Data is not available at this time.
G3 Exploration Limited operates in China's coal bed methane (CBM) sector, focusing on exploration, development, and production. The company generates revenue through gas sales and distribution, while also providing financing and management services. As a niche player in China's energy market, G3 Exploration leverages its local expertise to navigate regulatory complexities and infrastructure challenges. The firm's strategic positioning in Zhengzhou allows proximity to key CBM reserves, though competition from state-owned energy giants and shifting policy priorities present ongoing risks. Unlike conventional oil and gas producers, G3 Exploration's specialized focus on CBM extraction requires tailored technology and partnerships with local stakeholders. The company's 2018 rebranding from Green Dragon Gas reflected its evolving strategy in China's transitioning energy landscape, where cleaner coal-based solutions gain temporary traction amid broader renewable energy adoption.
The company reported no revenue for FY2018, with a net loss of GBp 20.9 million and diluted EPS of -GBp 0.13. Operating cash flow was positive at GBp 3.4 million, partially offset by capital expenditures of GBp 3 million. The absence of revenue suggests operational challenges in commercializing CBM assets or delayed project timelines, while the cash flow position indicates some capacity to fund ongoing activities.
Negative earnings and lack of revenue highlight significant challenges in converting CBM reserves into profitable production. The modest operating cash flow relative to substantial debt (GBp 168.8 million) indicates constrained capital efficiency. The company's ability to monetize assets and manage financing costs remains critical for future earnings potential.
With GBp 0.3 million in cash against GBp 168.8 million total debt, the balance sheet appears highly leveraged. The limited cash position raises liquidity concerns, though the positive operating cash flow provides some mitigation. The capital structure suggests dependence on external financing or asset monetization to sustain operations.
No dividend was paid in FY2018, consistent with the company's loss-making position and capital preservation needs. Growth prospects hinge on successful CBM project development and China's evolving energy policies favoring gas over coal. The lack of revenue growth trends makes near-term expansion visibility limited.
The GBp 156 million market cap reflects skepticism about commercial viability, trading below debt levels. A beta of 0.5 suggests lower volatility than the broader market, possibly due to illiquidity or perceived binary outcomes tied to project success. Valuation appears to discount significant execution risks.
G3 Exploration's niche focus on Chinese CBM provides localized expertise but faces structural challenges including competition from national energy companies and policy uncertainty. The outlook depends on operational execution and China's gas market dynamics, with success contingent upon scaling production and securing offtake agreements in a price-sensitive environment.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | |
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 |