Data is not available at this time.
Pensana Plc operates in the industrial materials sector, focusing on the exploration and development of rare earth mineral properties, particularly neodymium and praseodymium (NdPr). The company’s core assets include the Saltend rare earth refinery in the UK and the Longonjo NdPr project in Angola, positioning it as a key player in the supply chain for critical minerals used in electric vehicles and renewable energy technologies. Pensana aims to establish a sustainable, independent supply of NdPr oxides, reducing reliance on Chinese-dominated markets. The company’s strategic focus on refining rare earths in the UK aligns with global decarbonization trends and Western efforts to secure critical mineral supply chains. Pensana’s market position is underpinned by its early-mover advantage in developing non-Chinese rare earth projects, though it remains in the pre-revenue stage with significant execution risks.
Pensana reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of £4.3 million (GBp -4.3 million), with diluted EPS of -0.0169 GBp, driven by exploration and development costs. Operating cash flow was negative at £5.6 million, while capital expenditures totaled £14.6 million, highlighting ongoing investment in project development.
With no current earnings, Pensana’s capital efficiency is measured by its ability to advance projects toward production. The company’s high capital expenditures relative to its cash position (£1.5 million) indicate reliance on external funding. The lack of operating income underscores the speculative nature of its earnings potential until projects reach commercialization.
Pensana’s financial health is constrained, with £1.5 million in cash against £10.8 million in total debt. The negative operating cash flow and significant capital expenditures suggest ongoing liquidity risks. The company’s ability to secure additional financing will be critical to sustaining operations and advancing its projects.
Growth is contingent on the successful development of the Saltend and Longonjo projects, with no near-term revenue expected. Pensana does not pay dividends, reinvesting all available capital into project development. The company’s growth trajectory hinges on rare earth market dynamics and its ability to transition from exploration to production.
The market cap of £106.7 million reflects speculative optimism about Pensana’s potential in the rare earth sector. Investors appear to price in future project success, though the absence of revenue and high execution risks warrant caution. The beta of 0.793 suggests lower volatility relative to the broader market, possibly due to its niche focus.
Pensana’s strategic advantages include its Western-focused rare earth projects and alignment with global decarbonization trends. However, the outlook remains uncertain due to funding needs, operational execution risks, and reliance on commodity price cycles. Success depends on timely project completion and securing offtake agreements in a competitive market.
Company filings, London Stock Exchange data
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 |