Data is not available at this time.
MicroSalt Plc operates in the packaged foods industry, specializing in the development and production of low-sodium salt and snack products. The company targets health-conscious consumers and food manufacturers seeking to reduce sodium content without compromising taste. Its core revenue model revolves around licensing its proprietary technology and selling directly to food producers, positioning itself as an innovator in the sodium reduction space. The global push for healthier food alternatives provides a favorable backdrop, though competition from established salt substitutes and alternative flavor enhancers remains a challenge. MicroSalt’s niche focus on sodium reduction differentiates it from broader food ingredient suppliers, but scalability depends on wider industry adoption and regulatory support for sodium reduction initiatives. The company’s early-stage status and limited revenue base suggest it is still in a growth phase, requiring further market penetration to solidify its position.
MicroSalt reported revenue of 574,000 GBp for FY 2023, reflecting its early-stage commercialization efforts. Net income stood at -3,479,000 GBp, with an EPS of -0.39 GBp, indicating significant investment in R&D and market development. Operating cash flow was -2,587,000 GBp, underscoring the company’s pre-profitability status and reliance on external funding to sustain operations.
The company’s negative earnings and cash flow highlight its current lack of earnings power, typical of a growth-focused startup. Capital expenditures were minimal at -9,000 GBp, suggesting limited investment in fixed assets. MicroSalt’s ability to scale its technology and secure licensing deals will be critical to improving capital efficiency and achieving profitability.
MicroSalt’s balance sheet shows 117,000 GBp in cash and equivalents against total debt of 2,524,000 GBp, indicating liquidity constraints. The modest cash position relative to debt and operating losses raises concerns about near-term financial flexibility, likely necessitating additional fundraising or strategic partnerships to support ongoing operations.
With no dividend payments and a focus on growth, MicroSalt prioritizes reinvestment over shareholder returns. Revenue growth potential hinges on broader adoption of its low-sodium technology, but the company’s small scale and negative profitability suggest a long path to sustainable expansion. Market trends favoring healthier food options could accelerate demand, but execution risks remain high.
The company’s market cap of approximately 31.4 million GBp reflects investor optimism about its niche technology, though its negative earnings and limited revenue base suggest speculative valuation. The negative beta of -0.18 indicates low correlation with broader market movements, possibly due to its unique positioning and early-stage profile.
MicroSalt’s proprietary low-sodium technology provides a strategic edge in a market increasingly focused on health-conscious products. However, its outlook depends on securing commercial partnerships and scaling production. Regulatory tailwinds for sodium reduction could benefit the company, but execution risks and competition pose significant challenges. Success will hinge on converting innovation into sustainable revenue streams.
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 |