Data is not available at this time.
Panther Metals PLC is a mineral exploration company focused on gold and other precious metals, operating primarily in Canada and Australia. The company's core revenue model hinges on the discovery and development of high-potential mineral assets, with key projects including the Obonga Greenstone Belt, Dotted Lake, Big Bear Gold, and Manitou Lakes in Ontario, as well as the Annaburroo and Marrakai gold projects in Australia's Northern Territory. As a junior explorer, Panther Metals does not yet generate revenue, relying instead on capital raises to fund exploration activities. The company operates in the highly competitive gold exploration sector, where success depends on technical expertise, strategic land acquisitions, and the ability to advance projects toward feasibility. Its market positioning is that of an early-stage player with a diversified portfolio, aiming to attract joint venture partners or eventual acquisition interest from larger mining firms. The gold sector's cyclical nature and sensitivity to commodity prices add both risk and potential upside to Panther Metals' long-term prospects.
Panther Metals currently reports no revenue, reflecting its status as a pre-production exploration company. The firm recorded a net loss of -2,212,416 GBp for the period, with diluted EPS of -0.56 GBp, consistent with the capital-intensive nature of mineral exploration. Operating cash flow was negative at -291,541 GBp, while capital expenditures totaled -702,591 GBp as the company invested in project development.
As an exploration-stage company, Panther Metals has no current earnings power, with all financial metrics reflecting investment phase characteristics. The negative operating cash flow and significant capital expenditures demonstrate the company's focus on resource definition rather than capital returns. Efficiency metrics are not applicable at this development stage.
The balance sheet shows limited liquidity with 17,536 GBp in cash against 172,500 GBp of total debt, indicating reliance on future financing. With negative equity from accumulated losses, the company's financial health depends on its ability to secure additional funding or achieve successful exploration results that could attract investment or partnership opportunities.
Growth prospects are tied entirely to exploration success, with no current production or dividend policy. The company's value creation potential depends on advancing its Canadian and Australian projects through the exploration pipeline, with any future revenue generation likely years away. Shareholder returns would only materialize through asset sales, joint ventures, or potential future production.
The 2.1 million GBp market capitalization reflects speculative investor expectations about the company's exploration portfolio. The low beta of 0.372 suggests relatively muted sensitivity to broader market movements compared to peers, possibly due to the early-stage nature of its projects. Valuation is based entirely on the perceived potential of its undeveloped mineral assets rather than any financial metrics.
Panther Metals' key advantage lies in its diversified portfolio of exploration projects in mining-friendly jurisdictions. The outlook remains highly speculative, with success contingent on exploration results, commodity prices, and financing availability. The company must balance aggressive exploration with prudent capital management to navigate the high-risk nature of junior mining ventures.
Company description and financial data provided in input
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 |