Data is not available at this time.
Rainbow Rare Earths Limited operates in the industrial materials sector, specializing in the exploration and mining of rare earth minerals, particularly neodymium and praseodymium. These elements are critical for high-tech applications, including electric vehicles, wind turbines, and electronics, positioning the company within a strategically vital supply chain. Its primary asset, the Gakara project in Burundi, covers 135 square kilometers, while the Phalaborwa project in South Africa adds diversification. The company’s revenue model hinges on the development and eventual production of these deposits, targeting the growing demand for rare earths driven by the global energy transition. Despite its early-stage operations, Rainbow Rare Earths holds a niche position in a market dominated by larger players, with potential upside tied to successful project execution and rising commodity prices. The rare earth sector is highly competitive and geopolitically sensitive, requiring robust partnerships and funding to scale operations. Rainbow’s focus on high-value elements differentiates it, but its market position remains speculative until commercial production is achieved.
Rainbow Rare Earths reported no revenue for the period, reflecting its pre-production status. The company posted a net loss of £4.18 million, with diluted EPS of -0.0067 GBp, underscoring its reliance on external funding to sustain exploration and development activities. Operating cash flow was negative at £2.64 million, while capital expenditures totaled £10.64 million, indicative of heavy investment in project advancement.
The absence of revenue highlights Rainbow’s current lack of earnings power, with losses driven by exploration and administrative costs. Capital efficiency metrics are not yet meaningful, as the company remains in a high-investment phase. Future profitability hinges on successful project commercialization and favorable rare earth pricing dynamics.
Rainbow’s balance sheet shows limited liquidity, with cash and equivalents of £79,000 against total debt of £529,000. The negative operating cash flow and significant capital expenditures suggest ongoing funding needs. The company’s financial health is precarious, reliant on equity raises or debt financing to bridge the gap until production commences.
Growth prospects are tied to the development of the Gakara and Phalaborwa projects, with no near-term revenue visibility. The company does not pay dividends, reinvesting all available capital into exploration and development. Long-term growth depends on securing offtake agreements, scaling production, and navigating volatile rare earth markets.
With a market cap of £72.4 million, Rainbow’s valuation reflects speculative optimism around its project pipeline. The high beta of 1.728 indicates significant volatility, aligning with the risks inherent in early-stage mining ventures. Investors appear to price in potential upside from rare earth demand, though execution risks remain substantial.
Rainbow’s strategic advantage lies in its focus on high-demand rare earth elements and geographically diversified assets. However, the outlook is uncertain, contingent on securing financing, technical success, and favorable market conditions. The company’s ability to transition from exploration to production will determine its long-term viability in a competitive and capital-intensive industry.
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 |