Data is not available at this time.
Pembridge Resources plc operates in the precious and base metals exploration sector, with a primary focus on copper, gold, and silver ores. The company’s flagship asset is the Minto mine in Yukon, Canada, which serves as its core revenue-generating operation. Pembridge’s business model hinges on mineral extraction and exploration, positioning it within the volatile yet high-potential metals market, where commodity prices significantly influence profitability. The company’s niche focus on Canadian assets provides geographic stability but exposes it to operational risks inherent in mining, including regulatory hurdles and fluctuating input costs. Despite its small scale, Pembridge aims to capitalize on rising demand for copper and precious metals driven by global electrification and renewable energy trends. Its market position remains constrained by limited diversification and reliance on a single producing asset, making it susceptible to operational disruptions and commodity price swings.
Pembridge reported no revenue for FY 2022, reflecting operational challenges or transitional phases at its Minto mine. The company posted a net loss of £7.8 million, underscoring inefficiencies or elevated costs relative to its inactive revenue stream. Operating cash flow was marginally positive at £909,000, suggesting some liquidity from non-core activities or working capital adjustments, though capital expenditures were negligible.
The absence of diluted EPS highlights Pembridge’s lack of earnings power in FY 2022. With no revenue and sustained losses, capital efficiency remains weak. The company’s ability to generate returns is contingent on resuming profitable production at Minto or securing new revenue streams, both of which are uncertain given its current financial trajectory.
Pembridge’s balance sheet shows limited liquidity, with cash reserves of £617,000 against total debt of £8.75 million, indicating a leveraged position. The debt burden, coupled with negative equity from accumulated losses, raises concerns about solvency unless operational turnaround or external financing is secured. The lack of capital expenditures suggests constrained investment capacity.
Growth prospects are muted, with no revenue and ongoing losses. The dividend of 1.75p per share appears anomalous given the financial distress, possibly reflecting a discretionary payout or historical commitment. Without revenue stabilization or mine expansion, sustainable growth or dividend continuity is unlikely.
The market cap of £2.18 million reflects skepticism about Pembridge’s near-term viability. A beta of 0.88 suggests moderate correlation with broader markets, but the stock’s valuation likely hinges on speculative bets around commodity prices or operational resumption rather than fundamentals.
Pembridge’s strategic advantage lies in its ownership of the Minto mine, a potentially valuable asset in a copper-rich region. However, the outlook remains precarious due to financial instability and reliance on a single project. Success depends on securing funding, optimizing operations, or partnering with larger miners to mitigate risks and capitalize on metal demand trends.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
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 |