incorporation	Nature of activities
AfriTin Mining Limited	N/A	Guernsey	Ultimate holding company
Greenhills Resources Limited1	100%	Guernsey	Holding company
AfriTin Mining Pty Limited1	100%	South Africa	Group support services
Tantalum Investment Pty Limited1	100%	Namibia	Tin & tantalum exploration
AfriTin Mining (Namibia) Pty Limited2	100%	Namibia	Tin & tantalum operations
Uis Tin Mining Company Pty Limited3	85%	Namibia	Tin & tantalum operations
Mokopane Tin Company Pty Limited2	100%	South Africa	Holding company
Renetype Pty Limited4	74%	South Africa	Tin & tantalum exploration
Jaxson 641 Pty Limited4	50%	South Africa	Tin & tantalum exploration
Pamish Investments 71 Pty Limited2	100%	South Africa	Holding company
Zaaiplaats Mining Pty Limited5	74%	South Africa	Property owning

 

¹ Held directly by AfriTin Mining Limited

² Held by Greenhills Resources Limited

³ Held by AfriTin Mining (Namibia) Pty Limited

⁴ Held by Mokopane Tin Company Pty Limited

⁵ Held by Pamish Investments 71 Pty Limited

 

These financial statements are presented in Pound Sterling (£) because that is the currency in which the Group has raised funding on the AIM market in the United Kingdom. Furthermore, Pound Sterling (£) is the functional currency of the ultimate holding company, AfriTin Mining Limited.

The Group's key subsidiaries, AfriTin Namibia and UTMC, use the Namibian Dollar (N$) as their functional currency. The year-end spot rate used to translate all Namibian Dollar balances was £1 = N$20.08 and the average rate for the period was £1 = N$20.07.

2.     Significant accounting policies

 

Basis of accounting

 

These financial statements have been prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations (collectively "IFRS") issued by the International Accounting Standards Board ("IASB") as adopted by the European Union ("EU adopted IFRS"). The interim financial information has been prepared using the accounting policies which will be applied in the Group's statutory financial statements for the year ended 28 February 2022 and which were applied in the Group's statutory financial statements for the year ended 28 February 2021.

 

The Group has adopted the standards, amendments and interpretations effective for annual periods beginning on or after 1 March 2021. The adoption of these standards and amendments did not have a material effect on the financial statements of the Group. See Note 3.

 

The interim financial information for the six months to 31 August 2021 is unaudited and does not constitute statutory financial information. The statutory accounts for the year ended 28 February 2021 are available on the Company's website. The auditors' report on those accounts was unqualified.

 

The consolidated financial statements have been prepared under the historical cost convention. The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity and areas where assumptions and estimates are significant to the consolidated financial statements are discussed further in this note.

 

Going concern

 

These financial statements have been prepared on the basis of accounting principles applicable to a going concern which assumes the company will be able to continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of operations.

 

At 31 August 2021, the company had cash in the bank of £6.3m and had drawn down £0.5m of the £2m Nedbank working capital facility.

 

Subsequent to period end, outline terms for a N$90m (c. £4.5m) term loan has been agreed with Standard Bank Namibia to finance the Phase 1 expansion. This is subject to matters such as legal due diligence and the finalisation of documentation, and whilst there can be no guarantee that these will be executed the Directors and Standard Bank have every confidence that this arrangement will be executed. The intention is that the term loan will have a term of five years and will incur an interest of 3-month JIBAR (currently 3.67%) plus 4.5% (currently 8.17%). Furthermore, the intention is that the Group's £2m working capital and VAT facility will be transferred from Nedbank Namibia to Standard Bank Namibia. The intention is that these short-term banking facilities will incur an interest rate of Namibian prime lending rate (currently 7.5%) minus 1%.

 

Management have prepared a detailed cash flow forecast for the period to 30 September 2022 and stress tests of those forecasts. The base case forecast demonstrates that the Group will have sufficient funds to meet its liabilities as they fall due and includes the following key assumptions:

 

·      Prices have been set at $28,100 per tonne of tin.

·      The base case forecast assumes continuing steady state production for the current mining and processing facility and expanded production from May 2022 onwards.

·      The base case forecast includes capital expenditure required for the Phase 1 expansion.

·      The base case forecast includes exploration drilling programme expenditure for lithium and tantalum.

 

In addition, the Board have considered the risks and uncertainties associated with COVID-19 on the Group's operations including the potential impact of production stoppages as a result of potential outbreaks of the virus at the operation as well as downside scenarios in relation to commodity pricing and production across the period. The scenarios demonstrated that the Group will be able to maintain liquidity.

 

Accordingly, the Directors have concluded that the going concern basis in the preparation of the financial statements is appropriate and that there are no material uncertainties that would cast doubt on that basis of preparation.

 

Critical accounting estimates and judgements

 

In the application of the Group's accounting policies, the Directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. In particular, information about significant areas of estimation uncertainty considered by management in preparing the financial statements are described below.

 

Estimates and judgements are continually evaluated. Revisions to accounting estimates are recognised in the period in which the estimates are revised if the revision affects only that period, or in the period of revision and in future periods if the revision affects both current and future periods.

 

i)      Going concern and liquidity

 

Significant estimates were required in forecasting cash flows used in the assessment of going concern including tin and tantalum prices, the levels of production, operating costs and capital expenditure requirements. Additionally, judgement has been applied in assessing the risks associated with COVID-19, together with mitigating steps available to the Group if required. Refer to going concern considerations noted earlier in Note 2 for further details.

 

ii)     Decommissioning and rehabilitation obligations

 

Estimating the future costs of environmental and rehabilitation obligations is complex and requires management to make estimates and judgements as most of the obligations will be fulfilled in the future and contracts and laws are often not clear regarding what is required. The resulting provisions (see Note 17) are further influenced by changing technologies, political, environmental, safety, business and statutory considerations.

 

The Group's rehabilitation provision is based on the net present value of management's best estimates of future rehabilitation costs. Judgement is required in establishing the disturbance and associated rehabilitation costs at period end, timing of costs, discount rates and inflation. In forming estimates of the cost of rehabilitation which are risk adjusted, the Group assessed the Environmental Management Plan and reports provided by internal and external experts. Actual costs incurred in future periods could differ materially from the estimates, and changes to environmental laws and regulations, life of mine estimates, inflation rates, and discount rates could affect the carrying amount of the provision.

 

The carrying amount of the rehabilitation obligations for the Group at 31 August 2021 was £202 242 (August 2020: £80 968 and February 2021: £180 917). In determining the amount attributable to the rehabilitation liability, management used a discount rate of 12.8% (August 2020: 9.35% and February 2021: 12.8%), an inflation rate of 6% (August 2020: 5.5% and February 2021: 6%) and an estimated mining period of 18 years, being the Phase 1 expansion life of mine.

 

iii)    Impairment indicator assessment for exploration & evaluation assets

 

Determining whether an exploration and evaluation asset is impaired requires an assessment of whether there are any indicators of impairment, including specific impairment indicators prescribed in IFRS 6: Exploration for and Evaluation of Mineral Resources. If there is any indication of potential impairment, an impairment test is required based on value in use of the asset. The valuation of intangible exploration assets is dependent upon the discovery of economically recoverable deposits which, in turn, is dependent on future tin prices, future capital expenditures, environmental and regulatory restrictions, and the successful renewal of licences. The Group considers the South African exploration and evaluation assets to be non-core as it continues to primarily focus on developing its Namibian assets. Accordingly, the capitalised exploration and evaluation expenditure relating to the South African assets was impaired to nil in the 2021 financial year, on the basis that the Group does not intend to incur any further expenditure on its South African licences. The directors have concluded that there are no indications of impairment in respect of the carrying value of Namibian intangible assets at 31 August 2021 based on planned future development of the Namibian projects, and current and forecast tin prices. Exploration and evaluation assets are disclosed fully in Note 10. 

 

iv)   Impairment assessment for property, plant and equipment

 

Management have reviewed the Uis mine for indicators of impairment and have considered, among other factors, the operations to date at the Uis mine, planned Phase 1 Stage II expansion of the Uis operations, forecast commodity prices and market capitalisation of the group. In undertaking the indicator review, management have also reviewed the underlying LoM valuation model for Uis and have concluded that no indicators of impairment have been noted at 31 August 2021. The LoM valuation model is on a fair value less cost to develop basis and includes assessments of different scenarios associated with capital development and expansion opportunities.

 

The forecasts required estimates regarding forecast tin and tantalum prices, ore resources and production, and operating and capital costs. The discounted cash flows use a discount rate of 11.7% post tax nominal. Under the base case forecast using a forecast tin price of $23 889 rising to $24 505 by 2025 and forecast tantalum price of $150 000, the forecast indicates headroom as at 31 August 2021. Whilst the valuation based on the operations limited to the Phase 1 Stage II expansion is sensitive to pricing with a 6% reduction being required to reach break-even point, the planned additional expansion indicates significant headroom and reduced pricing sensitivity.

 

v)    Depreciation

 

Judgement is applied in making assumptions about the depreciation charge for mining assets when using the unit-of-production method in estimating the ore tonnes held in reserves. The relevant reserves are those included in the current approved LoM plan which relates to the Phase 1 expansion. Judgement is also applied when assessing the estimated useful life of individual assets and residual values. The assumptions are reviewed at least annually by management and the judgement is based on consideration of the LoM plan, as well as the nature of the assets. The reserve assumptions included in the LoM plan are evaluated by management.

 

vi)   Commercial production           

 

Judgement is required to determine when a construction asset is in the location and condition intended. No specific guidance exists within IFRS, particularly as to what it means for an asset to be "in the location and condition necessary for it to be capable of operating as intended by management", but it is common to simply refer to the achievement of "commercial production" as the point at which the assets are commissioned, i.e. ready for their intended use.

 

In determining the commercial production date, management uses certain criteria that are required to be met before commercial production is achieved. Commercial production is determined to have been reached when the asset is operating at its designed production level. The Uis Tin Mine achieved commercial production based on production levels at 1 December 2020 and commercial production was declared. At that date, capitalisation of cost to the mining asset ceased and depreciation commenced.

 

vii)  Determination of ore reserves

 

The estimation of ore reserves primarily impacts the depreciation charge of evaluated mining assets, which are depreciated based on the quantity of ore reserves. Reserve volumes are also used in calculating whether an impairment charge should be recorded where an impairment indicator exists.

 

The Group estimates its ore reserves and mineral resources based on information, compiled by appropriately qualified persons, relating to geological and technical data on the size, depth, shape and grade of the ore body and related to suitable production techniques and recovery rates. The estimate of recoverable reserves is based on factors such as tin prices, future capital requirements and production costs, along with geological assumptions and judgements made in estimating the size and grade of the ore body.

 

There are numerous uncertainties inherent in estimating ore reserves and mineral resources. Consequently, assumptions that are valid at the time of estimation may change significantly if or when new information becomes available.

 

viii) Waste stripping cost capitalised

 

Judgement is required in determining a suitable production measure to allocate waste stripping cost incurred between waste stripping that provided access to ore mined in the current period and waste stripping that provides access to ore that is expected to be mined in future periods. The Group capitalises waste stripping costs based on waste mining that has occurred related to future phases of the mineral reserve estimate.

 

ix)   Valuation of inventories

 

Judgement is applied in making assumptions about the value of inventories and inventory stockpiles, including tin prices, plant recoveries and processing costs, to determine the extent to which the Group values inventory and inventory stockpiles. The Group uses forecast tin prices to determine the net realisable value of the run-of-mine stockpile and the tin concentrate inventory on hand at period end. Inventory stockpiles are measured using actual mining and processing costs.

 

x)    Determining the lease term

 

In determining the lease term, management considers all facts and circumstances that create an economic incentive to exercise, or not to exercise, an extension option. Extension options are only included in the lease term where the company is reasonably certain that it will extend or will not terminate the lease when the lease expires. For all leases, the most relevant factors include:

·      If there are significant penalties to terminate, the group is typically reasonably certain to extend.

·      The group considers other factors including historical lease durations, related costs and the possible business disruption as a result of replacement of the leased asset.

 

The lease term is reassessed on an ongoing basis, especially when the option to extend becomes exercisable or on occurrence of a significant event or a significant change in circumstances which affects this assessment, and that is within the control of the group.

 

xi)   Determining the incremental borrowing rate to measure lease liabilities

 

The interest rate implicit in leases is not available, therefore, the group uses the relevant incremental borrowing rate (IBR) to measure its lease liabilities. The IBR is estimated to be the interest rate that the group would pay to borrow:

·      over a similar term

·      with similar security

·      the amount necessary to obtain an asset of a similar value to the right of use asset

·      in a similar economic environment

 

The IBR, therefore, is considered to be the best estimate of the incremental rate and requires management's judgement as there are no observable rates available.

 

xii)  Determining the fair value of trade receivables classified at fair value through profit or loss

 

The consideration receivable in respect of certain sales for which performance obligations have been satisfied at period end and for which the Group has received prepayment under the terms of the offtake agreement, remain subject to pricing adjustments with reference to market prices at the date of finalisation. Under the Group's accounting policies, the fair value of the consideration is determined, and the remaining receivable is adjusted to reflect fair value. Management estimated the forward price based on the London Metal Exchange (LME) 3-month tin price at period end. As at 31 August 2021 the Group recognised a receivable at fair value through profit or loss of £465 529 (August 2020: nil and February 2021: £531 583).

 

3.     Adoption of new and revised standards

 

The following standards, amendments and interpretations to existing standards are effective and have been adopted by the Group:

 

Amendments to IFRS 3 "Business Combinations": Definition of business

Amendments to IAS 1 "Presentation of Financial Statements" and IAS 8 "Accounting Policies, Changes in Accounting Estimates and Errors": Definition of material

Amendments to References to the Conceptual Framework in IFRS Standards

 

The adoption of these amendments did not have a material impact on the financial statements of the Group.

 

Accounting standards and interpretations not applied

 

The following standards, amendments and interpretations to existing standards are not yet effective and have not been early adopted by the Group:

 

Annual Improvements to IFRS: 2018-2020 Cycle

Amendments to IFRS 3 "Business Combinations": Conceptual Framework for Financial Reporting

Amendments to IAS 37 "Provisions, Contingent Liabilities and Contingent Assets": Onerous Contracts - Cost of Fulfilling a Contract

Amendments to IAS 16 "Property, Plant and Equipment": Proceeds before Intended Use

IFRS 17 "Insurance Contracts"

Amendments to IAS 1 "Presentation of Financial Statements": Classification of Liabilities as Current or Non-Current

Amendment to IFRS 16 "Leases": COVID-19-Related Rent Concessions

Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16: Interest Rate Benchmark Reform - Phase 2

 

The Directors anticipate that the adoption of these standards and interpretations in future periods will have no material impact on the financial statements of the Group based on current operations.

 

4.     Segmental reporting

 

The reporting segments are identified by the management steering committee (who are considered to be the chief operating decision-makers) by the way that the Group's operations are organised. As at 31 August 2021, the Group operated within two operating segments, tin exploration and operational activities in Namibia and tin exploration activities in South Africa.

 

Segment results

 

The following is an analysis of the Group's results by reportable segment.

 

	South Africa		Namibia		Total
	£		£		£
Period ended 31 August 2021
Results
Revenue	17 778		5 055 559		5 073 337
Associated costs	(2 006)		(4 498 287)		(4 500 293)
Segmental profit/(loss)	15 772		557 272		573 044
Period ended 31 August 2020
Results
Revenue	13 757		1 070 239		1 083 996
Associated costs	(2 715)		(1 385 083)		(1 387 798)
Segmental profit/(loss)	11 042		(314 844)		(303 802)
Year ended 28 February 2021
Results
Revenue	34 863		4 950 244		4 985 107
Associated costs	(8 786)		(5 715 954)		(5 724 740)
Impairment of exploration licence	(3 069 232)		-		(3 069 232)
Segmental loss	(3 043 155)		(765 710)		(3 808 865)

 

The reconciliation of segmental gross loss to the Group's loss before tax is as follows:

 

	Period ended 31 August 2021 £	Period ended 31 August 2020 £		Year ended 28 February 2021 £
Segmental loss	573 044		(303 802)		(3 808 865)
Unallocated costs	(849 033)		(628 623)		(1 802 718)
Finance income	-		14		-
Finance costs	(228 285)		(109 410)		(184 300)
Loss before tax	(504 274)		(1 041 821)		(5 795 883)

 

Unallocated costs are mainly comprised of corporate overheads and costs associated with being listed in London.

 

Other segmental information

	South Africa		Namibia		Total
	£		£		£
As at 31 August 2021
Intangible assets	12 718		6 182 907		6 195 625
Other reportable segmental assets	98 119		17 326 294		17 424 413
Other reportable segmental liabilities	(63 974)		(2 080 988)		(2 144 962)
Unallocated net asset	-		-		5 677 317
Total consolidated net assets	46 863		21 428 213		27 152 393
As at 31 August 2020
Intangible assets	2 994 786		4 252 475		7 247 261
Other reportable segmental assets	61 314		13 570 933		13 632 247
Other reportable segmental liabilities	(58 909)		(820 345)		(879 254)
Unallocated net asset	-		-		39 302
Total consolidated net assets	2 997 191		17 003 063		20 039 556
As at 28 February 2021
Intangible assets	11 309		5 229 152		5 240 461
Other reportable segmental assets	76 460		15 494 907		15 571 367
Other reportable segmental liabilities	(62 302)		(1 651 016)		(1 713 318)
Unallocated net liabilities	-		-		(2 608 263)
Total consolidated net assets	25 467		19 073 043		16 490 247

 

Unallocated net assets/liabilities are mainly comprised of cash and cash equivalents and the borrowings which are managed at a corporate level.

5.     Revenue

	Period ended 31 August 2021 £		Period ended 31 August 2020 £	Year ended 28 February 2021 £
Revenue from the sale of tin	5 040 321		1 070 239		4 744 609
Revenue from the sale of sand	17 778		13 757		34 863
Total revenue from customers	5 058 099		1 083 996		4 779 472
Other revenue - change in fair value of customer contract	15 238		-		205 635
Total revenue	5 073 337		1 083 996		4 985 107

 

6.     Other administrative expenses

 

The loss for the period has been arrived at after charging:

 

	Period ended 31 August 2021 £		Period ended 31 August 2020 £	Year ended 28 February 2021 £
Staff costs	506 904		381 625		1 201 489
Depreciation of property, plant & equipment	97 166		57 671		275 987
Professional fees	132 991		67 044		127 902
Travelling expenses	56 969		9 128		44 793
Uis administration expenses	230 007		218 759		361 509
Auditor's remuneration	1 500		1 500		69 250
Other costs	364 641		210 455		458 832
	1 390 177		946 182		2 539 762

 

7.     Finance cost

	Period ended 31 August 2021 £		Period ended 31 August 2020 £	Year ended 28 February 2021 £
Interest on lease liability	21 060		12 528		39 691
Interest on environmental rehabilitation liability	12 173		3 704		7 593
Bank interest	60 891		-		31 696
Interest on loan notes	68 836		52 096		49 863
Amortisation of warrant charge	37 594		39 202		49 541
Other interest	27 731		1 880		5 916
	228 285		109 410		184 300

 

8.     Taxation

 

The tax expense represents the sum of the tax currently payable and deferred tax.

 

	Period ended 31 August 2021 £		Period ended 31 August 2020 £	Year ended 28 February 2021 £
Factors affecting tax for the period:
The tax assessed for the period at the Guernsey corporation tax charge rate of 0%, as explained below:
Loss before taxation	(504 274)		(1 041 821)		(5 795 883)
Loss before taxation multiplied by the Guernsey Corporation tax charge rate of 0%	-		-		-
Effects of:
Differences in tax rates (overseas jurisdictions)	(452 848)		(188 301)		(549 615)
Tax losses carried forward	452 848		188 301		549 615
Tax for the period	-		-		-

 

Accumulated losses in the subsidiary undertakings for which there is an unrecognised deferred tax asset are £3 919 522 (August 2020: £2 180 918 and February 2021: £3 244 873).

 

9.     Loss per share from continuing operations

 

The calculation of a basic loss per share of pence 0.07 (August 2020: loss per share of 0.15 pence and February 2021: loss per share of 0.76 pence), is calculated using the total loss for the period attributable to the owners of the Company of £692 251 (August 2020: £999 434 and February 2021: £5 694 962) and the weighted average number of shares in issue during the period of 1 016 465 204 (August 2020: 677 705 520 and February 2021: 749 085 933).

 

Due to the loss for the period, the diluted loss per share is the same as the basic loss per share. The number of potentially dilutive ordinary shares, in respect of share options, warrants and shares to be issued as at 31 August 2021 is 84 895 572 (August 2020: 89 723 725 and February 2021: 86 882 728). These potentially dilutive ordinary shares may have a dilutive effect on future earnings per share.

 

10.  Intangible assets

	Exploration and evaluation assets		Computer software		Total
Cost	£		£		£
As at 31 August 2020	7 139 010		108 251		7 247 261
Additions for the period	899 133		1 064		900 197
Impairment for the year	(3 069 232)		-		(3 069 232)
Exchange differences	155 775		6 460		162 235
As at 28 February 2021	5 124 686		115 775		5 240 461
Additions for the period	835 088		-		835 088
Exchange differences	120 295		5 862		126 157
As at 31 August 2021	6 080 069		121 637		6 201 706
Accumulated Depreciation
As at 31 August 2020	-		-		-
Charge for the period	-		-		-
Exchange differences	-		-		-
As at 28 February 2021	-		-		-
Charge for the period	-		6 086		6 086
Exchange differences	-		(5)		(5)
As at 31 August 2021	-		6 081		6 081
Net Book Value
As at 31 August 2021	6 080 069		115 556		6 195 625
As at 28 February 2021	5 124 686		115 775		5 240 461
As at 31 August 2020	7 139 010		108 251		7 247 261

 

11.  Property, plant and equipment

	Land	Mining asset under construction	Mining Asset	Mining Asset - Stripping	Decommissioning asset	Right-of-use Asset	Computer Equipment	Furniture	Vehicles	Total
Cost	£	£	£	£	£	£	£	£	£	£
As at 31 August 2020	11 187	12 549 130	-	-	71 499	230 213	88 737	76 277	71 174	13 098 217
Additions for the period		353 125	123 803	-	90 323	259 957	42 591	21 598	-	891 397
Disposals for the period	-	-	-	-	-	-	(1 955)	-	-	(1 955)
Transfer between categories of assets		(13 550 114)	(13 550 114)	-	-	-	-	-	-	-
Exchange differences	675	647 859	1 236	-	5 221	16 501	5 685	4 790	4 299	686 266
As at 28 February 2021	11 862	-	13 675 153	-	167 043	506 671	135 058	102 665	75 473	14 673 925
Additions for the period	-	390 218	332 990	746 257	-	61 909	31 081	14 147	-	1 576 602
Disposals for the period	-	-	-	-	-	-	(3 060)	-	-	(3 060)
Exchange differences	601	-	621 259	(502)	8 458	25 613	6 819	5 161	3 821	671 230
As at 31 August 2021	12 463	390 218	14 629 402	745 755	175 501	594 193	169 898	121 973	79 294	16 918 697
Accumulated Depreciation
As at 31 August 2020	-	-	-	-	-	72 699	52 018	24 181	32 622	181 520
Charge for the period	-	-	717 864	-	-	83 975	19 467	9 980	9 571	840 857
Exchange differences	-	-	6 118	-	-	4 600	2 948	1 346	1 835	16 847
As at 28 February 2021	-	-	723 982	-	-	161 274	74 433	35 507	44 028	1 039 224
Charge for the period	-	-	622 781	-	4 778	68 404	19 514	11 397	9 918	736 792
Exchange differences	-	-	30 918	-	(3)	8 120	3 774	1 772	2 223	46 803
As at 31 August 2021	-	-	1 377 680	-	4 775	237 798	97 721	48 676	56 169	1 822 819
Net Book Value
As at 31 August 2021	12 463	390 218	13 251 722	745 755	170 726	356 395	72 177	73 297	23 125	15 095 878
As at 28 February 2021	11 862	-	12 951 171	-	167 043	345 397	60 625	67 158	31 445	13 634 701
As at 31 August 2020	11 187	12 549 130	-	-	71 499	157 514	36 719	52 096	38 552	12 916 697

 

12.  Inventories

	31 August 2021 £		31 August 2020 £	28 February 2021 £
Run-of-mine stockpile	962 781		261 424		373 310
Tin concentrate on hand	167 367		285 971		427 423
Consumables	299 546		62 776		195 965
	1 429 694		610 171		996 698

 

13.  Trade and other receivables

	31 August 2021 £		31 August 2020 £	28 February 2021 £
Trade receivables	120 042		164 573		185 451
Trade receivables at fair value through profit or loss	465 529		-		531 583
Other receivables	165 475		100 690		204 779
VAT receivables	385 007		97 493		266 339
	1 136 053		362 756		1 188 152

 

14.  Cash and cash equivalents

	31 August 2021 £		31 August 2020 £	28 February 2021 £
Cash on hand and in bank	6 290 694		2 578 612		1 351 200

 

 

15.  Borrowings

	31 August 2021 £		31 August 2020 £	28 February 2021 £
Working capital facility	505 267		763 543		1 710 247
Loan note facility	-		1 753 993		2 159 242
	505 267		2 517 536		3 869 489

 

On 16 August 2019, a working capital facility of N$35 000 000 (c. £1.659 million) and a VAT facility for N$8 000 000 (c. £379 000) was entered into between the Company's subsidiary, AfriTin Mining (Namibia) Proprietary Limited and Nedbank Namibia.

 

The VAT facility is secured by assessed/audited VAT returns (refunds) which have not been paid by Namibia Inland Revenue. Nedbank Namibia provides a facility amounting to 70% of the total unpaid refunds. Any drawdowns against this facility are repaid to the bank upon receipt of cash from Namibia Inland Revenue.

 

In addition to the facility amount of N$35 000 000, Nedbank Namibia have provided AfriTin Mining (Namibia) Pty Limited with a N$4 117 500 guarantee to Namibia Power Corporation Pty Limited in relation to a deposit for the supply of electrical power. As a result of the guarantee provided by Nedbank Namibia, no cash was paid over for the deposit.

 

On 5 May 2020, £2.05 million financing was secured by way of a loan note facility. The notes, which were issued in tranches of £50 000, accrued interest at a rate of 10% per annum which was payable in full on redemption, and had a 12-month term. These notes were settled in full in cash in May 2021.

 

16.  Trade and other payables

	31 August 2021 £		31 August 2020 £	28 February 2021 £
Trade payables	1 436 435		676 674		1 094 390
Other payables	78 520		109 690		141 677
Accruals	375 745		107 644		248 415
	1 890 700		894 008		1 484 482

 

17.  Environmental rehabilitation liability

	£
Balance at 31 August 2020	80 968
Increase in provision	90 323
Interest expense	3 888
Foreign exchange differences	5 738
Balance at 28 February 2021	180 917
Increase in provision	-
Interest expense	12 173
Foreign exchange differences	9 152
Balance at 31 August 2021	202 242

 

Provision for future environmental rehabilitation and decommissioning costs are made on a progressive basis. Estimates are based on costs that are regularly reviewed and adjusted appropriately for new circumstances. The environmental rehabilitation liability is based on disturbances and the required rehabilitation as at 31 August 2021.

 

The rehabilitation provision represents the present value of decommissioning costs relating to the dismantling of mechanical equipment and steel structures related to the Phase 1 Pilot Plant, the demolishing of civil platforms and reshaping of earthworks. A provision for this requires estimates and assumptions to be made around the relevant regulatory framework, the magnitude of the possible disturbance and the timing, extent and costs of the required closure and rehabilitation activities. In calculating the appropriate provision, cost estimates of the future potential cash outflows based on current studies of the expected rehabilitation activities and timing thereof are prepared. These forecasts are then discounted to their present value using a risk-free rate specific to the liability. In determining the amount attributable to the rehabilitation liability, management used a discount rate of 12.8% (August 2020: 9.35% and February 2021: 12.8%), an inflation rate of 6% (August 2020: 5.5% and February 2021: 6%) and an estimated mining period of 18 years, being the Phase 1 expansion life of mine. Actual rehabilitation and decommissioning costs will ultimately depend upon future market prices for the necessary rehabilitation works and timing of when the mine ceases operation.

 

18.  Lease liability

 

The Company assessed all rental agreements and concluded that the following rentals fall within the scope of IFRS 16: Leases and therefore a lease liability has been recognised:

 

	Lease term	Option to extend/terminate	Incremental borrowing rate
Office building	5 years	Option to extend not specified in contract. Term of lease determined to be 5 years.	13.75%
Workshop facility	2 years	Option to extend not specified in contract. Term of lease determined to be 2 years.	7.5%
Residential housing	5 years	The lease will continue automatically after the initial period for an open-ended period. Either party must provide written notice if they wish to terminate. Lease term determined to be 5 years.	8.5%

 

	Office Building		Workshop		Housing		Total
	£		£		£		£
Balance at 31 August 2020	183 429		-		-		183 429
Additions	-		108 252		151 705		276 547
Interest expense	11 891		3 923		11 349		33 128
Lease payments	(33 501)		(30 319)		(34 080)		(68 015)
Foreign exchange differences	11 323		818		1 287		(17 987)
Balance at 28 February 2021	173 142		82 674		130 261		386 077
Additions	61 909		-		-		61 909
Interest expense	13 193		2 611		5 256		21 060
Lease payments	(45 150)		(27 595)		(18 513)		(91 258)
Foreign exchange differences	8 747		4 202		6 605		19 554
Balance at 31 August 2021	211 841		61 892		123 609		397 342

 

The following is the split between the current and the non-current portion of the liability:

 

	31 August 2021 £		31 August 2020 £	28 February 2021 £
Non-current liability	232 858		140 527		260 512
Current liability	164 484		42 902		125 565
	397 342		183 429		386 077

 

19.  Share capital

	Number of ordinary shares of no par value issued and fully paid		Share Capital £
Balance at 31 August 2020	813 657 942		23 604 665
Shares issued to directors/employees	16 133 440		403 336
Loan note conversion	44 898 630		1 600 000
Balance at 28 February 2021	874 690 012		25 608 001
Warrants exercised - 22 April 2021	1 686 666		63 150
Capital raise - 13 May 2021	216 666 667		13 000 000
Share issue costs	-		(823 447)
Convertible loan note settled - 25 May 2021	18 963 699		430 055
Shares issued to broker	327 868		19 672
Balance at 31 August 2021	1 112 334 912		38 297 431

 

Authorised: 1 220 486 913 ordinary shares of no par value

Allotted, issued and fully paid: 1 112 334 912 shares of no par value

 

On 4 January 2021, 16 133 440 ordinary shares of no par value were issued to various directors and employees in lieu of payment of director fees and part settlement of salaries. These shares were issued at a price of 2.5 pence per share.

 

On 15 February 2021, AfriMet Resources AG elected to convert its portion of outstanding convertible loan notes, totalling £1 600 000 into fully paid ordinary shares.

 

On 22 April 2021, warrant holders exercised 1 186 666 warrants at an exercise price of 4.5 pence and 500 000 warrants at an exercise price of 1.95 pence.

 

On 12 May 2021, 216 666 667 ordinary shares of no par value were issued as a result of an accelerated bookbuild. These shares were issued at a price of 6 pence per share.

 

On 25 May 2021, 18 963 699 ordinary shares of no par value were issued to various holders to settle a portion of the outstanding convertible loan note (the remainder of the convertible loan note was settled in cash on this date).

 

On 25 May 2021, 327 868 ordinary shares of no par value were issued to Hannam and Partners, in accordance with the terms of their broker agreement with the Company. These shares were issued at a price of 6 pence per share.

 

20.  Warrant reserve

 

The following warrants were granted during the year ended 28 February 2021:

 

Date of grant	10 December 2020	7 July 2020	31 May 2020	5 May 2020
Number granted	2 500 000	2 500 000	2 500 000	13 000 000
Contractual life	2.4 years	2.8 years	2.9 years	3 years
Estimated fair value per warrant (£)	0.0101	0.0122	0.0068	0.0069

 

The estimated fair values were calculated by applying the Black Scholes pricing model. The model inputs were:

 

Date of grant	10 December 2020	7 July 2020	31 May 2020	5 May 2020
Share price at grant date (pence)	2.35	3	1.8	1.8
Exercise price (pence)	1.95	1.95	1.95	1.95
Expected life	2.4 years	2.8 years	2.9 years	3 years
Expected volatility	60%	60%	60%	60%
Expected dividends	Nil	Nil	Nil	Nil
Risk-free interest rate	1.24%	1.24%	1.24%	1.24%

 

The warrants in issue during the year are as follows:

 

Outstanding at 31 August 2020	23 671 939
Exercisable at 31 August 2020	23 671 939
Granted during the period	2 500 000
Expired during the period	(1 871 939)
Exercised during the period	-
Outstanding at 28 February 2021	24 300 000
Exercisable at 28 February 2021	24 300 000
Granted during the period	-
Expired during the period	-
Exercised during the period	(1 686 666)
Outstanding at 31 August 2021	22 613 334
Exercisable at 31 August 2021	22 613 334

 

The warrants outstanding at the end of the period have an average exercise price of 2.4 pence, with a weighted average remaining contractual life of 1.63 years.

 

In the period ended 31 August 2021, there was no charge accounted for due to the issue of warrants (August 2020: £137 305 and February 2021: £162 480).

 

On 22 April 2021, notice was received from warrant holders to exercise 1 186 666 warrants at an exercise price of 4.5 pence and 500 000 warrants at an exercise price of 1.95 pence.

 

21.  Events after balance sheet date

 

Standard Bank Term Loan and short-term banking facilities

 

A credit approved term sheet for a term loan to finance the Phase 1 expansion of NAD 90 million (c. GBP 4.5 million) was agreed with Standard Bank on 20 September 2021. The final agreement is subject to legal opinion and negotiation of documents.

 

Once executed, the intention is that the term of the loan will be 5 years and will incur an interest rate of 3-month JIBAR (currently 3.67%) plus 4.5% (currently equal to 8.17%) and will be ranked as senior secured debt.

 

The term loan has certain financial covenants which require measurement at the operating company level. Management are currently assessing the financial covenant definitions and their applicability as part of the final documentation.

 

In addition to the term loan, the intention is Standard Bank will re-finance the Company's existing short-term banking facilities (working capital facilities) with Nedbank Namibia totalling NAD 43 million (approximately GBP 2.2 million). These facilities will incur an interest rate of Namibian prime lending rate (currently 7.50%) minus 1.00%.

 

Furthermore, it is intended that Standard Bank will provide AfriTin Mining (Namibia) Pty Limited with a NAD 5 million guarantee to Namibia Power Corporation Pty Limited in relation to a deposit for the supply of electrical power.

 

 

22.  Related-party transactions

 

Balances and transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.

 

Bushveld Minerals Limited ("Bushveld") is a related party due to Anthony Viljoen, Chief Executive Officer, being a Non-Executive Director on the Bushveld Board. During the period, Bushveld charged the Group £38 305 (August 2020: £39 556 and February 2021: £82 423) for the use of office space. At period end, the Group owed Bushveld £71 906 (August 2020: £95 391 and February 2021: £112 962).