| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 33 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | |
| | |
As of March 31, 2025
|
| |||||||||
(USD in thousands)
|
| |
Actual
(unaudited) |
| |
As Adjusted
(unaudited) |
| ||||||
Cash and cash equivalents
|
| | | $ | 24,781 | | | | | $ | 44,570 | | |
Equity: | | | | | | | | | | | | | |
Share capital
|
| | | | 34 | | | | | | 48 | | |
Share premium
|
| | | | 168,234 | | | | | | 188,009 | | |
Other reserves
|
| | | | 166,804 | | | | | | 166,804 | | |
Foreign currency translation reserve
|
| | | | (4,919) | | | | | | (4,919) | | |
Share-based payment reserve
|
| | | | 35,105 | | | | | | 35,105 | | |
Retained earnings
|
| | | | (349,280) | | | | | | (349,280) | | |
Total Equity
|
| | | | 15,978 | | | | | | 35,767 | | |
Non-Current Debt: | | | | | | | | | | | | | |
Lease Liabilities
|
| | | | 577 | | | | | | 577 | | |
Warrant Liabilities
|
| | | | 2 | | | | | | 2 | | |
Total Capitalization
|
| | | $ | 16,557 | | | | | $ | 36,346 | | |
| | |
Beneficial Ownership Prior to
the Offering |
| |
Number of Resale
Shares Registered for Sale Hereby |
| |
Beneficial Ownership After
to the Offering |
| |||||||||||||||||||||
Name
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
Heritage Assets SCSP(1)
|
| | | | 10,214,252 | | | | | | 46.0% | | | | | | 9,661,540 | | | | | | 552,712 | | | | | | 2.5% | | |
Ropemakers Nominees Limited(2)
|
| | | | 1,870,345 | | | | | | 8.4% | | | | | | 1,352,762 | | | | | | 517,583 | | | | | | 2.3% | | |
Carlo Calabria(3)
|
| | | | 376,235 | | | | | | 1.7% | | | | | | 260,514 | | | | | | 115,721 | | | | | | * | | |
Garth Ritchie(4)
|
| | | | 263,842 | | | | | | 1.2% | | | | | | 240,000 | | | | | | 23,842 | | | | | | * | | |
| | |
U.S. Dollar
|
| |||
SEC Registration Fee
|
| | | $ | 77,055.80 | | |
Legal Fees and Expenses
|
| | | | 75,000.00 | | |
Accounting Fees and Expenses
|
| | | | 2,000.00 | | |
Printing Expenses
|
| | | | 10,000.00 | | |
Miscellaneous Expenses
|
| | | | 5,000.00 | | |
Total
|
| | | $ | 169,055.80 | | |