Data is not available at this time.
Active Energy Group Plc operates in the renewable energy sector, specializing in biomass-based solutions. The company’s flagship product, CoalSwitch, is a proprietary biomass fuel derived from low-value forestry residues, agricultural byproducts, and energy crops, positioning it as a sustainable alternative to traditional coal. Active Energy also engages in wood chip distribution and processing, leveraging its supply chain expertise to serve industrial and energy markets. The company targets global demand for carbon-neutral energy sources, particularly in regions transitioning away from fossil fuels. Despite its innovative technology, Active Energy operates in a highly competitive sector dominated by established players in biomass and renewable energy. Its niche focus on forestry residues provides differentiation but requires scaling to achieve commercial viability. The company’s market position remains developmental, with growth contingent on regulatory support for biomass adoption and strategic partnerships to expand production capacity.
Active Energy reported no revenue for FY 2023, reflecting its pre-commercial stage in CoalSwitch development. The company posted a net loss of GBp 15.5 million, with diluted EPS of -GBp 0.0237, underscoring ongoing investment in R&D and operational infrastructure. Negative operating cash flow of GBp 2.25 million highlights cash burn as the firm advances toward commercialization.
The absence of revenue limits traditional earnings metrics, with capital efficiency currently focused on product development rather than returns. The company’s negative EPS and cash flow indicate reliance on external funding to sustain operations until CoalSwitch achieves market traction.
Active Energy holds GBp 319,137 in cash, providing limited runway against annual cash burn. Total debt of GBp 135,627 is modest, but the lack of revenue raises liquidity concerns. The balance sheet reflects a pre-revenue biotech-like profile, with financial health dependent on future fundraising or commercial milestones.
Growth hinges on scaling CoalSwitch production and securing offtake agreements. No dividends are paid, consistent with the company’s focus on reinvesting scarce resources into commercialization efforts. Shareholder returns are contingent on successful market entry and technology adoption.
The GBp 348,005 market cap suggests speculative valuation, pricing in potential rather than current fundamentals. A beta of 0.712 indicates lower volatility than the broader market, possibly due to illiquidity or niche positioning. Investors appear to discount near-term financials in favor of long-term biomass energy prospects.
Active Energy’s proprietary CoalSwitch technology offers a differentiated biomass solution, but execution risk is high. Success depends on regulatory tailwinds, cost-competitive production, and partnerships. The outlook remains uncertain, with the company needing to transition from development to revenue generation to justify its valuation.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |