Data is not available at this time.
Keras Resources Plc operates as a mineral resource company focused on exploration and development in West Africa, with key assets including the Diamond Creek phosphate project in Utah and the Nayega manganese project in Togo. The company’s revenue model hinges on advancing these projects toward production, leveraging strategic partnerships and licensing agreements to monetize its mineral holdings. As a junior mining entity, Keras operates in a capital-intensive sector where success depends on resource delineation, permitting, and commodity price trends. Its market position is niche, targeting phosphate and manganese—critical for fertilizers and steel production, respectively—but faces competition from larger, established miners. The company’s ability to secure funding and navigate operational challenges in emerging markets like Togo will be pivotal to its long-term viability.
In FY 2023, Keras reported revenue of £916,000 but sustained a net loss of £475,000, reflecting the early-stage nature of its projects and high exploration costs. Operating cash flow was negative (£567,000), with no capital expenditures recorded, indicating limited near-term production readiness. The absence of debt provides flexibility, but reliance on equity financing or partnerships may be necessary to advance its assets.
The company’s diluted EPS of -0.59p underscores its pre-revenue phase, with earnings power constrained by exploration overheads. Capital efficiency remains untested due to minimal operational scale, though the zero-debt structure mitigates financial risk. Future profitability hinges on successful project development and commodity market conditions.
Keras holds £185,000 in cash with no debt, suggesting a clean but constrained balance sheet. The lack of leverage is advantageous, but the modest cash position may necessitate further fundraising to sustain operations. With no dividend payouts, all resources are directed toward project advancement.
Growth is contingent on progressing the Nayega and Diamond Creek projects, though FY 2023 showed no material capex. The company does not pay dividends, typical for exploration-stage firms prioritizing reinvestment. Manganese and phosphate demand trends could offer tailwinds, but execution risks remain high.
The £1.34M market cap reflects speculative sentiment, with minimal beta (0.05) suggesting low correlation to broader markets. Investors likely price in long-dated optionality on its projects, though the lack of near-term catalysts may limit upside.
Keras’s strategic focus on niche minerals and low-debt structure provides a foundation, but its outlook depends on securing development funding and operational milestones. Commodity price volatility and geopolitical risks in Togo add uncertainty, requiring careful monitoring.
Company filings, London Stock Exchange disclosures
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 |