Data is not available at this time.
W Resources Plc operates in the industrial materials sector, focusing on the exploration, development, and production of tungsten, tin, copper, and gold properties. The company's flagship La Parrilla project in Spain is central to its operations, positioning it as a niche player in the European tungsten market. Tungsten, a critical industrial metal, is used in high-performance alloys and electronics, giving W Resources exposure to sectors like aerospace, automotive, and renewable energy. The company’s revenue model hinges on commodity prices and production scalability, with a focus on cost-efficient extraction. Despite being a small-cap entity, W Resources competes in a specialized segment where supply constraints and geopolitical factors can drive pricing power. Its market position is challenged by larger diversified miners but benefits from localized expertise and strategic asset ownership in Spain.
In FY 2020, W Resources reported revenue of £2.51 million, reflecting early-stage production at La Parrilla. The company posted a net loss of £3.48 million, with diluted EPS of -5.12p, underscoring operational challenges and high development costs. Negative operating cash flow (£1.23 million) and capital expenditures (£1.90 million) highlight ongoing investment needs, typical for a junior miner in the ramp-up phase.
The company’s earnings power remains constrained by pre-commercial production status and commodity price volatility. Elevated capital expenditures relative to revenue indicate low near-term capital efficiency, though long-term potential hinges on La Parrilla’s output scaling and cost optimization. Debt-funded growth adds financial leverage, with interest obligations weighing on future profitability.
W Resources’ balance sheet shows limited liquidity, with £956,000 in cash against £57.59 million in total debt, signaling high leverage. The debt burden, coupled with negative cash flows, raises solvency concerns unless production ramps up or external financing is secured. The absence of dividends aligns with its growth-focused strategy.
Growth prospects depend on La Parrilla’s operational milestones and tungsten market dynamics. No dividends are paid, as the company prioritizes reinvestment. Future trends may improve with higher production volumes, but execution risks and commodity cycles remain critical variables.
The market cap of £3.89 million (2020) reflects skepticism about near-term profitability, with a beta of 1.016 indicating moderate volatility. Valuation hinges on successful project execution and commodity price recovery, with investors pricing in high risk-reward asymmetry.
W Resources’ strategic advantage lies in its focused tungsten exposure and European asset base, which may benefit from supply chain localization trends. However, the outlook is cautious due to financial leverage and operational execution risks. Success depends on achieving sustained production at La Parrilla and navigating commodity price fluctuations.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
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 |