Data is not available at this time.
Tertiary Minerals plc operates in the industrial materials sector, focusing on the exploration and development of multi-commodity mineral deposits. The company's portfolio spans precious metals, base metals, and industrial minerals, with key projects in Sweden, Norway, the U.S., and Finland. Its revenue model is primarily driven by the acquisition and advancement of mineral assets, aiming to capitalize on global demand for fluorspar, gold, copper, and tantalum. Tertiary Minerals positions itself as a junior exploration company, leveraging strategic geographic diversification to mitigate regional risks. The firm’s projects, such as the Storuman fluorspar asset in Sweden and the Pyramid gold project in Nevada, target high-potential but early-stage opportunities. While the company lacks production revenue, its value proposition lies in resource potential and partnerships. Operating in a capital-intensive industry, Tertiary competes with larger miners by focusing on niche, undervalued assets. Its market position remains speculative, dependent on successful exploration outcomes and commodity price trends.
Tertiary Minerals reported minimal revenue of £162,658 (GBp) for the period, reflecting its pre-revenue exploration focus. The company posted a net loss of £550,934 (GBp), with diluted EPS of -0.0002 GBp, underscoring the high costs of exploration activities. Operating cash flow was negative at £427,135 (GBp), exacerbated by capital expenditures of £287,217 (GBp), indicating heavy investment in project development.
The company’s earnings power is currently constrained by its exploration-stage status, with no operational cash flow generation. Capital efficiency remains a challenge, as expenditures are directed toward early-stage projects without immediate returns. The lack of revenue diversification heightens reliance on external financing or asset monetization to sustain operations.
Tertiary Minerals maintains a debt-free balance sheet, with £775,747 (GBp) in cash and equivalents providing liquidity for near-term exploration. However, consistent negative cash flows and high burn rates may necessitate further equity raises. The absence of long-term liabilities offers flexibility but does not offset the risks of funding shortfalls in a capital-intensive sector.
Growth is contingent on successful resource delineation and project advancement, with no dividends distributed. The company’s trajectory hinges on commodity price movements and exploration outcomes, making its growth profile highly speculative. Shareholder returns are deferred until potential production or asset sales materialize.
With a market cap of ~£1.86 million (GBp), the market assigns minimal valuation, reflecting the high-risk nature of exploration-stage miners. The negative beta (-0.74) suggests low correlation with broader markets, typical for speculative resource stocks. Investors likely price in long-dated optionality on project success rather than near-term fundamentals.
Tertiary’s strategic advantage lies in its diversified project portfolio and focus on undervalued commodities like fluorspar. The outlook remains uncertain, dependent on exploration results and funding access. Success would require partnerships or discoveries to transition from exploration to development, a high-risk pathway common in junior mining.
Company filings, London Stock Exchange disclosures
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 |