REG - Yellow Cake PLC - QUARTERLY OPERATING UPDATE

Yellow CakeAnnouncement

08/11/2021 07:05

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20211108:nRSH6277Ra&default-theme=true

RNS Number : 6277R  Yellow Cake PLC  08 November 2021

8 November 2021

 

 

Yellow Cake plc ("Yellow Cake" or the "Company")

QUARTERLY OPERATING UPDATE

 

Yellow Cake, a specialist company operating in the uranium sector with a view
to holding physical uranium for the long term, is pleased to report its
performance for the quarter ended 30 September 2021 (the "Quarter").

Highlights

·    Following the completion of an oversubscribed share placing and
retail offer in June 2021, raising gross proceeds of approximately £62.5
million (US$86.9 million), the Company:

o  Purchased and took delivery of 550,000 lb of additional U(3)O(8) in the
spot market during the Quarter at an average price of US$32.35/lb for a total
consideration of US$17.8 million, bringing the Company's holdings to 13.86
million lb of U(3)O(8) as at 30 September 2021; and

o  Signed an agreement with JSC National Atomic Company Kazatomprom
("Kazatomprom") on 26 August 2021 to purchase a further 2.0 million lb of
U(3)O(8) at a price of US$32.23/lb for a total consideration of US$64.5
million for agreed delivery between October and December 2021. The completion
of this transaction will increase Yellow Cake's current holdings of 13.86
million lb of U(3)O(8) to 15.86 million lb of U(3)O(8).

·     Increase in value of U(3)O(8) held by Yellow Cake by 39% over the
Quarter from US$427.1 million(1) as at 30 June 2021 to US$595.8 million(2)
as at 30 September 2021.

·    Increase in value of U(3)O(8) held by Yellow Cake by 76% to
US$595.8 million((2)) as at 30 September 2021, relative to the average
acquisition cost of US$337.8 million (US$24.38/lb) (assuming a first in first
out methodology).

·     Estimated net asset value on 30 September 2021 was £3.26 per
share(3) or US$675.2 million, comprising 13.86 million lb of U(3)O(8) valued
at a spot price of US$43.00/lb(4), a uranium derivative liability of
US$6.5 million, and cash and other current assets and liabilities of
US$85.9 million as at 30 September 2021.

·    Subsequent to the end of the Quarter, the Company successfully
completed an oversubscribed share placing on 29 October 2021, raising gross
proceeds of approximately £109 million (US$150 million) (the "October
Placing").

·   The Company intends to use the proceeds of the October Placing to fund
purchases of physical uranium of approximately 3.0 million lb of U(3)O(8),
expected to bring Yellow Cake's holdings of U(3)O(8) to 18.80 million lb on
completion and comprising:

o  2.0 million lb of U(3)O(8) from Curzon Uranium Limited ("Curzon"), at a
price of US$46.32/lb with agreed delivery to take place before the end of
November 2021; and

o  950,000 lb of U(3)O(8) from Kazatomprom, pursuant to Kazatomprom's offer
of 26 October 2021, at a price of US$47.58/lb, with delivery expected to take
place by June 2022.

 

·    Estimated proforma net asset value on 5 November 2021 was £3.39
per share(5) or US$840.8 million(5), assuming 18.80 million lb of U(3)O(8)
valued at a spot price of US$43.50/lb(7), a uranium derivative liability of
US$6.5 million and cash and other current assets and liabilities of
US$85.9 million as at 30 September 2021, plus net proceeds from the October
Placing of US$145.7 million less an estimated US$202.3 million applied to
uranium purchases.

·     Under an existing arrangement (as previously disclosed in the
Company's admission document and the 2021 annual report), Kazatomprom has an
option to repurchase, 25% of the initial purchase volume which the Company
purchased from Kazatomprom in July 2018 under the Framework Agreement, at the
uranium spot price less an aggregate discount of US$6.5 million (the
"Repurchase Option"). The Company has a corresponding buyback option to
purchase from Kazatomprom, at the prevailing spot price, all or a portion of
the volume repurchased by Kazatomprom under the Repurchase Option (the
"Buyback Option"). Following the conditions being met for Kazatomprom to
exercise its Repurchase Option, the parties have entered into discussions
regarding arrangements for the exercise of the Repurchase Option and the
Buyback Option. These discussions are ongoing and are subject to agreement. It
is expected that the net impact of these transactions will be a net pay-out by
the Company to Kazatomprom of US$6.5 million. Further details on these
arrangements can be found in footnote 24 to the Net Asset Value Update in this
announcement.

 

Andre Liebenberg, CEO of Yellow Cake, said:

"2021 continues to be a year of considerable growth for Yellow Cake, with
momentum continuing throughout the third quarter.

We successfully raised £62.5 million in June to increase our uranium holdings
by 20%. After the period end, we have extended that strategy, raising a
further £109 million, and agreeing to purchase an additional 3 million pounds
of uranium from Curzon and Kazatomprom, bringing our total holdings to nearly
19 million pounds once these transactions and deliveries are complete, more
than double our holdings since the start of the year. Our net asset value is
now over $800 million, compared to $200 million when we first floated three
years ago.

Our conviction in the case for holding uranium and the longer term price
outlook remains very strong, driven by the combination of supply demand
characteristics and the growing appreciation of the role of nuclear in our
clean energy future. On the demand side, for the first time since 2011, the
IAEA forecasts a potential increase in nuclear power capacity during the
coming decades, with nuclear generation capacity set to more than double by
2050 in a high case scenario. Yet supply side constraints remains deep rooted,
with the World Nuclear Association's "Nuclear Fuel Report" noting the sharp
drop in world uranium production and the need for considerable investment in
new production.

COP26 has clearly highlighted not just the need, but the global will to
address the challenge of climate change and nuclear energy has a vital role to
play. We continue to believe our investment case is strong"

 

 

 

Uranium Market Developments and Outlook

Uranium Market Developments

Subsequent to relatively subdued spot market activity during the month of July
(5.6 million lb) and early August in 2021, the near-term market increased
during the latter half of August 2021 with the UxC spot U(3)O(8) price
reaching US$33.75/lb at month end (30 August 2021)(8),  a 4.5% rise from the
previous month's spot price of US$32.30/lb.

Following the establishment of an initial US$300 million "At-The-Market" (ATM)
funding facility, implementation of the newly-formed Sprott Physical Uranium
Trust ("SPUT") resulted in August 2021 spot market volumes totalling 13.0
million lb U(3)O(8)(9), more than double the July 2021 aggregate of 5.6
million lb.

On 13 September 2021, SPUT announced a US$1 billion upsizing of the ATM to
allow the trust to issue new units and accumulate physical uranium(10).
Further near-term purchases drove the September 2021 spot market volume to
18.0 million lb, with the high level of market activity being reflected in the
intra-month (16-17 September 2021) price peak of US$50.50/lb U(3)O(8) before
declining to US$43.00/lb by the end of September 2021(11), a percentage
increase of over 27% for the month.

Prices in the forward market as reported by UxC remained relatively stable
through July and August 2021, having ended in June 2021 at Long-Term -
US$32.00/lb, 3-year forward - US$34.00/lb, and 5-year forward - US$38.00/lb
with slight increases by the end of August 2021 (US$33.50/lb, US$35.75/lb and
US$39.50/lb respectively).  However, the unprecedented rise in the spot
market price beginning in August 2021 led to upward price pressure in the
forward market, resulting in end of September 2021 forward prices reaching
US$40.00/lb, US$43.00/lb and US$47.00/lb respectively. UxC reported that as of
the end of September 2021 "more than" 52.6 million lb had been contracted in
the term market thus far in 2021(12).

The World Nuclear Association annual report, "World Nuclear Performance
Report," published in September 2021 reflected the decrease in nuclear
generated electricity during the pandemic year of 2020.  Global nuclear
generation was down by almost 4% with the average capacity factor declining to
80.3% from the 2019 level of 83.1%. A total of six nuclear reactors (5,165
Gwe) were permanently shut-down during 2020 for a variety of reasons including
for policy reasons (Fessenhein 1 & 2 in France) and due to market
conditions (Duane Arnold), but five new reactors (5,521 Gwe) entered
commercial operations including units in China (2 reactors), Russia, Belarus
and the United Arab Emirates(13).

The Illinois General Assembly passed clean energy legislation (13 September
2021) which provides for the preservation of the Byron and Dresden NPPs(14).
Subsequent to the enactment of the legislation, Exelon announced capital
investment programs totalling US$300 million in support of the commercial
reactors and hiring to fill 650 vacant positions(15).

The International Atomic Energy Agency (IAEA) distributed its annual outlook
for nuclear power and, for the first time since the Fukushima Daiichi accident
(March 2011), forecasts a potential increase in nuclear power capacity during
the coming decades. In the High Case scenario, the IAEA now anticipates world
nuclear generating capacity to double to 792 Gwe by 2050 from 393 Gwe in 2020,
representing a more than 10% increase from the 2020 forecast.  The IAEA Low
Case scenario indicate that world nuclear capacity by 2050 would remain
essentially the same as the current capacity(16).

On 29 September 2021, the ruling Liberal Democratic Party of Japan selected
former foreign minister, Fumio Kishida, as the new head of the party and
Japan's Prime Minister. Mr Kishida has voiced his support for the restart of
Japan's idled commercial nuclear reactor fleet and the assessment of new
nuclear technology, such as mall Modular Reactors for future incorporation in
the Japanese electric generating system(17). The new Prime Minister addressed
the Japanese Parliament on 11 October 2021 and reiterated his support for
nuclear power stating that restarting nuclear power plants mothballed since
the 2011 Fukushima accident was "vital" (18).

On 8 September 2021, the World Nuclear Association released the latest edition
of its biennial nuclear fuel cycle assessment and forecast, "The Nuclear Fuel
Report" (World Nuclear Association press release, 8 September 2021). The
industry trade association noted that "world uranium production dropped
considerably from 63,207 tonnes of uranium (tU) in 2016 to 47,731 tU in 2020.
Unfavourable market conditions, compounded by the Covid-19 pandemic, led to a
sharp decrease in investment in the development of new and existing mines."
Looking to the future uranium needs of the anticipated increase in commercial
nuclear power, the report states "intense development of new projects will be
needed in the current decade to avoid potential supply disruptions."
Furthermore, "there will have to be a doubling in the development pipeline for
new projects by 2040. There are more than adequate project extensions, uranium
resources and other projects in the pipeline to accomplish this need, but it
is essential for the market to send the signals needed to launch the
development of these projects(19)."

In a recent report issued by the United Nations Economic Commission for Europe
("Technology Brief - Nuclear Power")(20), the UNECE concluded that "Nuclear
power is an important source of low-carbon electricity and heat that
contributes to attain carbon neutrality. They have played a major role in
avoiding carbon dioxide (CO(2)) emissions to date.  Decarbonising energy is a
significant undertaking that requires the use of all available low-carbon
technologies. Analyses indicate that the world's climate objectives will not
be met if nuclear technologies are excluded" (emphasis added).

The New Nuclear Watch Institute (NNWI) released its study (28 July 2021)
entitled "Energy Security in the Age of Net-Zero Ambitions and the System
Value of Nuclear Power."  The European-based think tank concluded that
establishing and preserving a diversified, low-carbon generation mix during
the transition to a decarbonised energy system is crucial, and that nuclear
technology is necessary to back up variable renewables without increasing
exposure to the risks of price volatility and supply insecurity of an imported
transitional fuel (i.e. natural gas).

Kazatomprom reported that Q2 2021 production (100% basis) totalled 14.4
million lbs as compared to 13.6 million lb year-on-year.  Uranium output
reached 27.2 million lb for the first six months of the year, virtually
equivalent to the same period in 2020 (27.1 million lb).  Current 2021
guidance foresees total production in the range of 58.5 - 59.3 million lb
U(3)O(8) which would be substantially above the 2020 output of 50.6 million
lb. In its announcement of 2 July 2021, Kazatomprom advised that uranium
production during 2023 would remain at the planned 2022 level of 22,500-23,000
tU (58.5-59.8 million lb), which is approximately 20% below the expected
production rate under the Subsoil Use Contracts (27,500-28,00 tU; 71.5-72.8
million lb). Full implementation of the production restraint plan would remove
5000 tU (13.0 million lb) from the previously anticipated global primary
supply in 2023.

In its 28 July 2021 Second Quarter Result Conference Call, Cameco reported
that Cigar Lake production could be as much as 12.0 million lb in 2021
(subject to any further disruptions due to Covid-19 or forest fires in the
area) with Cameco receiving "up to 6.0 million lb". Regarding 2021 market
purchases, the company is forecasting 11 - 13 million lb which includes
volumes which have already been delivered, those that are already under
contract for 2021 delivery, pounds purchased from its equity position (40%) in
JV Inkai (Kazakhstan) as well as "purchase of excess inventory from NUKEM" (it
should be noted that during 2021 Cameco is entitled to purchase as much as 5.3
million lb from JV Inkai, representing 59.4% of the 2021 planned production of
9.0 million lb).  Regarding the term market, the company reported an
additional 7.0 million lb having been added to their contract portfolio
supplementing the 9.0 million lb secured earlier in the year bringing the
aggregate of new term contracts executed since 2019 to "over 60 million
pounds".

On 2 July, the Euratom Supply Agency (ESA) released its "Annual Report -
2020" (21) which documents nuclear fuel activities by the commercial nuclear
power industry within the European Union and the United Kingdom.  Gross
uranium requirements totalled 41.1 million lb in 2020, with the utilities
purchasing 32.7 million lb (97% under multi-year/term uranium agreements).
The five principal uranium suppliers to the European Union included Niger,
Russia, Kazakhstan, Canada and Australia which, in the aggregate, provided
91.3% of the total uranium acquired during the year. Uranium inventories fell
slightly from the 2019 level to 110.2 million lb, down considerably from the
2016 inventory level of 133.9 million lb. Forward uranium coverage ranges from
116% in 2024 declining to 57% by 2029 (Euratom Supply Agency, "Annual Report
2020," 2 July 2021).

 

Market Outlook

Looking forward, in Yellow Cake's opinion, the spot uranium price will remain
highly volatile for the foreseeable future. The 18 October 2021 announcement
by Kazatomprom that the world's largest uranium producer will be participating
in a newly-formed physical uranium fund, ANU Energy OEIC Ltd., initially
funded at US$50 million with the expectation of raising a further US$500
million in capital to acquire physical uranium from the market is expected to
add increased price pressure.

UxC's most recent market outlook published 18 October 2021 concluded that
"although there is no imminent shortage of uranium expected in the near-term,
the clear limitation of expected primary production over the next few years
relative to declining inventories and other secondary supplies will
undoubtedly contribute to sustained high prices in the months ahead."(22)

 

 

Net Asset Value

Yellow Cake's estimated net asset value on 30 September 2021 was £3.26 per
share or US$675.2 million, consisting of 13.86 million lb of U(3)O(8),
valued at a spot price of US$43.00/ lb(23), a uranium derivative liability of
US$6.5 million(24), and cash and other current assets and liabilities of
US$85.9 million(25)(.)

( )

     Yellow Cake Estimated Net Asset Value as at 30 September 2021
                                                                                            Units
     Investment in Uranium
     Uranium oxide in concentrates ("U(3)O(8)")                      (A)                    lb                13,855,601
     U(3)O(8) fair value per pound ((23))                            (B)                    US$/lb            43.00
     U(3)O(8) fair value                                             (A) x (B) = (C)        US$ m             595.8

     Uranium derivative liability ((24))                             (D)                    US$ m             (6.5)
     Cash and other net current assets/(liabilities) ((25))          (E)                    US$ m             85.9
     Net asset value in US$ m                                        (C) + (D) + (E) = (F)  US$ m             675.2

     Exchange Rate ((26))                                            (G)                    US$/GBP           1.3484
     Net asset value in £ m                                          (F) / (G) = (H)        £ m               500.7
     Number of shares in issue less shares held in treasury ((27))   (I)                                      153,671,232

     Net asset value per share                                       (H) / (I)              £/share           3.26

 

 

 

Yellow Cake's estimated proforma net asset value on 5 November 2021 was
£3.39 per share(28) or US$840.8 million, assuming 18.80 million lb of
U(3)O(8) valued at a spot price of US$43.50/lb(29), a uranium derivative
liability of US$6.5 million and cash and other current assets and liabilities
of US$85.9 million as at 30 September 2021, plus net proceeds from the
October Placing of US$145.7 million less an estimated US$137.8 million of the
proceeds from the October Placing applied to uranium purchases.

At market close on that date, the Company's share price was £3.56 per share,
which represents a 5% premium to the above estimated proforma net asset value
per share.

 

     Yellow Cake Estimated Proforma Net Asset Value as at 5 November 2021
                                                                                          Units
     Investment in Uranium
     Uranium oxide in concentrates ("U(3)O(8)")( (30))             (A)                    lb                  18,805,601
     U(3)O(8) fair value per pound ((29))                          (B)                    US$/lb              43.50
     U(3)O(8) fair value                                           (A) x (B) = (C)        US$ m               818.0

     Uranium derivative liability ((24))                           (D)                    US$ m               (6.5)
     Cash and other net current assets/(liabilities) ((31))        (E)                    US$ m               29.3
     Net asset value in US$ m                                      (C) + (D) + (E) = (F)  US$ m               840.8

     Exchange Rate ((31))                                          (G)                    US$/GBP             1.3490
     Net asset value in £ m                                        (F) / (G) = (H)        £ m                 623.3
     Number of shares in issue less shares held in treasury((33))  (I)                                        183,671,232

     Net asset value per share                                     (H) / (I)              £/share             3.39

 

 

 

This announcement contains inside information for the purposes of Article 7 of
Regulation (EU) no 596/2014 which is part of UK law by virtue of the European
Union (Withdrawal) Act 2018.

 

 

ENQUIRIES:

 Yellow Cake plc
 Andre Liebenberg, CEO            Carole Whittall, CFO
 Tel: +44 (0) 153 488 5200

 Nominated Adviser and Joint Broker: Canaccord Genuity Limited
 Henry Fitzgerald-O'Connor        James Asensio
 Georgina McCooke

 Tel: +44 (0) 207 523 8000

 Joint Broker: Berenberg
 Matthew Armitt                   Jennifer Wyllie
 Varun Talwar                     Detlir Elezi
 Tel: +44 (0) 203 207 7800

 Financial Adviser: Bacchus Capital Advisers
 Peter Bacchus                    Richard Allan

 Tel: +44 (0) 203 848 1640

 Investor Relations: Powerscourt
 Peter Ogden                      Linda Gu
 Tel: +44 (0) 7793 858 211

 

 

 

ABOUT YELLOW CAKE

Yellow Cake is a London-quoted company, headquartered in Jersey, which offers
exposure to the uranium spot price. This is achieved through its strategy of
buying and holding physical triuranium octoxide ("U(3)O(8)"). It may also seek
to add value through the acquisition of uranium royalties and streams or other
uranium related activities. Yellow Cake seeks to generate returns for
shareholders through the appreciation of the value of its holding of U(3)O(8)
and its other uranium related activities in a rising uranium price
environment. The business is differentiated from its peers by its ten-year
Framework Agreement for the supply of U(3)O(8) with Kazatomprom, the world's
largest uranium producer. Yellow Cake currently holds 13.86 million pounds of
U(3)O(8), all of which is held in storage in Canada and France.

 

FORWARD LOOKING STATEMENTS

Certain statements contained herein are forward looking statements and are
based on current expectations, estimates and projections about the potential
returns of the Company and the industry and markets in which the Company will
operate, the Directors' beliefs and assumptions made by the Directors. Words
such as "expects", "anticipates", "should", "intends", "plans", "believes",
"seeks", "estimates", "projects", "pipeline", "aims", "may", "targets",
"would", "could" and variations of such words and similar expressions are
intended to identify such forward looking statements and expectations. These
statements are not guarantees of future performance or the ability to identify
and consummate investments and involve certain risks, uncertainties and
assumptions that are difficult to predict, qualify or quantify. Therefore,
actual outcomes and results may differ materially from what is expressed in
such forward looking statements or expectations. Among the factors that could
cause actual results to differ materially are: uranium price volatility,
difficulty in sourcing opportunities to buy or sell U(3)O(8), foreign exchange
rates, changes in political and economic conditions, competition from other
energy sources, nuclear accident, loss of key personnel or termination of the
services agreement with 308 Services Limited, changes in the legal or
regulatory environment, insolvency of counterparties to the Company's material
contracts or breach of such material contracts by such counterparties. These
forward-looking statements speak only as at the date of this announcement. The
Company expressly disclaims any obligation or undertaking to disseminate any
updates or revisions to any forward looking statements contained herein to
reflect any change in the Company's expectations with regard thereto or any
change in events, conditions or circumstances on which any such statements are
based unless required to do so by applicable law or the AIM Rules.

 

 

(1)      Based on the month end spot price of US$32.10/ lb published by
UxC, LLC on 28 June 2021 and 13,305,601 lb U₃O₈ held by the company as at
30 June 2021.

(2)      Based on the daily spot price of US$43.00/ lb published by UxC,
LLC on 30 September 2021 and 13,855,601 lb U₃O₈ held by the company as at
30 September 2021.

(3)     Estimated net asset value per share on 30 September 2021 is
calculated assuming 157,740,730 ordinary shares in issue less 4,069,498 shares
held in treasury, the Bank of England's daily USD/ GBP exchange rate of 1.3484
on 30 September 2021 and the daily spot price published by UxC, LLC on 30
September 2021.

(4)       Daily spot price published by UxC, LLC on 30 September 2021.

(5)       Estimated net asset value per share on 5 November 2021 is
calculated assuming 187,740,730 ordinary shares in issue less 4,069,498 shares
held in treasury, a US$/GBP exchange rate of 1.3490 and the daily spot price
published by UxC, LLC on 5 November 2021.

(6)       Yellow Cake's estimated pro-forma net asset value on 5
November  2021 was US$840.8 million, consisting of 13,855,601 lb of
U(3)O(8) held at that date, plus a purchase commitment of 2.0 million lb of
U(3)O(8) from Kazatomprom for delivery between October and December 2021, plus
a purchase commitment of 2.0 million lb of U(3)O(8) from Curzon for delivery
in November 2021, plus 0.95 million lb of U(3)O(8) to be purchased from
Kazatomprom, subject to contract, for delivery in June 2022, valued at the
daily spot price of US$43.50/ lb published by UxC, LLC on 5 November 2021, a
derivative liability of US$6.5 million and cash and other current assets and
liabilities of US$85.9 million as at 30 September 2021, plus net proceeds from
the October Placing of US$145.7 less a cash consideration of US$64.5 million
to be paid to Kazatomprom in respect of 2 million lb of U(3)O(8) to be
delivered in 2021, less a cash consideration of US$92.6 million to be paid to
Curzon in respect of 2 million lb of U(3)O(8) to be delivered in 2021, less a
cash consideration of US$45.2 million to be paid to Kazatomprom (subject to
contract) in respect of 0.95 million lb of U(3)O(8) to be delivered in 2022.

(7)      Daily spot price published by UxC, LLC on 5 November 2021.

(8)      UxC Weekly, Vol. 35 No. 34, 30 August 2021.

(9)      UxC Weekly, 6 September 2021.

(10)   Sprott press release: SPROTT PHYSICAL URANIUM TRUST ANNOUNCES FILING
OF AMENDED AND RESTATED BASE SHELF PROSPECTUS, 10 September 2021.

(11)   UxC Weekly, Vol. 35 No. 39, 27 September 2021.

(12)   UxC Weekly, Vol. 35 No. 40, 4 October 2021.

(13)   World Nuclear Association, "World Nuclear Performance Report 2021,"
September 2021.

(14)   Exelon press release, "Passage of Illinois Energy Legislation
Preserves Nuclear Plants and Strengthens State's Clean Energy Leadership,"13
September 2021.

(15)   Exelon Press Release, "Illinois Clean energy Legislation Spurs Exelon
Generation to Fill 650 Jobs, Invest $300 Million in Capital Projects," 29
September 2021.

(16)   IAEA press release, "IAEA Increases Projections for Nuclear Power Use
in 2050," 16 September 2021.

(17)   Argus Media article, "Japan's Potential New Premier Supports Nuclear
Power, 29 September 2021.

(18)   The Straits Times, "Japan's new PM Kishida defends pro-nuclear stance
in parliamentary debate," 11 October 2021.

(19)   World Nuclear Association, "The Nuclear Fuel Report - 2021 Edition," 8
September 2021.

(20)
https://unece.org/sites/default/files/2021-08/Nuclear%20power%20brief_EN_0.pdf
(https://unece.org/sites/default/files/2021-08/Nuclear%20power%20brief_EN_0.pdf)
.

 

(22)     Ux Weekly, "Third Quarter Spot Uranium Market Update," 18
October 2021

(23)     Daily spot price published by UxC, LLC on 30 September 2021.

(24)     Yellow Cake purchased of 8,091,385 lb of U(3)O(8) from
Kazatomprom at IPO on 5 July 2018 for a cash consideration of US$170,000,000
under the Framework Agreement (the "Initial Purchase"). As part of the Initial
Purchase, the Company benefited from a purchase price which was 2.5% below the
spot price, resulting in the Company receiving an aggregate discount of
approximately US$ 4.3 million. In exchange for this discount, the Company
provided to Kazatomprom an option to repurchase up to 25% of the Initial
Purchase volume of 8,091,385 lb U(3)O(8) at the prevailing uranium spot price
less an aggregate discount of approximately US$6.5 million (the "Repurchase
Option"). The Repurchase Option could only be exercised if the U(3)O(8) spot
price exceeded US$37.50 /lb for a period of 14 consecutive days (the "Pricing
Condition"), starting three years from 5 July 2018 and expiring on 30 June
2027 and was exerciseable within 60 days of the Pricing Condition being met.
The Company had a corresponding option (the "Buyback Option") to purchase from
Kazatomprom all or a portion of the volume repurchased by Kazatomprom under
the Repurchase Option at the prevailing spot price. The Pricing Condition was
met on 17 September 2021 and the parties are in discussion regarding
arrangements for the exercise of the Repurchase Option and the Buyback Option.
It is expected that, subject to final agreement, Yellow Cake and Kazatomprom
will agree that Kazatomprom will exercise its Repurchase Option at a price of
US$43.25/lb less an aggregate discount of US$6.5 million, after which Yellow
Cake will exercise its Buyback Option for the same quantity at a price of
US$43.25/lb, resulting in a net pay-out to Kazatomprom of US$6.5 million.

(25)     Cash and cash equivalents and other net current assets and
liabilities as at 30 September 2021.

(26)     Bank of England's daily USD/ GBP exchange rate of 1.3484 on 30
September 2021.

(27)     Net asset value per share on 30 September 2021 is calculated
assuming 157,740,730 ordinary shares in issue less 4,069,498 shares held in
treasury. The shares held in treasury take into account the treasury shares
used for the settlement of the option exercise announced by the Company on 26
July 2021.

(28)    Estimated net asset value per share on 5 November 2021 is calculated
assuming 187,740,730 ordinary shares in issue less 4,069,498 shares held in
treasury, a USD/ GBP exchange rate of 1.3490 and the daily spot price
published by UxC, LLC on 5 November 2021.

(29)    Daily spot price published by UxC, LLC on 5 November 2021.

(30)   Comprises 13,855,601 lb of U(3)O(8) held 5 November 2021, plus a
purchase commitment of 2.0 million lb of U(3)O(8) from Kazatomprom for
delivery between October and December 2021, plus a purchase commitment of 2.0
million lb of U(3)O(8) from Curzon for delivery in November 2021, plus 0.95
million lb of U(3)O(8) to be purchased from Kazatomprom, subject to contract,
for delivery in June 2022.

(31)    Includes cash and other current assets and liabilities of US$85.9
million as at 30 September 2021, plus net proceeds from the October Placing of
US$145.7 million less a cash consideration of US$64.5 million to be paid to
Kazatomprom in respect of 2 million lb of U(3)O(8) to be delivered in 2021,
less a cash consideration of US$92.6 million to be paid to Curzon in respect
of 2 million lb of U(3)O(8) to be delivered in 2021, less a cash
consideration of US$45.2 million to be paid to Kazatomprom (subject to
contract) in respect of 0.95million lb of U(3)O(8) to be delivered in 2022.

(32)     Bank of England's daily USD/ GBP exchange rate of 1.3484 on 30
September 2021.

(33)     Net asset value per share on 30 September 2021 is calculated
assuming 157,740,730 ordinary shares in issue less 4,069,498 shares held in
treasury.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  MSCUWVNRANUARRA