Data is not available at this time.
PolyMet Mining Corp. is a development-stage mining company focused on advancing its flagship NorthMet project in northeastern Minnesota, a polymetallic deposit containing copper, nickel, cobalt, and precious metals. The company operates in the industrial materials sector, with its revenue model centered on future mineral extraction and processing once the project reaches commercial production. As a subsidiary of Glencore AG, PolyMet benefits from strategic backing but remains pre-revenue, relying on financing to advance permitting and development. The NorthMet project positions PolyMet as a potential future supplier of critical minerals for North American markets, particularly in renewable energy and electrification. However, the company faces regulatory and environmental hurdles typical of greenfield mining projects, requiring sustained capital investment before achieving operational scale. Its market position hinges on successful project execution and commodity price trends, with long-term viability tied to demand for copper and nickel in battery and infrastructure applications.
PolyMet reported no revenue in FY2022, reflecting its pre-production status, while net losses totaled CAD 34.1 million. Negative operating cash flow of CAD 15.2 million and capital expenditures of CAD 8.0 million underscore the company's development-phase investments. With no operating income, efficiency metrics remain inapplicable until project commissioning.
The company's negative EPS (CAD -0.31) and lack of operating earnings reflect its exploration-stage operations. Capital efficiency is constrained by high upfront development costs for the NorthMet project, with returns contingent on future production timelines and commodity prices. Glencore's ownership provides access to technical expertise but does not eliminate project execution risks.
PolyMet holds CAD 11.0 million in cash against CAD 94.7 million in total debt, indicating liquidity constraints typical of development-stage miners. The capital-intensive nature of project development necessitates additional funding, with financial health dependent on securing permits and attracting further investment or partnership capital.
Growth prospects are entirely tied to the NorthMet project's advancement, with no near-term production or dividend expectations. The company's trajectory depends on permitting progress, financing availability, and commodity market conditions, particularly for copper and nickel used in clean energy technologies.
The CAD 552 million market valuation reflects speculative optimism about the NorthMet project's eventual development, with a beta of 0.805 indicating moderate correlation to broader market movements. Investors appear to price in long-term commodity demand growth rather than near-term fundamentals.
PolyMet's strategic value lies in its North American asset base and Glencore's backing, but operational and regulatory risks persist. The outlook remains uncertain pending project milestones, with success contingent on metal price trends, permitting outcomes, and the ability to secure development financing without excessive dilution.
Company filings, market data
show cash flow forecast
| Fiscal year | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
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 |