| | | | | | S-1 | | | |
| | | | | | S-2 | | | |
| | | | | | S-5 | | | |
| | | | | | S-12 | | | |
| | | | | | S-19 | | | |
| | | | | | S-24 | | | |
| | | | | | S-25 | | | |
| | | | | | S-34 | | | |
| | | | | | S-35 | | | |
| | | | | | S-36 | | | |
| | | | | | S-37 | | | |
| | | | | | S-38 | | | |
| | | | | | S-41 | | | |
| | | | | | S-41 | | | |
| | | | | | S-41 | | | |
| | | | | | S-42 | | | |
| | | | | | S-42 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | |
Percentage of Maximum Gross Proceeds
Raised in Rights Offering |
| |||||||||||||||||||||
|
($ in thousands)
|
| |
15%
|
| |
50%
|
| |
75%
|
| |
100%
|
| ||||||||||||
|
Gross proceeds
|
| | | $ | 4,645 | | | | | $ | 15,484 | | | | | $ | 23,226 | | | | | $ | 30,968 | | |
|
Estimated fees and expenses
|
| | | | 450 | | | | | | 450 | | | | | | 450 | | | | | | 450 | | |
|
Net proceeds
|
| | | $ | 4,195 | | | | | $ | 15,034 | | | | | $ | 22,776 | | | | | $ | 30,518 | | |
| Intended use of net proceeds, listed in order of priority: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operation of the Demonstration Plant(1)
|
| | | | 0 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 4,500 | | |
|
Advancement of the Demonstration Plant(1)
|
| | | | 0 | | | | | | 526 | | | | | | 8,263 | | | | | | 16,000 | | |
|
Bear Lodge REE Project Permitting(1)
|
| | | | 0 | | | | | | 3,768 | | | | | | 3,768 | | | | | | 3,768 | | |
|
Other general corporate expenses
|
| | | | 4,195 | | | | | | 6,240 | | | | | | 6,245 | | | | | | 6,250 | | |
| |
Subscription price
|
| | | | | | | | | $ | 0.24 | | |
| |
Net tangible book value per share as of September 30, 2025
|
| | | $ | 0.05 | | | | | | | | |
| |
Increase in net tangible book value attributable to this rights offering
|
| | | | 0.04 | | | | | | | | |
| |
As-adjusted net tangible book value per share after giving effect to the rights offering
|
| | | | | | | | | | 0.09 | | |
| |
Dilution in net tangible book value per share to existing shareholders who participate in the rights offering
|
| | | | | | | | | $ | 0.15 | | |
| | | |
As of
September 30, 2025 |
| |||||||||
|
($ in thousands)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 21,713 | | | | | $ | 52,231 | | |
|
Debt
|
| | | $ | 0 | | | | | $ | 0 | | |
|
Shareholders’ equity
|
| | | $ | 24,719 | | | | | $ | 55,237 | | |
|
Total capitalization
|
| | | $ | 24,719 | | | | | $ | 55,237 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |