Data is not available at this time.
Emmerson PLC is a development-stage mining company focused on the Khemisset Potash project in northern Morocco, positioning itself in the agricultural inputs sector. The company’s core strategy revolves around bringing this high-grade potash asset into production, targeting global fertilizer markets where demand is driven by food security and sustainable farming practices. Unlike established potash producers, Emmerson’s value proposition lies in its low-cost, infrastructure-advantaged project with proximity to key export markets in Europe, Africa, and the Americas. The Khemisset project’s potential scalability and lower capital intensity compared to peers could offer competitive margins if developed successfully. However, as a pre-revenue explorer, Emmerson faces execution risks typical of early-stage mining ventures, including funding, permitting, and commodity price volatility. Its market position hinges on advancing Khemisset toward production while navigating sector-specific challenges such as environmental regulations and competition from larger, diversified fertilizer producers.
Emmerson remains pre-revenue, reporting no income in FY 2023, with a net loss of £3.04 million (GBp -0.0029 diluted EPS). Operating cash flow was negative £3.24 million, reflecting ongoing exploration and development expenditures. Capital expenditures of £1.76 million were directed toward advancing the Khemisset project, underscoring the company’s focus on resource development rather than near-term profitability.
The absence of revenue and persistent losses highlight Emmerson’s current reliance on external financing to fund operations. With no debt and £1.94 million in cash, the company’s ability to advance its project depends on securing additional capital. The lack of operating leverage or production metrics makes traditional earnings power analysis inapplicable at this stage.
Emmerson maintains a debt-free balance sheet with £1.94 million in cash and equivalents as of FY 2023. However, its limited liquidity and negative cash flows necessitate further fundraising to sustain development activities. The company’s financial health is typical of junior miners, with success contingent on project milestones attracting investor or strategic partner support.
Growth prospects are tied to the Khemisset project’s progression, with no near-term revenue visibility. The company does not pay dividends, reinvesting all available resources into exploration and feasibility studies. Long-term value creation depends on successful project execution and favorable potash market conditions.
With a market cap of £23.3 million, Emmerson’s valuation reflects speculative optimism around Khemisset’s potential rather than current fundamentals. The stock’s beta of 0.932 suggests moderate sensitivity to broader market movements, though sector-specific risks (e.g., commodity prices, permitting) dominate.
Emmerson’s strategic advantage lies in Khemisset’s location and projected low operating costs, but the outlook remains uncertain pending funding and regulatory approvals. The company must navigate development risks while capitalizing on long-term demand for potash as a critical agricultural input. Success would position it as a niche player in the global fertilizer supply chain.
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 |