Data is not available at this time.
Unicorn Mineral Resources Public Limited Company is a mineral exploration firm specializing in Irish-type carbonate-hosted copper, lead, zinc, and silver deposits. The company's primary focus is the Kilmallock block, a 137-square-kilometer site in the Limerick Province, which represents its flagship asset. Operating in the Irish Midlands Orefield, Unicorn Mineral Resources leverages Ireland's historically rich mineral deposits, positioning itself as a niche player in the European exploration sector. The company's revenue model is predicated on successful exploration leading to resource development or joint ventures, though it currently generates no revenue, reflecting its early-stage status. Its market position is defined by high-risk, high-reward potential typical of junior mining firms, with a strategic emphasis on underexplored regions. The broader industry context includes rising demand for critical minerals, particularly copper and zinc, driven by global electrification trends. However, the company faces competition from larger, well-capitalized miners and must navigate regulatory and environmental hurdles inherent to mineral exploration.
Unicorn Mineral Resources reported no revenue for the period, reflecting its pre-production stage. The company posted a net loss of £504,887, with negative operating cash flow of £413,318, underscoring its reliance on external funding to sustain exploration activities. Capital expenditures of £214,750 indicate ongoing investment in its Kilmallock block, though efficiency metrics remain inapplicable due to the absence of revenue-generating operations.
The company's lack of earnings power is evident in its diluted EPS of zero and persistent net losses. Capital efficiency is constrained by high exploration costs and no operational cash inflows, with funding primarily directed toward sustaining exploration efforts rather than generating returns. The negative operating cash flow highlights the capital-intensive nature of its business model.
Unicorn Mineral Resources holds £642,778 in cash and equivalents, providing limited liquidity against total debt of £271,159. The balance sheet reflects a typical early-stage exploration company, with minimal leverage but reliance on equity financing to cover operating shortfalls. Financial health is precarious, given the absence of revenue and dependence on further capital raises to advance projects.
Growth is contingent on successful exploration outcomes, with no near-term revenue visibility. The company has no dividend policy, as is standard for pre-revenue exploration firms, and reinvests all available capital into its projects. Shareholder returns, if any, would derive from future asset monetization or strategic partnerships.
With a market cap of £2.04 million, the company's valuation reflects speculative interest in its exploration potential rather than fundamentals. The beta of 1.001 suggests market-aligned volatility, typical of small-cap resource stocks. Investors likely price in binary outcomes tied to exploration success or failure, with limited downside protection given its financial position.
Unicorn Mineral Resources' strategic advantage lies in its focus on the underexplored Irish Midlands Orefield, a region with historical mineralization. The outlook hinges on exploration results and the ability to secure funding or partnerships. Macro trends favoring critical minerals could enhance its appeal, but execution risks and funding needs remain significant hurdles. Success would require technical discoveries and favorable commodity price trends.
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 |