Data is not available at this time.
InfraStrata plc operates in the oil and gas midstream sector, specializing in energy storage and delivery infrastructure. The company is primarily focused on developing the Islandmagee Gas Storage Facility in County Antrim, Northern Ireland, which aims to create seven caverns capable of storing approximately 420 million cubic meters of gas in Permian salt beds. This strategic project positions InfraStrata as a key player in addressing energy security and grid stability needs in the UK and Ireland. The firm’s revenue model hinges on long-term gas storage contracts and potential capacity leasing, leveraging its subsurface expertise and licenses (PL1/10 and P2123). While still in development, the Islandmagee facility could provide critical balancing services to the regional energy market, competing with established storage operators. InfraStrata’s niche focus on salt cavern storage—a cost-efficient and scalable solution—differentiates it from competitors reliant on depleted reservoirs. However, its market position remains contingent on project execution and regulatory approvals.
For FY 2021, InfraStrata reported revenue of £101.8 million (GBp), though it posted a net loss of £18.6 million (GBp), reflecting ongoing development costs. The negative operating cash flow (£5.6 million) and high capital expenditures (£13.4 million) underscore the pre-revenue phase of its flagship project. Diluted EPS stood at -0.006 GBp, indicating significant upfront investments outweighing current income streams.
The company’s earnings power remains constrained by its developmental stage, with negative net income and EPS. Capital efficiency metrics are challenging, as substantial expenditures on the Islandmagee facility have yet to generate operational cash flows. The project’s long-term viability will depend on securing financing and achieving commercial operations.
InfraStrata’s balance sheet shows £4.8 million (GBp) in cash against £18.2 million (GBp) in total debt, highlighting liquidity risks. The high debt load relative to cash reserves may necessitate additional fundraising or strategic partnerships to advance its gas storage project without overleveraging.
Growth is tied to the Islandmagee facility’s completion, with no near-term dividends (0 GBp per share) as capital is redirected to development. The company’s trajectory hinges on regulatory milestones and market demand for gas storage capacity in the evolving energy landscape.
With a market cap of £0 (GBp) and a beta of 1.06, InfraStrata is viewed as a high-risk, high-reward play. Investors likely price in the potential of its storage project, though execution risks and energy transition uncertainties temper expectations.
InfraStrata’s subsurface expertise and strategic licenses provide a foundation, but success depends on timely project delivery and securing offtake agreements. The shift toward renewable energy may reshape demand for gas storage, requiring adaptive strategies.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |