EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory,...

7
1 www.canaccordgenuity.com Canaccord Colts Over the last eight months, IMX Resources (ASX:IXR) has rapidly advanced its Chilalo project in Tanzania from a desktop study to a high-grade project with a strong foundaon for success. In parcular, the announcements made since our last report in Early March warrant close aenon. These include the announcement of a maiden inferred resource grading 10.7% Total Graphic Content (TGC), comprising up to 57.4% jumbo or large flake. This is amenable to simple processing to produce a 95.9% concentrate. The company has subsequently signed a potenally valuable MoU for 25Ktpa with one of China’s largest private trading groups, which IXR has a good relaonship with and has traded over US$80m of commodies with in the recent past. In addion, the company has improved its balance sheet following a capital raising and JV deal, which should see the company with adequate funding for over twelve months (following receipt of funds). A high-level study with a consultancy group has confirmed the project’s development potenal, and a pre-feasibility study has now commenced. The company has also engaged leading graphite market advisory service, Benchmark Mineral Intelligence, to provide a market report as part of this PFS. Given the significant progress made in recent months, we believe IXR has quickly emerged as one of the few quality juniors in the sector. With a pipeline of news-flow expected to add to recent progress - and as Tesla’s developments drive a return of interest to the graphite themac - we perceive the closing of a large valuaon mismatch here that the market has so far overlooked. EMERGING WITH A QUALITY GRAPHITE PROJECT THE PRICE OR VALUE OF PRODUCTS MENTIONED IN THIS REPORT ARE SPECULATIVE AND MAY BE HIGHLY VOLATILE AND THE MARKET FOR THEM MAY BE ADVERSELY AFFECTED BY A LACK OF LIQUIDITY WHICH MAY LIMIT THE ABILITY TO BUY OR SELL THE PRODUCTS. THE INFORMATION CONTAINED WITHIN IS DERIVED FROM SOURCES WHICH WE BELIEVE TO BE RELIABLE, BUT WE MAKE NO REPRESENTATION THAT IT IS COMPLETE OR RELIABLE. PLEASE REFER TO THE DISCLAIMER ON THE LAST PAGE OF THIS DOCUMENT. COMPANY STATISTICS Closing price (07/05/15) $0.01 12 month Lo-Hi $0.008 - $0.054 Market Cap (A$m) $8.6m Issued shares (mil) 827.8m Opons: listed, unlisted 13.5m, 14.2m Cash (est) $3.5m (inc Figtree $2m) MAJOR SHAREHOLDERS Tim Murray 11.4 % Taifeng Group 8.3 % Capital Drilling 5.4 % Cannon Partners Fund 3.0% SHARE PRICE PERFORMANCE (12MTH) REPORT OVERVIEW Company Code ASX:IXR Author ALEX COWIE Date of report 08/05/15 Company website CLICK HERE Previous research CLICK HERE Canaccord Genuity Australia’s focus is in mid-cap equies, for which we won three categories at the most recent East Coles equity market awards. This included ‘Best Equies Research’ in the independent category. Canaccord Colt provides an ‘incubator’ for a limited number of small-cap equies which our team has strong convicon on. Colt will cover our focus sectors of Industrials, Life Sciences, and Resources. There will be up to twenty Colt stocks, with at least four reports published annually on each. If forwarded to you, you can receive Canaccord Colt directly by clicking here. Canaccord Genuity (Australia) Limited was the lead manager to the placement at an issue price of $0.01 to raise a total of $1.57million in April 2015. ...RIGHT AS TESLA SHINES THE SPOTLIGHT BACK ON THE SECTOR

Transcript of EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory,...

Page 1: EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all

1 www.canaccordgenuity.comCanaccord Colts

Over the last eight months, IMX Resources (ASX:IXR) has rapidly advanced its Chilalo project in Tanzania from a desktop study to a high-grade project with a strong foundation for success. In particular, the announcements made since our last report in Early March warrant close attention.

These include the announcement of a maiden inferred resource grading 10.7% Total Graphitic Content (TGC), comprising up to 57.4% jumbo or large flake. This is amenable to simple processing to produce a 95.9% concentrate.

The company has subsequently signed a potentially valuable MoU for 25Ktpa with one of China’s largest private trading groups, which IXR has a good relationship with and has traded over US$80m of commodities with in the recent past.

In addition, the company has improved its balance sheet following a capital raising and JV deal, which should see the company with adequate funding for over twelve months (following receipt of funds).

A high-level study with a consultancy group has confirmed the project’s development potential, and a pre-feasibility study has now commenced. The company has also engaged leading graphite market advisory service, Benchmark Mineral Intelligence, to provide a market report as part of this PFS.

Given the significant progress made in recent months, we believe IXR has quickly emerged as one of the few quality juniors in the sector. With a pipeline of news-flow expected to add to recent progress - and as Tesla’s developments drive a return of interest to the graphite thematic - we perceive the closing of a large valuation mismatch here that the market has so far overlooked.

EMERGING WITH A QUALITY GRAPHITE PROJECT

THE PRICE OR VALUE OF PRODUCTS MENTIONED IN THIS REPORT ARE SPECULATIVE AND MAY BE HIGHLY VOLATILE AND THE MARKET FOR THEM MAY BE ADVERSELY AFFECTED BY A LACK OF LIQUIDITY WHICH MAY LIMIT THE ABILITY TO BUY OR SELL THE PRODUCTS. THE INFORMATION CONTAINED WITHIN IS DERIVED FROM SOURCES WHICH WE BELIEVE TO BE RELIABLE, BUT WE MAKE NO REPRESENTATION THAT IT IS COMPLETE OR RELIABLE. PLEASE REFER TO THE DISCLAIMER ON THE LAST PAGE OF THIS DOCUMENT.

COMPANY STATISTICS

Closing price (07/05/15) $0.01

12 month Lo-Hi $0.008 - $0.054

Market Cap (A$m) $8.6m

Issued shares (mil) 827.8m

Options: listed, unlisted 13.5m, 14.2m

Cash (est) $3.5m (inc Figtree $2m)

MAJOR SHAREHOLDERS

Tim Murray 11.4 %

Taifeng Group 8.3 %

Capital Drilling 5.4 %

Cannon Partners Fund 3.0%

SHARE PRICE PERFORMANCE (12MTH)

REPORT OVERVIEW

Company Code ASX:IXR

Author ALEX COWIE

Date of report 08/05/15

Company website CLICK HERE

Previous research CLICK HERE

Canaccord Genuity Australia’s focus is in mid-cap equities, for which we won three categories at the most recent East Coles equity market awards. This included ‘Best Equities Research’ in the independent category. Canaccord Colt provides an ‘incubator’ for a limited number of small-cap equities which our team has strong conviction on. Colt will cover our focus sectors of Industrials, Life Sciences, and Resources. There will be up to twenty Colt stocks, with at least four reports published annually on each. If forwarded to you, you can receive Canaccord Colt directly by clicking here.

Canaccord Genuity (Australia) Limited was the lead manager to the placement at an issue price of $0.01 to raise a total of $1.57million in April 2015.

...RIGHT AS TESLA SHINES THE SPOTLIGHT BACK ON THE SECTOR

Page 2: EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all

2 www.canaccordgenuity.comCanaccord Colts

HIGH-GRADE RESOURCE

On the 7th April, IXR announced an inferred resource of 7.4Mt at 10.7%TGC (5% cut-off) at its Chilalo graphite project, following a drilling program of 3,810m (RC) and 544m (diamond). The majority of this resource sits within 100m of the surface.

There is scope for this to grow, with the resource open along strike and down dip, particularly with 90% of the strike identified by VTEM still unexplored.

Given IXR’s intended scale of production of up to 50ktpa, this resource is adequate to provide a reasonable mine life in the first instance. The strategic focus has been on ‘quality not tonnage’.

The grade of 10.7% TGC at IXR’s Chilalo project compares favourably to regional peers (also using a 5% cut-off) such as Kibaran Resources (KNL): 9.8%, Magnis Resources (MNS): 5.2%, and Syrah Resources with 10.2%. It is important to note that Syrah’s high-grade zone is 17.0% TGC, and uses a 13% cut-off.

UP TO 57% JUMBO & LARGE FLAKE

Initial metallurgical results are positive. Basic flotation has yielded concentrate grading 95.9% total carbon, with total graphitic carbon results pending. Flake size distribution is also good. Concentrate weighted to large and jumbo flake is more valuable as the larger flake sizes command a higher market price.

Jumbo and large flake combined comprised 49.1% of the first sample, and 57.4% of the second. Using current graphite pricing (CIF prices for H1 CY15) the flake distribution in these samples would drive basket prices of US$1,050/t and US$1,098/t respectively. IXR sees an added opportunity to improve the proportion of jumbo and large flake in the final concentrate, though further optimisation of the flotation process

The company has tested a number of holes to get an initial understanding of spatial distribution of flake sizes over the resource. This is an important consideration, as flake size can vary significantly across a deposit, impacting final basket price from different areas of a resource.

Fig 1: IXR’s favourable project grade and flake distribution, versus market cap (bubble size)

Source: company Presentation

Page 3: EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all

3 www.canaccordgenuity.comCanaccord Colts

STRATEGY: START SMALL AND SIMPLE

On the 22nd April, the company announced that the consultancy group, Battery Limits, confirmed Chilalo as a viable proposition. The plan is to pursue a project that would produce up to 50ktpa.

This will require a small, relatively simple plant, with easily sourced conventional parts. This approach would be far easier to finance, quicker to build, and in theory, easier to commission. Operational risk will be lower, and it should be easier to find buyers for these kind of volumes without negatively impacting the market.

We published research based on site visits to East African graphite projects with consultant Geologist, Dr Andrew Tunks, including the Chilalo project, ‘View from the Ground’ (available here). In this, my colleagues highlighted the positive geology, and also that IXR has the benefit of existing infrastructure. IXR has been active in the area for several years and has established camps, water supply, power, accommodation and offices, prep lab and core storage. The location is also positive, with the deep-water port of Mtwara 220km away, the majority of which is via sealed road.

In addition, IXR has strong community engagement, in-country experience, and relations with the government. The company’s Country Manager, Heavenlight Kavishe, has previously held positions with Tanzanian Government agencies.

IXR recently began the permitting process, and announced in April that development of the project has been accepted for registration by the National Environment Management Council. An ESIA (Environmental and Social Impact Assessment) now follows, and a consultant has started work on this. The terms of reference for the ESIA have already been approved.

The addition to the Board of Bruce McFadzean on 30th March brings significant experience to an already very commercially minded and competent Board / Management team. Half of McFadzean’s thirty years in mining includes senior positions with BHP and RIO, and a role as MD of DRC based Mawson West, which brings added African experience to the table.

IMPROVED FUNDING SITUATION

IXR’s cash position has improved following a successful capital raising of A$1.57m in early April 2014, and the receipt of a US$0.3m prepayment (from a $US2m payment) from Fig Tree.

Following the Tanzanian Fair Competition Commission’s decision in late April to approve a JV, Fig Tree is expected to pay the balance of US$1.7m in the first half of May.

Including the funds from the capital raising, and the balance from Fig Tree, IXR’s cash balance will be ~A$3.5m.

IXR then stands to receive a further US$4m from Fig Tree before the end of the September quarter, following successful completion of a 6 diamond hole, 2,200m geotechnical program at the Ntaka Hill Nickel Project (Fig Tree is funding this US$1m program).

CREDIBLE MOU WITH EXISTING TRADING PARTNER

On the 15th April, IXR announced a 25ktpa Memorandum of Understanding for sale of Chilalo graphite concentrate with China-Base Ningbo.

China-Base Ningbo ranks in the top ten of China’s private trading enterprises, with annual turnover last year at $4.5 billion.

Ningbo represent end users interested in high purity, coarse flake graphite for the manufacture of batteries for Electric Vehicles.

Although MoUs are not uncommon, we view this MoU as carrying more weight than most. Principally, this is because this partner has a strong existing relationship with the company, and has traded actively with IXR in the recent past.

IXR reports that across 2013 and 2014, it sold China-Base Ningbo iron ore valued at US$87m when it was operating its Cairn Hill mine. This was a positive business relationship, which IXR has maintained since.

Page 4: EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all

4 www.canaccordgenuity.comCanaccord Colts

to 1,400m) will begin in early May, and run through to early June. Management has chosen diamond drilling over RC to facilitate assessment of the variability of the metallurgy (TGC and flake distribution), provide core for geotechnical purposes, as well as enabling resource estimation (into Measured and Indicated categories).

The goal will be to bring enough resource in to the Measured and Indicated categories to provide a mineable inventory, and sufficient tonnes to demonstrate an adequate mine life.

There is no plan at this stage to increase the resource size, however with the resource open in all directions, there is clear scope to do this at an appropriate time.

The company is working on optimisation of the flow sheet to increase the proportion of jumbo and large flake size in the concentrate.

A Pre-Feasibility Study has already commenced. This should take four months, with results due in September. If the company concludes the PFS by September as planned, it will have moved from first drill hole to PFS in just thirteen months, around half the time taken by some of its peers.

RAPID PROGRESS

In the space of just seven months, management has progressed Chilalo from a conceptual desktop study to the current situation where it has defined a high-grade resource, provided excellent metallurgical results, announced a credible and potentially valuable MoU, commissioned a study on the project, turned its balance sheet around, and commenced the permitting process.

The company made efficient use of the period falling within the Wet Season, which runs from December to April.

On the 10th March, IXR announced a project update, which served in part as a strategic outline for the coming months in regards resource estimate, met allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all of these points.

LOOKING AHEAD

We expect strong news-flow to continue in the coming quarters. A 12-14 hole diamond drill program (for up

Source: company presentation

Fig 2: Rapid timeline for progress at Chilalo

Page 5: EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all

5 www.canaccordgenuity.comCanaccord Colts

rapidly constructing.

Tesla reports: ‘…the [Powerwall] business unit will be a multi-billion dollar per year one in the near term’.

Benchmark Mineral Intelligence reports that Tesla will have capacity to produce 3.5 million Powerwall units per annum by 2020 when the Gigafactory is at full capacity.

Without tapping any demand from domestic commercial markets, or from global markets, Tesla could achieve this quantum of sales with a 3.1% market penetration of the 114 million homes in the US.

Benchmark Mineral Intelligence calculates that each unit would drive demand for 40Kg of flake graphite (to produce the 16Kg of spherical graphite used in the unit). On this basis, the sale of 3.5 million units pa would drive additional demand of 140,000 tpa of flake graphite, compared to the current annual production of ~375,000 tpa.

Fig 3 aims to illustrates the potential impact of just one product line, from just one battery plant. Yet over the last twelve months, construction has started on FIVE other such ‘super-plants’ for mass production of affordable lithium ion batteries. These are all in China, and include plants for Foxconn, LG, Boston Power, BYD and ATL. In addition, Samsung SDI is expanding an existing plant.

It is worth pointing out that while demand is poised to increase, there are also a number of graphite juniors hoping to commence significant production. To provide some indication of how this dynamic may drive the

Driving this rapid progress is a high quality Board and management team, and a continuation of this pace may see IXR catch up with some of its peers.

Given the drill program and PFS will fall during the June quarter, the anticipated quarterly burn for the quarter is A$2.5m. Receipt of the US$4m payment from Fig Tree in the September Q as expected would maintain a comfortable cash balance.

Given the pace of progress, we expect Management to be looking ahead to assess financing options for the DFS and development. We have seen debt financing by Chinese partners proposed for other ASX-listed graphite juniors, so this may be an option for IXR.

There is scope for another MoU, given that the current MoU is for 25ktpa and the production capacity is up to 50ktpa.

China Ningbo would likely be a taker for the other 25ktpa, given its interest to date, mandates to source larger volumes, and pre-existing relationship with the company. However, the company’s stated preference is to have more than one offtake partner. COMMENT ON THE GRAPHITE MARKET

Tesla Motors (NASDAQ:TLSA) helped put the graphite market back in the spotlight on the 1st May, in announcing a new product: The Powerwall. This is a wall-mounted lithium/graphite battery designed for residential use. Tesla intends to produce them on a vast scale from the Nevada-based Gigafactory it is

FIG 3: ESTIMATION OF FLAKE GRAPHITE REQUIRED FOR PRODUCTION OF TESLA POWERWALL

Source: CG, with Tesla & Benchmark data

Page 6: EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all

6 www.canaccordgenuity.comCanaccord Colts

SUMMARY

IXR has delivered on its stated strategy over the last few months to emerge with a solid foundation for taking Chilalo forward toward development.

The company has defined a high-grade resource, with excellent metallurgical qualities.

It has signed a high value MoU with a genuine counterparty, determined the project is economically viable and commenced permitting, and improved funding.

With further news-flow anticipated in coming quarters, including drill results, additional MoU’s, PFS outcomes, potential news on project financing, and the US$4m payment from Fig Tree - we anticipate growing interest in the significant value opportunity and a rerating to bring IXR in line with its peers.

Loosely evaluating IXR by comparing its EV to its intended scale of production (Fig 5) offers a rough indication of the mismatch between its valuation and that of its peers.

We anticipate that as we see an increase in market awareness of the progress made by IXR, and its continued emergence as a credible, high-grade project, IXR’s valuation could move closer in line with that its peers.

prices for the various product specifications over time, Benchmark Minerals has kindly provided Canaccord with the following comments specifically for this report:

‘Upward price pressure is likely to begin towards the end of the year [2015] as demand from the battery sector escalates. This will continue into 2016 as supplies tighten and competition between consumers increases for existing output, which is unlikely to be supplemented by significant new quantities entering the market in the medium-term.

Source: Canaccord Genuity, Iress, Company reports

Fig 5: EV/TARGET PRODUCTION METRIC FOR IXR, VERSUS REGIONAL PEERS

FIG 4: BASE CASE FORECAST GRAPHITE PRICES

Source: Benchmark Minerals, Syrah Resources

This squeeze on supply is likely to continue at a slower rate into 2017 as new operations ramp up production, which will be followed by a slight correction in the market in 2018. With a limited supply of XL/jumbo flake products today, this trend is expected to be particularly severe across higher value grades, while for medium-large flake products the recovery is likely to be slower in the short-term but will accelerate as traditional markets compete to secure supplies’

Page 7: EMERGING WITH A QUALITY GRAPHITE PROJECT RIGHT AS … · allurgical work, technical advisory, offtake, and permitting. By the end of April, the company had already delivered on all

7 www.canaccordgenuity.comCanaccord Colts

APPENDIX: IMPORTANT DISCLOSURES

Analyst Certification: Each authoring analyst of Canaccord Genuity (Australia) Limited whose name appears on the front page of this research hereby certifies that (i) the recommendations and opinions expressed in this research accurately reflect the authoring analyst’s personal, independent and objective views about any and all of the designated investments or relevant issuers discussed herein that are within such authoring analyst’s coverage universe and (ii) no part of the authoring analyst’s compensation was, is, or will be, directly or indirectly, related to the specific recommen-dations or views expressed by the authoring analyst in the research. Analysts employed outside the US are not registered as research analysts with FINRA. These analysts may not be associated persons of Canaccord Genuity Inc. and therefore may not be subject to the NASD Rule 2711 and NYSE Rule 472 restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account.

Canaccord Genuity (Australia) Limited was the Canaccord Genuity (Australia) Limited was the joint lead manager to a capital raising at an issue price of $0.01 to raise a total of $1.57 million in April 2015. Neither the primary analyst, associate analyst, nor any members of the analysts’ households, or any individual directly involved in the preparation of this research, has a long position in the shares or derivatives, or has any other financial interest in IXR Resources Limited, the value of which increases as the value of the underlying equity increases. A site visit has been conducted.

“Canaccord Genuity” is the business name used by certain wholly owned subsidiaries of Canaccord Genuity Group Inc., including Canaccord Genuity Inc., Canaccord Genuity Limited, Canaccord Genuity Corp., and Canaccord Genuity (Australia) Limited, an affiliated company that is 50%-owned by Canaccord Genuity Group Inc. The authoring analysts who are responsible for the preparation of this research are employed by Canaccord Genuity (Australia) Limited, an Australian broker-dealer with principal offices located in Sydney and Melbourne. Canaccord Genuity and its affiliated companies may have a Corporate Finance/Investment Banking or other relationship with the issuer that is the subject of this research and may trade in any of the designated investments mentioned herein either for their own account or the accounts of their customers, in good faith or in the normal course of market making. Accordingly, Canaccord Genuity or their affiliated companies, principals or employees (other than the authoring analyst(s) who prepared this research) may at any time have a long or short position in any such designated investments, related designated investments or in options, futures or other derivative instruments based thereon. Some regulators require that a firm must establish, implement and make available a policy for managing conflicts of interest arising as a result of publication or distribution of research. This research has been prepared in accordance with Canaccord Genuity’s policy on managing conflicts of interest, and information barriers or firewalls have been used where appropriate. Canaccord Genuity’s policy is available upon request. The information contained in this research has been compiled by Canaccord Genuity from sources believed to be reliable, but (with the exception of the information about Canaccord Genuity) no representation or warranty, express or implied, is made by Canaccord Genuity , its affiliated companies or any other person as to its fairness, accuracy, completeness or correctness. Canaccord Genuity has not independently verified the facts, assumptions, and estimates contained herein. All estimates, opinions and other information contained in this research constitute Canaccord Genuity‘s judgment as of the date of this research, are subject to change without notice and are provided in good faith but without legal responsibility or liability. Canaccord Genuity’s salespeople, traders, and other professionals may provide oral or written market commentary or trading strategies to our clients and our proprietary trading desk that reflect opinions that are contrary to the opinions expressed in this research. Canaccord Genuity’s affiliates, principal trading desk, and investing businesses may make investment decisions that are inconsistent with the recommendations or views expressed in this research. This research is provided for information purposes only and does not constitute an offer or solicitation to buy or sell any designated investments discussed herein in any jurisdiction where such offer or solicitation would be prohibited. As a result, the designated investments discussed in this research may not be eligible for sale in some jurisdictions. This research is not, and under no circumstances should be construed as, a solicitation to act as a securities broker or dealer in any jurisdiction by any person or company that is not legally permitted to carry on the business of a securities broker or dealer in that jurisdiction. This material is prepared for general circulation to clients and does not have regard to the investment objectives, financial situation or particular needs of any particular person. Investors should obtain advice based on their own individual circumstances before making an investment decision. To the fullest extent permitted by law, none of Canaccord Genuity, its affiliated companies or any other person accepts any liability whatsoever for any direct or consequential loss arising from or relating to any use of the information contained in this research.

For Australian Residents: This research is distributed in Australia by Canaccord Genuity (Australia) Limited ABN 19 075 071 466 holder of AFS Licence No 234666. To the extent that this research contains any advice, this is limited to general advice only. Recipients should take into account their own personal circumstances before making an investment decision. Clients wishing to effect any transactions in any financial products discussed in the research should do so through a qualified representative of Canaccord Genuity (Australia) Limited. Canaccord Genuity Wealth Management is a division of Canaccord Genuity (Australia) Limited. For Canadian Residents: This research has been approved by Canaccord Genuity Corp., which accepts sole responsibility for this research and its dis-semination in Canada. Canadian clients wishing to effect transactions in any designated investment discussed should do so through a qualified salesperson of Canaccord Genuity Corp. in their partic-ular province or territory. For United States Residents: These materials are not for distribution in the United States or to US Persons,” as defined under Rule 902 promulgated under the United States Securities Act of 1933, as amended. Nothwithstanding the foregoing, these materials may be distributed by Canaccord Genuity (Australia) Limited in the United States to “major US institutional in-vestors,” as defined under Rule 15a-6 promulgated under the US Securities Exchange Act of 1934, as amended, and as interpreted by the staff of the US Securities and Exchange Commission (“SEC”).

For United Kingdom and European Residents: This research is distributed in the United Kingdom and elsewhere Europe, as third party research by Canaccord Genuity Limited, which is authorized and regulated by the Financial Conduct Authority. This research is for distribution only to persons who are Eligible Counterparties or Professional Clients only and is exempt from the general restrictions in section 21 of the Financial Services and Markets Act 2000 on the communication of invitations or inducements to engage in investment activity on the grounds that it is being distributed in the United Kingdom only to persons of a kind described in Article 19(5) (Investment Professionals) and 49(2) (High Net Worth companies, unincorporated associations etc) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended). It is not intended to be distributed or passed on, directly or indirectly, to any other class of persons. This material is not for distri-bution in the United Kingdom or elsewhere in Europe to retail clients, as defined under the rules of the Financial Conduct Authority. For Singapore Residents: This research is distributed pursuant to 32C of the Financial Advisers under an arrangement between each of the Canaccord Genuity entities that publish research and Canaccord Genuity Singapore Pte. Ltd who are an exempt financial adviser under section 23(1)(d) of the Financial Advisers Act. This research is only intended for persons who fall within the definition of accredited investor, expert investor or institutional investor as defined under section 4A of the Securities and Futures Act It is not intended to be distributed or passed on, directly or indirectly, to any other class of persons. Recipients of this report can contact Canaccord Genuity Singapore Pte. Ltd. (Contact Person: Tom Gunnersen’s tel # is +852 3919 2561) in respect of any matters arising from, or in connection with, the [analyses or report]. For Hong Kong Residents: This research is distributed in Hong Kong by Canaccord Genuity (Hong Kong) Limited who is licensed by the Securities and Futures Commission. This research is only intended for persons who fall within the definition of professional investor as defined in the Securities and Futures Ordinance. It is not intended to be distributed or passed on, directly or indirectly, to any other class of persons. Recipients of this report can contact Canaccord Genuity (Hong Kong). Ltd. (Contact Person: Tom Gunnersen’s tel # is +852 3919 2561) in respect of any matters arising from, or in connection with, the research. Additional information is available on request.

Copyright © Canaccord Genuity Corp. 2014. – Member IIROC/Canadian Investor Protection FundCopyright © Canaccord Genuity Limited 2014. – Member LSE, authorized and regulated by the Financial Conduct Authority.Copyright © Canaccord Genuity (Australia) Limited 2014. – Participant of ASX Group, Chi-x Australia and of the NSX. Authorized and regulated by ASIC.

All rights reserved. All material presented in this document, unless specifically indicated otherwise, is under copyright to Canaccord Genuity Corp. Canaccord Genuity Limited, Canaccord Genuity Inc. None of the material, nor its content, nor any copy of it, may be altered in any way, without the prior express written permission of the entities listed above.

Canaccord Genuity (Australia) Limited ABN 19 075 071 466 holder of AFS Licence No 234666.

Sydney: Level 26, 9 Castlereagh Street, Sydney 2000 Ph: +61 2 9263 2700Melbourne: Level 4, 60 Collins Street, Melbourne 3000 Ph: +61 3 8688 9100