Data is not available at this time.
Adriatic Metals PLC is a UK-based exploration and development company focused on precious and base metals, operating primarily in Bosnia and Herzegovina and Serbia. Its flagship Vares Silver Project is central to its growth strategy, targeting zinc, lead, barite, silver, and copper deposits, while the Raska Project in Serbia adds diversification. The company operates in the competitive industrial materials sector, where junior miners must balance high capital intensity with long development timelines. Adriatic differentiates itself through its high-grade silver-zinc-lead assets in underdeveloped European jurisdictions, positioning it as a potential mid-tier producer. The company’s revenue model hinges on transitioning from exploration to production, with future cash flows expected from mining operations. Its market position remains speculative, given its pre-revenue status, but its projects are strategically located in regions with established mining infrastructure, reducing operational risks compared to greenfield sites in remote areas.
Adriatic Metals reported no revenue in FY 2022, reflecting its pre-production stage. Net losses widened to -47.1 million GBp, driven by exploration and development costs. Operating cash flow was negative at -11.2 million GBp, while capital expenditures totaled -58.7 million GBp, underscoring heavy investment in project development ahead of anticipated production.
The company’s lack of earnings power is typical for an exploration-stage miner, with diluted EPS at -0.17 GBp. Capital efficiency remains constrained by upfront development costs, though successful project execution could improve returns. Negative free cash flow highlights reliance on external financing to sustain operations until production commences.
Adriatic held 60.6 million GBp in cash and equivalents against 50.7 million GBp in total debt, providing limited liquidity. The balance sheet reflects a development-phase company, with financial health contingent on securing additional funding or achieving project milestones to attract investment.
Growth hinges on advancing the Vares and Raska projects toward production, with no dividends paid due to reinvestment needs. The company’s trajectory depends on commodity prices, permitting, and operational execution, with potential upside tied to silver and zinc market dynamics.
The market cap of 825.3 million GBp suggests investor optimism about resource potential, despite no near-term revenue. The beta of 0.72 indicates lower volatility than the broader market, possibly reflecting a discount for illiquidity or staged development risks.
Adriatic’s strategic advantage lies in its high-grade European assets, which could reduce geopolitical risks compared to emerging-market peers. The outlook remains speculative, with success contingent on commissioning Vares and securing financing. Long-term potential depends on metal prices and operational scalability.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |