Data is not available at this time.
Rambler Metals and Mining Plc operates as a junior mining company focused on the exploration, development, and production of copper and gold deposits, with secondary interests in silver and cobalt. The company’s flagship asset is the Ming copper-gold mine in Newfoundland and Labrador, Canada, which it fully owns. This project is central to its revenue generation, leveraging high-grade ore to sustain production. Rambler also holds stakes in the Little Deer and Whales Back copper mines, though these are secondary to its core operations. Positioned in the competitive industrial materials sector, the company faces challenges typical of junior miners, including capital intensity and commodity price volatility. Its strategic focus on North American assets provides geopolitical stability but requires efficient operational execution to offset higher labor and regulatory costs. Rambler’s market position hinges on its ability to optimize production at the Ming mine while exploring growth opportunities in adjacent properties.
In FY 2023, Rambler reported revenue of £166.2 million (GBp), with net income of £55.3 million (GBp), reflecting a diluted EPS of 1.16 GBp. However, operating cash flow was negative at £-39.6 million (GBp), indicating potential liquidity strain despite profitability. Capital expenditures of £-26.1 million (GBp) suggest ongoing investment in mine development, though cash reserves of £23.0 million (GBp) provide limited buffer.
The company’s earnings power is tied to copper and gold prices, with the Ming mine driving most profitability. Negative operating cash flow raises concerns about sustainable capital efficiency, particularly given the high capex requirements of mining operations. The absence of dividends underscores reinvestment priorities, but debt of £40.5 million (GBp) against cash highlights leverage risks.
Rambler’s balance sheet shows £23.0 million (GBp) in cash against £40.5 million (GBp) in total debt, implying a net debt position. This, coupled with negative operating cash flow, signals financial vulnerability. The lack of dividend payouts may reflect a conservative approach to preserve liquidity amid operational and commodity price uncertainties.
Growth is contingent on the Ming mine’s output and exploration success at secondary sites. No dividends were paid in FY 2023, aligning with the company’s focus on funding operations and debt management. Future trends will depend on commodity prices and operational efficiency improvements.
With a market cap of £8.7 million (GBp) and a beta of 1.02, Rambler is viewed as a high-risk, commodity-exposed play. Investors likely price in volatility from copper and gold markets, alongside execution risks at its mining projects.
Rambler’s key advantage is its ownership of the Ming mine, a producing asset in a stable jurisdiction. However, operational challenges and debt levels temper optimism. The outlook hinges on commodity prices and the company’s ability to improve cash flow generation while managing leverage.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |