Data is not available at this time.
Kropz plc operates in the agricultural inputs sector, focusing on phosphate mining and processing to serve the sub-Saharan African agricultural industry. The company’s flagship project, Elandsfontein, is an advanced-stage phosphate mine in South Africa, positioning Kropz as a key player in regional fertiliser production. Its revenue model hinges on phosphate rock extraction, phosphoric acid manufacturing, and sand sales, targeting agricultural and industrial demand. The company’s strategic location in resource-rich regions provides access to high-quality phosphate deposits, though operational scale remains limited compared to global competitors. Kropz aims to capitalise on Africa’s growing fertiliser demand, driven by population growth and agricultural intensification. However, its market position is nascent, with revenue generation yet to materialise, reflecting its early-stage project development and capital-intensive nature.
Kropz reported no revenue in FY 2022, underscoring its pre-revenue status as it advances project development. The company posted a net loss of £66.6 million, reflecting high exploration and operational costs. Negative operating cash flow (£9.2 million) and significant capital expenditures (£29.6 million) highlight its heavy investment phase, with efficiency metrics currently inapplicable due to lack of commercial production.
With negative EPS (£0.0723) and no operating income, Kropz’s earnings power remains unrealised. Capital efficiency is constrained by upfront mining investments, as evidenced by elevated capex relative to its cash reserves (£2.1 million). The company’s ability to monetise its assets will depend on successful project commissioning and phosphate market conditions.
Kropz’s financial health is strained, with £58.9 million in total debt outweighing its £2.1 million cash position. The lack of revenue and persistent cash burn raise liquidity concerns, though its £9.4 million market cap suggests equity markets remain a potential funding avenue. Debt management and project timelines are critical to avoiding solvency risks.
Growth is contingent on Elandsfontein’s operational ramp-up, with no near-term revenue visibility. The company has no dividend policy, aligning with its focus on reinvesting scarce resources into project development. Long-term prospects hinge on Africa’s fertiliser demand growth, but execution risks and funding needs remain high.
The modest £9.4 million market cap reflects scepticism about Kropz’s ability to transition to production. A beta of 0.083 suggests low correlation with broader markets, typical of speculative mining stocks. Investors likely await tangible progress before ascribing higher value.
Kropz’s asset quality and regional demand potential are offset by execution risks and funding gaps. Success depends on securing additional capital, achieving production targets, and navigating volatile commodity prices. The outlook remains uncertain, with upside tied to operational milestones and phosphate market dynamics.
Company filings, London Stock Exchange data
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 |