Data is not available at this time.
IOG plc operates as a UK-based oil and gas exploration and production company, specializing in North Sea gas resources. The company's core revenue model hinges on developing and monetizing its portfolio of gas fields, including the Blythe, Elgood, and Southwark licenses, alongside its 50% stake in the Saturn Banks Pipeline System. This infrastructure ownership provides strategic control over gas transportation, enhancing its market positioning. IOG focuses on low-carbon intensity gas production, aligning with the UK's energy transition goals, and targets domestic supply to reduce reliance on imports. Its asset concentration in the Southern North Sea offers operational synergies, though exposure to commodity price volatility remains a key risk. The company's niche focus on gas differentiates it from broader oil-focused peers, but its smaller scale limits diversification benefits compared to larger integrated players.
IOG reported revenue of £75.4 million (GBp) in FY2022, reflecting initial production from its gas assets. However, the company posted a net loss of £28.4 million (GBp), driven by exploration costs and operational ramp-up expenses. Operating cash flow of £71.8 million (GBp) indicates core cash generation capability, though capital expenditures of £47.5 million (GBp) highlight ongoing investment needs. The diluted EPS of -4.45p underscores near-term profitability challenges.
The company's earnings power is constrained by its early-stage production profile and high fixed costs. Positive operating cash flow suggests underlying cash generation potential, but capital efficiency metrics remain under pressure due to development-phase investments. The lack of dividend payments aligns with its growth-focused strategy, prioritizing reinvestment over shareholder returns.
IOG's balance sheet shows £26.7 million (GBp) in cash against £113.3 million (GBp) of total debt, indicating leveraged financial positioning. The debt load reflects funding requirements for field development, with liquidity supported by operating cash flows. The absence of dividends preserves cash for debt servicing and further investments.
IOG is in a growth phase, with production ramp-up being the primary driver of near-term revenue expansion. The company has no dividend policy, retaining cash to fund development projects and reduce leverage. Future growth hinges on successful field appraisals and operational execution in its core North Sea assets.
With a market cap of £4.99 million (GBp) and a beta of 0.397, IOG trades as a high-risk, small-cap energy stock. The valuation reflects uncertainty around execution risks and gas price volatility, with investors pricing in long-term development potential rather than near-term earnings.
IOG's strategic advantages include infrastructure ownership and a focus on low-carbon gas, positioning it for UK energy security needs. However, operational execution risks and commodity price exposure remain critical challenges. The outlook depends on sustained production growth and efficient capital deployment to achieve profitability.
Company description, financials from disclosed filings, and market data from LSE.
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 |