Data is not available at this time.
Phoenix Copper Limited operates in the industrial materials sector, focusing on the exploration and mining of precious and base metals, primarily in North America. The company’s core revenue model hinges on developing its portfolio of mineral properties, including the Empire Mine, Redcastle, Bighorn, Red Star, and Navarre Creek projects, which contain deposits of copper, zinc, gold, and other metals. As a junior mining company, Phoenix Copper is positioned in a capital-intensive and cyclical industry, where success depends on advancing exploration projects to production. Its strategic assets in Idaho provide exposure to high-potential mining districts, but the company remains in the pre-revenue stage, relying on financing to fund exploration and development. The competitive landscape includes larger, established miners, but Phoenix Copper’s niche focus on underdeveloped properties offers growth potential if it can secure funding and operational milestones.
Phoenix Copper reported no revenue in FY 2022, reflecting its pre-production status. The company posted a net loss of £1.51 million, with diluted EPS of -1.24p, driven by exploration and administrative expenses. Operating cash flow was negative at £1.54 million, while capital expenditures totaled £5.03 million, underscoring the heavy investment required for mineral exploration and project development.
The company’s lack of revenue highlights its dependence on external financing to sustain operations. Negative earnings and cash flows are typical for exploration-stage miners, with capital efficiency contingent on successful resource delineation and eventual mine development. The high capex relative to cash reserves indicates significant funding needs to advance its projects.
Phoenix Copper’s financial position is constrained, with £0.28 million in cash and equivalents against £2.05 million in total debt. The limited liquidity and negative cash flows raise concerns about near-term solvency, necessitating further equity raises or debt restructuring to support ongoing exploration activities.
Growth prospects hinge on advancing its Idaho-based projects, particularly the Empire Mine, toward production. No dividends were paid, consistent with the company’s focus on reinvesting scarce resources into exploration. Shareholder returns will depend on successful project execution and eventual commercialization.
With a market cap of £7.82 million, the company is valued based on its project potential rather than current earnings. The low beta (0.635) suggests muted sensitivity to broader market movements, reflecting its early-stage status and niche focus.
Phoenix Copper’s key advantage lies in its strategically located assets in mining-friendly jurisdictions. However, the outlook remains speculative, contingent on securing funding, achieving exploration milestones, and navigating commodity price volatility. Success would require partnerships or offtake agreements to transition toward production.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |