Investor Presentaiton
Criterium
Capital Structure & Use of Proceeds
Capital Structure
(in C$ millions and millions of shares)
(TSXV: CEQ)
MOPL
(Current) Acquisition
Financing
Pro
Forma
Share Price
$0.110
$0.110
$0.110
$0.110
Estimated Use of Proceeds (5)
Putting Criterium in position to execute our value
creation strategy in a disciplined manner while creating a
resilient portfolio
Gross Proceeds Gross Proceeds
C
CRITERIUM
ENERGY
(C$MM)
Shares Issued & Outstanding
38.4
43.6 (1)(2)
48.2
130.2
Warrants
27.2
117.3
Drilling activities in
144.5
C$9.0MM
(US$MM)
US$6.6MM
H1 2024
Options & RSUs
3.0
3.0
Fully Diluted Shares Outstanding
68.5
43.6
165.5
277.6
Debt repayment w/
C$6.3MM
US$4.6MM
MOPL Acquisition
Market Capitalization
$4.2
$4.8
$5.3
$14.3
Total Estimated
C$15.3MM
US$11.2MM
Use of Proceeds
Debt
$21.5 (2)
$10.0
$31.9 (3)
Cash
$1.8
$6.9
$15.3
$11.7 (4)
Net Debt
($1.8)
$14.7
($5.3)
$20.2
Enterprise Value
$2.4
$19.5
$34.6
1 Includes debt converted to equity at closing and payment to MOPL shareholders
2 Assumed F/X of $0.73 CAD/USD
3 Reduced to US$16.0MM (C$21.9MM) at closing of the acquisition by US$4.6MM debt repayment in cash at closing from the financing and debt-to-equity conversions
4 Includes cash in MOPL and deducting US$4.6MM debt repayment but excluding adjustments for fees/expenses related to the financing
5 Gross proceeds from C$10.0MM convertible loan and C$5.3MM equity subscription receipt financing, excluding the exercise of over-allotment options
15View entire presentation