- MTAL Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
424B3 Filing
MAC Copper (MTAL) 424B3Prospectus supplement
Filed: 27 Sep 24, 4:35pm
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | ix | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 28 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 44 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | |
| | | Historical | | | | | | | | | | | | | | | | | |||||||||
| | | Metals Acquisition Limited | | | Cobar Management Pty Limited | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | | ||||||||||||
Revenues | | | | $ | 158,999 | | | | | $ | 102,294 | | | | | $ | 28,505 | | | | (a) | | | | $ | 289,798 | | |
Cost of goods sold | | | | | (141,166) | | | | | | (92,840) | | | | | | (4,489) | | | | (b) | | | | | (242,701) | | |
| | | | | | | | | | | | | | | | | (2,404) | | | | (c) | | | | | | | |
| | | | | | | | | | | | | | | | | (1,802) | | | | (d) | | | | | | | |
Administrative expenses | | | | | (79,607) | | | | | | (378) | | | | | | — | | | | | | | | | (79,985) | | |
Selling and distributive expenses | | | | | (11,421) | | | | | | (6,410) | | | | | | — | | | | (a) | | | | | (17,831) | | |
Impairment of property, plant and equipment | | | | | — | | | | | | (2,800) | | | | | | — | | | | | | | | | (2,800) | | |
Other income (expenses), net | | | | | (1,753) | | | | | | — | | | | | | 2,066 | | | | (i) | | | | | 313 | | |
Loss from operations | | | | | (74,948) | | | | | | (134) | | | | | | 21,876 | | | | | | | | | (53,206) | | |
Finance income | | | | | 5,448 | | | | | | 12 | | | | | | (5,330) | | | | (e) | | | | | 130 | | |
Finance costs | | | | | (42,803) | | | | | | (362) | | | | | | (17,606) | | | | (c), (f) | | | | | (60,771) | | |
Net change in fair value of financial instruments | | | | | (47,257) | | | | | | — | | | | | | — | | | | (g) | | | | | (47,257) | | |
Net finance costs | | | | | (84,612) | | | | | | (350) | | | | | | (22,936) | | | | | | | | | (107,898) | | |
Net foreign exchange (losses)/gains | | | | | — | | | | | | 2,066 | | | | | | (2,066) | | | | (i) | | | | | — | | |
Loss before income taxes | | | | | (159,560) | | | | | | 1,582 | | | | | | (3,126) | | | | | | | | | (161,104) | | |
Income tax benefit/(expense) | | | | | 15,006 | | | | | | (3,382) | | | | | | 3,967 | | | | (h) | | | | | 15,591 | | |
Net loss for the year | | | | $ | (144,554) | | | | | $ | (1,800) | | | | | $ | 841 | | | | | | | | $ | (145,513) | | |
Loss per share – basic | | | | $ | (2.96) | | | | | | | | | | | | | | | | | | | | $ | (2.98) | | |
Weighted average shares outstanding – basic | | | | | 48,804,902 | | | | | | | | | | | | | | | | | | | | | 48,804,902 | | |
Loss per share – diluted | | | | $ | (2.96) | | | | | | | | | | | | | | | | | | | | $ | (2.98) | | |
Weighted average shares outstanding – diluted | | | | | 48,804,902 | | | | | | | | | | | | | | | | | | | | | 48,804,902 | | |
| | | Final Redemptions | | |||||||||
| | | Shares | | | % | | ||||||
MAL public shareholders(1) | | | | | 3,329,006 | | | | | | 7% | | |
Shares held by Members of the Sponsor (including the Anchor Investors and Cornerstone Investors)(2) | | | | | 6,628,695 | | | | | | 14% | | |
| | | Final Redemptions | | |||||||||
| | | Shares | | | % | | ||||||
PIPE Investors(3) | | | | | 22,951,747 | | | | | | 47% | | |
Redemptions Backstop Facility(4) | | | | | 2,500,000 | | | | | | 5% | | |
Former CMPL shareholders | | | | | 10,000,000 | | | | | | 21% | | |
Other Equity(5) | | | | | 3,000,000 | | | | | | 6% | | |
| | | | | 48,409,448 | | | | | | 100% | | |
|
Shares | | | Final Redemptions | | |||
PIPE Investors | | | | | 22,951,747 | | |
Redemptions Backstop Facility | | | | | 2,500,000 | | |
Other Equity | | | | | 3,000,000 | | |
Total Shares issued | | | | | 28,451,747 | | |
(in thousands of US dollars) | | | | | | | |
Gross proceeds | | | | $ | 284,517 | | |
| | | Year ended December 31, 2023 | | |||||||||||||||
(in thousands of USD dollars) | | | CMPL Depreciation 1 January 2023 – 15 June 2023 | | | Revised MAL Depreciation 1 January 2023 – 15 June 2023 | | | Transaction Accounting Adjustment | | |||||||||
Freehold land and buildings | | | | $ | (119) | | | | | $ | (284) | | | | | | | | |
Plant and equipment | | | | | (13,365) | | | | | | (10,776) | | | | | | | | |
Right-of-use assets | | | | | (501) | | | | | | (36) | | | | | | | | |
Exploration and evaluation | | | | | — | | | | | | — | | | | | | | | |
Mine development | | | | | (7,530) | | | | | | (14,908) | | | | | | | | |
Included in cost of goods sold | | | | $ | (21,515) | | | | | $ | (26,004) | | | | | $ | (4,489) | | |
Asset Category | | | Carrying Value at 15 June 2023 | | | Allocation of FV Adjustment to Asset Categories | | | Revised Asset Base | | | Revised Useful Life | | | Depreciation Method | | | Revised Annual Depreciation using MAL Useful Lives | | | Revised Depreciation using MAL Useful Lives 1 January 2023 – 15 June 2023 | | |||||||||||||||
Freehold land and buildings | | | | $ | 1,128 | | | | | $ | 7,431 | | | | | $ | 8,559 | | | | 10 – 45 years | | | Straight Line | | | | $ | 619 | | | | | $ | 284 | | |
Plant and equipment | | | | | 125,199 | | | | | | 168,149 | | | | | | 293,348 | | | | 3 – 30 years | | | Straight Line | | | | | 23,511 | | | | | | 10,776 | | |
Right-of-use assets | | | | | 398 | | | | | | (3) | | | | | | 395 | | | | 2 – 30 years | | | Straight Line | | | | | 80 | | | | | | 36 | | |
Exploration and evaluation | | | | | — | | | | | | 17,918 | | | | | | 17,918 | | | | 0% | | | Not Depreciated | | | | | — | | | | | | — | | |
Mine development | | | | | 278,282 | | | | | | 651,181 | | | | | | 929,463 | | | | 3% | | | UOP | | | | | 32,526 | | | | | | 14,908 | | |
Total | | | | $ | 405,007 | | | | | $ | 844,676 | | | | | $ | 1,249,683 | | | | | | | | | | | $ | 56,736 | | | | | $ | 26,004 | | |
Time Period | | | Copper Stream Percentage | |
16 June 2023 to 16 June 2024 | | | 0% | |
17 June 2024 to 16 June 2028 | | | 3% (the “First Stream Percentage”) | |
17 June 2028 until 33,000 metric tons of refined copper delivered to Osisko (the “Threshold Quantity”) | | | 4.875% (the “Second-Threshold Stream Percentage”) | |
Thereafter from the date that the Threshold Quantity has been met | | | 2.25% (the “Tail Stream Percentage”) | |
(in thousands of USD dollars) | | | Year ended December 31, 2023 | | |||
Interest expense | | | | | | | |
Mezz Facility | | | | $ | 7,195 | | |
SFA – Term Loan (Facility A) | | | | | 9,141 | | |
SFA – Revolving Credit Facility (Facility B) | | | | | — | | |
Long-term silver sale-and-purchase agreement – Debt (Silver Stream) | | | | | 2,723 | | |
Redemption Backstop Facility – Debt (Copper Stream) | | | | | 4,525 | | |
Working Capital Loans – Convertible Promissory Note from related party | | | | | (69) | | |
Lease liabilities (See Note 4(c)) | | | | | 460 | | |
Other financial liabilities – Redeemable MAC Class A Ordinary Shares | | | | | (7,762) | | |
Glencore Deferred Payment | | | | | 1,391 | | |
Transaction Accounting Adjustment | | | | $ | 17,606 | | |
(in thousands of USD dollars) | | | Decrease 0.125% | | | Increase 0.125% | | ||||||
Interest expense | | | | | | | | | | | | | |
Subordinated debt – Mezz Term Loan | | | | $ | 7,148 | | | | | $ | 7,242 | | |
Senior Debt – Term Loan (Banks) | | | | | 9,022 | | | | | | 9,261 | | |
Senior Debt – Revolving Credit Facility (Banks) | | | | | | | | | | | | | |
Long-term silver sale-and-purchase agreement – Debt (Silver Stream) | | | | | 2,677 | | | | | | 2,769 | | |
(in thousands of USD dollars) | | | Decrease 0.125% | | | Increase 0.125% | | ||||||
Redemption Backstop Facility – Debt (Copper Stream) | | | | | 4,476 | | | | | | 4,575 | | |
Related Party Promissory Note | | | | | (68) | | | | | | (69) | | |
Lease liabilities (See Note 4(c)) | | | | | 451 | | | | | | 469 | | |
Other financial liabilities – Redeemable Class A ordinary shares | | | | | (7,596) | | | | | | (7,930) | | |
Glencore Deferred Payment | | | | | 1,380 | | | | | | 1,403 | | |
Transaction Accounting Adjustment | | | | $ | 17,490 | | | | | $ | 17,721 | | |
Net movement | | | | $ | (115) | | | | | $ | 115 | | |
|
| | | Year ended December 31, 2023 | | |||
Tax effect of all transaction adjustments | | | | | 938 | | |
Deferred tax release due to temporary differences associated with revised | | | | | 201 | | |
depreciation | | | | | | | |
Reversal of CMPL uncertain tax positions(1) | | | | | 2,828 | | |
Transaction Accounting Adjustment | | | | $ | 3,967 | | |
MAL income tax benefit/(expense) | | | | | 15,006 | | |
CMPL income tax benefit/(expense) | | | | | (3,382) | | |
Income tax benefit/(expense) | | | | $ | 15,591 | | |
(in thousands of US dollars) | | | Final Redemptions | | |||
MAL Ordinary Shares outstanding after Business Combination | | | | | 48,409,448 | | |
PIPE – October 2023 | | | | | 1,827,096 | | |
MAL Warrants | | | | | | | |
Public warrants | | | | | 8,838,260 | | |
Private warrants | | | | | 6,535,304 | | |
Mezz Facility warrants | | | | | 3,187,500 | | |
Total MAL Ordinary Shares outstanding after Warrant exercise | | | | | 68,797,608 | | |
Profit/(loss) per share denominator | | | | | | | |
Weighted average shares outstanding – basic | | | | | 48,804,902 | | |
Weighted average shares outstanding – diluted | | | | | 48,804,902 | | |
(in thousands of US dollars) | | | | | | | | | | |
Cobar Management Pty. Limited | | | Pro Formas | | | Year ended December 31, 2023 | | |||
Net foreign exchange (losses)/gains | | | Other income (expenses), net | | | | $ | (2,066) | | |
| | | Ordinary Shares beneficially owned prior to the offering | | | Ordinary Shares to be sold in the offering | | | Ordinary Shares beneficially owned after the offering | | |||||||||||||||||||||
Name of Selling Securityholder | | | Number(1) | | | %(2) | | | Number(1) | | | Number | | | %(2) | | |||||||||||||||
Mr. Clive Bruce Jones ATF Alyse Investment Trust(3) | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Anson Investments Master Fund LP(4) | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Anson North Star Tactical Equity Fund LP(5) | | | | | 75,000 | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | — | | |
Argonaut Funds Management Pty Ltd ATF Argonaut Natural Resources Fund A/C(6) | | | | | 130,000 | | | | | | * | | | | | | 130,000 | | | | | | — | | | | | | — | | |
BEP Special Situations VI LLC(7) | | | | | 2,083,333 | | | | | | 2.8% | | | | | | 2,083,333 | | | | | | — | | | | | | — | | |
BlackRock Global Funds – World Mining Fund(8) | | | | | 3,847,636 | | | | | | 5.2% | | | | | | 3,713,000 | | | | | | — | | | | | | — | | |
BlackRock World Mining Trust plc(9) | | | | | 999,305 | | | | | | 1.3% | | | | | | 964,300 | | | | | | — | | | | | | — | | |
BlackRock Commodity Strategies Fund, a Series of BlackRock Funds(10) | | | | | 137,700 | | | | | | * | | | | | | 137,700 | | | | | | — | | | | | | — | | |
CI Investments Inc.(11) | | | | | 335,000 | | | | | | * | | | | | | 335,000 | | | | | | — | | | | | | — | | |
Extract Capital Master Fund Ltd.(12) | | | | | 1,054,326 | | | | | | 1.4% | | | | | | 350,000 | | | | | | 704,326 | | | | | | 1.0% | | |
Fourth Sail Discovery LLC(13) | | | | | 762,600 | | | | | | 1.0% | | | | | | 762,600 | | | | | | — | | | | | | — | | |
Fourth Sail Long Short LLC(14) | | | | | 5,691,945 | | | | | | 7.7% | | | | | | 5,691,945 | | | | | | — | | | | | | — | | |
Gannet Capital Pty Ltd ATF Victor Smorgon Partners Global Multi-Strategy Fund(15) | | | | | 568,546 | | | | | | * | | | | | | 541,546 | | | | | | — | | | | | | — | | |
Glencore Operations Australia Pty Limited(16) | | | | | 10,000,000 | | | | | | 13.5% | | | | | | 10,000,000 | | | | | | — | | | | | | — | | |
Janajena Pty Ltd ATF Lenga Family Trust(17) | | | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | — | | | | | | — | | |
Katherine Irene Helen Crouse(18) | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Kenneth Joseph Hall as trustee for Hall Park Trust <Hall Park A/C>(19) | | | | | 668,800 | | | | | | * | | | | | | 668,800 | | | | | | — | | | | | | — | | |
Lilaid Pty Ltd <McMullen Family Trust No 2 A/C>(21) | | | | | 150,000 | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | |
LIM Asia Multi-Strategy Fund Inc.(22) | | | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Loquela Pty Ltd(23) | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(24) | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Mulcaster Super Fund Pty Ltd ATF Mulcaster Super Fund(25) | | | | | 12,000 | | | | | | * | | | | | | 12,000 | | | | | | — | | | | | | — | | |
Muntz Pty Ltd(26) | | | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Osisko Bermuda Limited(27) | | | | | 4,000,000 | | | | | | 5.4% | | | | | | 4,000,000 | | | | | | — | | | | | | — | | |
Patrice Ellen Merrin(28) | | | | | 176,588 | | | | | | * | | | | | | 163,863 | | | | | | 12,725 | | | | | | * | | |
Perennial Investment Management Limited(29) | | | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | — | | | | | | — | | |
Platinum Investment Management Limited as agent for Platinum Capital Limited(29) | | | | | 86,373 | | | | | | * | | | | | | 73,897 | | | | | | 12,476 | | | | | | * | | |
Platinum Investment Management Limited as agent for Platinum Global Transition Fund (Quoted Managed Hedge Fund)(29) | | | | | 25,902 | | | | | | * | | | | | | 20,000 | | | | | | 5,902 | | | | | | * | | |
Platinum Investment Management Limited as agent for Platinum International Fund(29) | | | | | 1,248,540 | | | | | | 1.7% | | | | | | 1,135,036 | | | | | | 113,504 | | | | | | * | | |
Platinum Investment Management Limited as agent for Platinum World Portfolios Plc – Platinum World Portfolios – International Fund(29) | | | | | 12,542 | | | | | | * | | | | | | 10,571 | | | | | | 1,971 | | | | | | * | | |
Platinum Investment Management Limited as agent for The Platinum Master Portfolio Limited(29) | | | | | 38,574 | | | | | | * | | | | | | 35,067 | | | | | | 3,507 | | | | | | * | | |
| | | Ordinary Shares beneficially owned prior to the offering | | | Ordinary Shares to be sold in the offering | | | Ordinary Shares beneficially owned after the offering | | |||||||||||||||||||||
Name of Selling Securityholder | | | Number(1) | | | %(2) | | | Number(1) | | | Number | | | %(2) | | |||||||||||||||
Platinum Investment Management Limited as agent for Colonial First State Investments Limited as responsibility entity for the Commonwealth Specialist Fund 4(29) | | | | | 262,711 | | | | | | * | | | | | | 238,828 | | | | | | 23,883 | | | | | | * | | |
Polymer Asia Fund LP(30) | | | | | 200,000 | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Precision Opportunities Fund Ltd <Investment A/C>(31) | | | | | 134,100 | | | | | | * | | | | | | 134,100 | | | | | | — | | | | | | — | | |
Quotidian No 2 Pty Ltd(32) | | | | | 93,181 | | | | | | * | | | | | | 75,000 | | | | | | 18,181 | | | | | | * | | |
BofA Securities Inc. – Regal Funds Management Pty Limited as trustee for one or more funds(33) | | | | | 300,000 | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | |
Roxbury 1 Pty Ltd ATF Lewis Family Trust(34) | | | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | |
Sailing Stone Partners LLC, as investment manager on behalf of Victory Global Energy Transition Fund, a series of Victory Global energy Transition Fund, a series of Victory Portfolios(35) | | | | | 1,567,697 | | | | | | 2.1% | | | | | | 1,567,697 | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund (Series A/PIV A)(36) | | | | | 119,171 | | | | | | * | | | | | | 119,171 | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund (Series B/PIV B)(37) | | | | | 46,435 | | | | | | * | | | | | | 46,435 | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund (Series SMA/ PIV C)(38) | | | | | 404,570 | | | | | | * | | | | | | 404,570 | | | | | | — | | | | | | — | | |
Scotch Investments Pty Ltd ATF Scotch Investment Trust(39) | | | | | 12,500 | | | | | | * | | | | | | 12,500 | | | | | | — | | | | | | — | | |
Sprott Private Resource Lending II (Collector), LP and Sprott Private Resource Lending II (Collecter-2), LP, together(40) | | | | | 4,687,500 | | | | | | 6.1% | | | | | | 4,687,500 | | | | | | — | | | | | | — | | |
Terra Capital Green Metals Fund(41) | | | | | 16,668 | | | | | | * | | | | | | 16,668 | | | | | | — | | | | | | — | | |
Terra Capital Natural Resources Fund(42) | | | | | 329,399 | | | | | | * | | | | | | 329,399 | | | | | | — | | | | | | — | | |
The Trustees of the University of Pennsylvania Retiree Medical and Death Benefits Trust(43) | | | | | 55,241 | | | | | | * | | | | | | 55,241 | | | | | | — | | | | | | — | | |
Treasury Services Group Pty Ltd ATF Nero Resource Fund(44) | | | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
United Super Pty Ltd ABN 46 006 261 623 as trustee for the Construction and Building Unions Superannuation Fund ABN 75 493 363 262(45) | | | | | 3,300,000 | | | | | | 4.5% | | | | | | 3,300,000 | | | | | | — | | | | | | — | | |
Verdure Property Management Limited(46) | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Botanical Nominees Pty Limited, as trustee of the Wilson Asset Management Equity Fund(47) | | | | | 4,660 | | | | | | * | | | | | | 4,660 | | | | | | — | | | | | | — | | |
WAM Capital Limited(48) | | | | | 134,605 | | | | | | * | | | | | | 134,605 | | | | | | — | | | | | | — | | |
WAM Research Limited(49) | | | | | 30,735 | | | | | | * | | | | | | 30,735 | | | | | | — | | | | | | — | | |
Insync Investments Pty Ltd ATF Weekley Super Fund(50) | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
| | | Ordinary Shares beneficially owned prior to the offering | | | Ordinary Shares to be sold in the offering | | | Ordinary Shares beneficially owned after the offering | | |||||||||||||||||||||
Name of Selling Securityholder | | | Number(1) | | | %(2) | | | Number(1) | | | Number | | | %(2) | | |||||||||||||||
Platinum Investment Management Limited as agent for ARIA Co. Pty Ltd as trustee for PSCC/CSS Investments Trust – Combined Investments Fund(29) | | | | | 567,903 | | | | | | * | | | | | | 516,275 | | | | | | 51,628 | | | | | | * | | |
Australian Underground Drilling Pty Ltd(51) | | | | | 70,000 | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | — | | |
McMullen Geological Services Pty Ltd(52) | | | | | 2,604,716 | | | | | | 3.5% | | | | | | 2,604,716 | | | | | | — | | | | | | — | | |
Lynncrest Holdings LLC(53) | | | | | 1,252,656 | | | | | | 1.7% | | | | | | 1,252,656 | | | | | | — | | | | | | — | | |
MAC 32 Partners, L.P.(54) | | | | | 1,064,268 | | | | | | 1.4% | | | | | | 1,064,268 | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(55) | | | | | 1,174,138 | | | | | | 1.6% | | | | | | 1,174,138 | | | | | | — | | | | | | — | | |
DRS SPAC LLC(56) | | | | | 764,015 | | | | | | 1.0% | | | | | | 764,015 | | | | | | — | | | | | | — | | |
Australian Underground Drilling Pty Ltd(57) | | | | | 838,122 | | | | | | 1.1% | | | | | | 838,112 | | | | | | — | | | | | | — | | |
Katherine Irene Helen Crouse(58) | | | | | 655,134 | | | | | | * | | | | | | 655,134 | | | | | | — | | | | | | — | | |
Nine Yards Capital Pty Ltd(59) | | | | | 462,761 | | | | | | * | | | | | | 462,761 | | | | | | — | | | | | | — | | |
Tilt Natural Resource Capital Limited(60) | | | | | 341,959 | | | | | | * | | | | | | 341,959 | | | | | | — | | | | | | — | | |
Black Mountain Storage, LLC(61) | | | | | 731,533 | | | | | | 1.0% | | | | | | 731,533 | | | | | | — | | | | | | — | | |
Meteora Capital Partners LP(62) | | | | | 150,000 | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund LP(63) | | | | | 119,700 | | | | | | * | | | | | | 119,700 | | | | | | — | | | | | | — | | |
Polar Multi-Strategy Master Fund(64) | | | | | 175,000 | | | | | | * | | | | | | 175,000 | | | | | | — | | | | | | — | | |
Apollo Credit Strategies Master Fund Ltd.(65) | | | | | 935,426 | | | | | | 1.3% | | | | | | 60,323 | | | | | | 875,103 | | | | | | 1.2% | | |
Apollo Atlas Master Fund, LLC(66) | | | | | 15,446 | | | | | | * | | | | | | 2,730 | | | | | | 12,716 | | | | | | * | | |
Apollo PPF Credit Strategies, LLC(67) | | | | | 39,310 | | | | | | * | | | | | | 6,948 | | | | | | 32,362 | | | | | | * | | |
Adage Capital Partners, L.P.(68) | | | | | 150,000 | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | |
Breena Investors, LLC(69) | | | | | 157,500 | | | | | | * | | | | | | 157,500 | | | | | | — | | | | | | — | | |
Atlas Private Holdings (Cayman) Ltd.(70) | | | | | 150,000 | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | |
ACM Alamosa (Cayman) Holdco LP(71) | | | | | 329,621 | | | | | | * | | | | | | 52,840 | | | | | | 276,781 | | | | | | * | | |
ACM ASOF VII (Cayman) Holdco LP(72) | | | | | 164,866 | | | | | | * | | | | | | 26,429 | | | | | | 138,437 | | | | | | * | | |
Atalaya Special Purpose Investment Fund II LP(73) | | | | | 117,076 | | | | | | * | | | | | | 18,768 | | | | | | 98,308 | | | | | | * | | |
ACM Alameda Special Purpose Investment Fund II LP(74) | | | | | 206,069 | | | | | | * | | | | | | 33,034 | | | | | | 173,035 | | | | | | * | | |
Corbin ERISA Opportunity Fund, Ltd.(75) | | | | | 26,429 | | | | | | * | | | | | | 26,429 | | | | | | — | | | | | | — | | |
Rasmus K. Gerdeman(76) | | | | | 82,725 | | | | | | * | | | | | | 70,000 | | | | | | 12,725 | | | | | | * | | |
Charles DeWitt McConnell(77) | | | | | 52,725 | | | | | | * | | | | | | 40,000 | | | | | | 12,725 | | | | | | * | | |
Marthinus Jacobus Crouse(78) | | | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Ashley Elizabeth Zumwalt-Forbes(79) | | | | | 95,000 | | | | | | * | | | | | | 95,000 | | | | | | — | | | | | | — | | |
Bill Beament(80) | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | |
BlackRock Commodity Strategies Fund – Metals and Mining Sleeve(81) | | | | | 5,001 | | | | | | * | | | | | | 5,001 | | | | | | — | | | | | | — | | |
Integrated Core Strategies (US) LLC(82) | | | | | 90,909 | | | | | | * | | | | | | 90,909 | | | | | | — | | | | | | — | | |
MMF LT, LLC(83) | | | | | 150,000 | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | |
Sailing Stone Global Natural Resources Fund LP(84) | | | | | 33,250 | | | | | | * | | | | | | 33,250 | | | | | | — | | | | | | — | | |
| SEC registration fee | | | | $ | 64,038.40 | | |
| FINRA filing fee | | | | | * | | |
| Legal fees and expenses | | | | | * | | |
| Accountants’ fees and expenses | | | | | * | | |
| Printing expenses | | | | | * | | |
| Transfer agent fees and expenses | | | | | * | | |
| Miscellaneous costs | | | | | * | | |
| Total | | | | $ | 64,038.40 | | |