Investor Presentaiton
INA deal, completed May 2023
Significant offset to completion costs with earned cash flow & stock at completion
INA Transaction
Block 3/05 (4%), Block 3/05A (5.33%)¹ - effective date 30 September 2021
Transaction status & funding
Completion Date - 5 May 2023
$ million
Upfront consideration
12.0
Working capital & interests²
4.8
Contingent consideration due
2.0
.
Asset cashflow contribution³
(1.8)
Net completion payment to INA
Licence extension payment4
Stock entitlement at completion 207,868 bbls
17.0
Transaction completion
•
Government approval received in January 2023
Completion documentation finalised on 5 May 2023
Funding of $27.0m net upfront consideration and escrow deposit
•
$18.9m debt facilities
$8.1m cash
Further contingent payments
10.0
•
~16.65
•
Up to $4m over 2 years subject to oil price hurdles6
Up to $5m subject to Block 3/05A future developments?
1 Subject to final approval of the distribution of the China Sonangol International interest to remaining
joint venture partners, Afentra's working interest in Block 3/05A (post-INA completion only) would
increase from 4% to 5.33%
2 Working capital adjustments and interest on consideration from effective date to completion date
3 Asset cashflow generation from effective date to completion, comprising crude oil sales less cash
calls paid, excluding significant stock-in-tank inherited at completion
Afentra plc
4 Paid to INA on 17 May 2023 following Block 3/05 license extension approval
5 Afentra share of stock-in-tank at 30 April 2023, valued at $80/bbl on a pre-tax basis
6 Calculated as 30% share of revenue upside above Brent price of $65/bbl with an annual cap of $2m
7 Subject to development of existing discoveries and a minimum Brent price of $65/bbl
7View entire presentation