Data is not available at this time.
Thor Mining PLC operates as a mineral exploration and development company, focusing on tungsten, molybdenum, copper, uranium, vanadium, gold, and nickel deposits across Australia and the United States. The company's core revenue model hinges on advancing its portfolio of projects—such as the Molyhil tungsten-molybdenum project in Australia and the Pilot Mountain tungsten project in Nevada—toward production or strategic partnerships. As a junior mining firm, Thor Mining competes in a capital-intensive sector where success depends on resource delineation, permitting, and commodity price cycles. Its market position is that of an early-stage player with diversified exposure to critical and battery metals, though it lacks near-term cash flow. The company’s projects, particularly in tungsten and copper, align with global demand for industrial and green energy materials, but execution risks remain high given its pre-revenue status and reliance on external financing.
Thor Mining remains pre-revenue, reporting no income in the period, with a net loss of -2.47 million GBp. The absence of revenue reflects its exploration-stage focus, while negative operating cash flow (-565,000 GBp) and capital expenditures (-999,000 GBp) underscore ongoing investment in project development. Efficiency metrics are inapplicable at this stage, given the lack of commercial operations.
The company’s diluted EPS of -0.0091 GBp highlights its earnings deficit, typical of exploration-focused miners. Capital efficiency is constrained by high upfront exploration costs and limited operational scale. With no production assets, Thor Mining’s ability to generate returns hinges on successful project advancement or divestitures, both of which require further funding.
Thor Mining’s balance sheet reflects its developmental phase, with cash and equivalents of 805,000 GBp against minimal debt (27,000 GBp). The modest cash position suggests reliance on equity raises or joint ventures to sustain operations. Financial health is precarious due to negative cash flows, though low leverage provides some flexibility.
Growth is contingent on resource expansion and project milestones, with no dividends distributed. The company’s trajectory depends on commodity prices and permitting progress, particularly for its tungsten and copper assets. Shareholder returns are deferred until commercialization, if achieved.
The market cap of ~4.77 million GBp implies modest expectations, pricing in exploration risk. A negative beta (-0.415) suggests low correlation with broader markets, typical for speculative mining stocks. Valuation lacks traditional metrics, with investors likely discounting potential resource upside.
Thor Mining’s diversified project pipeline offers exposure to strategic metals, but its outlook is tied to funding and technical success. Advantages include geographic diversification and commodity optionality, though execution risks dominate. Near-term catalysts include resource updates and partnership announcements.
Company description, financials provided by user
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |