Severity | Code | Message |
---|
2023 | 2022 | ||
$000 | $000 | ||
Revenue from customers (pricing at shipment) | 4 | ||
Otherrevenue(adjustmentstopriceafterdeliveryandfairvalue | 4 | ( | ( |
changes) | |||
Total revenue | 4 | ||
Cost of sales | 5 | ( | ( |
Gross loss | ( | ( | |
Other income | 6 | ||
Administrative expenses | 7 | ( | ( |
Distribution expenses | ( | ( | |
Other expenses | 8 | ( | ( |
Loss from operating activities | ( | ( | |
Net finance (costs) / income | 10 | ( | |
Loss before income tax | ( | ( | |
Income tax | 11 | ||
Loss for the period | ( | ( | |
Other comprehensive loss | |||
Items that may be reclassified subsequently to profit or loss | |||
Exchange differences arising on translation of foreign operations | ( | ||
Total comprehensive loss for the period | ( | ( | |
Loss per share (basic and diluted) (US$) | 20 | ( | ( |
31 December 2023 | 31 December 2022 | ||
$000 | $000 | ||
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 12 | ||
Exploration and evaluation assets | 13 | ||
Intangible assets | 14 | ||
Prepayments | 18 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Prepayments | 18 | ||
Cash and cash equivalents | 19 | ||
Total current assets | |||
Total assets | |||
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 20 | ||
Convertible loan notes | 20 | ||
Additional paid-in capital | |||
Share-based payment reserve | 20 | ||
Foreign currency translation reserve | ( | ( | |
Accumulated losses | ( | ( | |
Total equity | |||
Non-current liabilities | |||
Loans and borrowings | 21 | ||
Provisions | 22 | ||
Total non-current liabilities | |||
Current liabilities | |||
Loans and borrowings | 21 | ||
Trade and other payables | 23 | ||
Deferred income | 24 | ||
Interest payable | 21 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Share- | Foreign | ||||||
Additional | based | currency | |||||
Share | Convertible | paid in | payment | translation | Accumulated | ||
capital | loan notes | capital | reserve | reserve | losses | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | |
Balance at 1 January 2022 | ( | ( | |||||
Loss for the year | ( | ( | |||||
Other comprehensive | |||||||
expenses | |||||||
Exchange differences | ( | ( | |||||
arising on translation of foreign operations | |||||||
Total comprehensive loss | ( | ( | ( | ||||
for the year | |||||||
Transactions with owners, recorded directly | |||||||
in equity | |||||||
Shares issued, net of issue | |||||||
costs | |||||||
Other transactions | |||||||
recognised directly in equity | |||||||
Balance at 31 December | ( | ( | |||||
2022 | |||||||
Balance at 1 January 2023 | ( | ( | |||||
Loss for the year | ( | ( | |||||
Other comprehensive | |||||||
expenses | |||||||
Exchange differences | |||||||
arising on translation of foreign operations | |||||||
Total comprehensive loss | ( | ( | |||||
for the year | |||||||
Transactions with owners, recorded directly | |||||||
in equity | |||||||
Shares issued, net of issue | |||||||
costs | |||||||
Conversion of loan notes | ( | ( | |||||
to equity | |||||||
Other transactions | |||||||
recognised directly in equity | |||||||
Balance at 31 December | ( | ( | |||||
2023 |
2023 | 2022 | ||
$000 | $000 | ||
Cash flows from operating activities | |||
Loss for the year | ( | ( | |
Adjustmentsfor: | |||
Depreciation and amortisation | 5, 7 | ||
Write-off of property, plant and equipment | 8 | ||
Write-down of inventory to net realisable value | 8 | ||
Write-off of non-refundable VAT | |||
Share-based payment expense | 20 | ||
Net finance loss/(gain) | 10 | ( | |
Cash used in operating activities before changes in working | ( | ( | |
capital | |||
Change in inventories | ( | ||
Change in trade and other receivables | ( | ( | |
Change in prepayments | ( | ||
Change in trade and other payables | ( | ||
Change in deferred income | |||
Net cash used in operating activities | ( | ( | |
Cash flows from investing activities | |||
Acquisition of property, plant and equipment | 12 | ( | ( |
Acquisition of exploration and evaluation assets | 13 | ( | ( |
Acquisition of intangible assets | 14 | ( | ( |
Proceeds on fixed asset disposal | 6 | ||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Proceeds from issue of share capital | 20 | ||
Transaction costs on share subscriptions | ( | ||
Proceeds from borrowings | |||
Repayment of borrowings | 21 | ( | ( |
Interest paid | 21 | ( | ( |
Net cash from financing activities | |||
Net increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of year | 19 | ||
Effect of movements in exchange rates on cash and cash | |||
equivalents | |||
Cash and cash equivalents at the end of the year |
Company’s share | |||
Company | Location | in share capital | Primary activities |
Energy Metals Limited | UK | 100% | Dormant |
Vanadium Products LLC | Kazakhstan | 100% | Performs services for the Group |
Firma Balausa LLC | Kazakhstan | 100% | Production and sale of vanadium and |
associated by-products | |||
Balausa Processing Company LLC | Kazakhstan | 100% | Development of processing facilities |
Decrease in headroom | |
US$’000 | |
Impact if product sales prices reduced by 10%: | (6,800) |
Impact if production volumes decreased by 10%: | (3,500) |
Impact if post-tax discount rate increased by 2 percentage points: | (2,200) |
2023 | 2022 | |
$000 | $000 | |
Sales of vanadium products | 3,308 | 5,163 |
Sales of ferro-molybdenum | 2,698 | 1,509 |
Sales of gravel and waste rock | 143 | 86 |
Service revenue | 15 | 15 |
Total revenue from customers under IFRS 15 | 6,164 | 6,773 |
Other revenue – change in fair value of customer contracts | (448) | (502) |
Total revenue | 5,716 | 6,271 |
2023 | 2022 | |
$000 | $000 | |
Materials | 4,832 | 5,863 |
Wages, salaries and related taxes | 1,128 | 937 |
Depreciation | 425 | 406 |
Electricity | 94 | 111 |
Other | 290 | 199 |
6,769 | 7,516 |
2023 | 2022 | |
$000 | $000 | |
Currency conversion gain | 8 | 41 |
Other (sales of equipment) | 12 | 36 |
20 | 77 |
2023 | 2022 | |
$000 | $000 | |
Wages, salaries and related taxes | 2,023 | 1,619 |
Professional services | 315 | 263 |
Taxes other than income tax | 18 | 15 |
Listing and reorganisation expenses | 155 | 162 |
Audit | 125 | 111 |
Materials | 48 | 37 |
Rent | 40 | 53 |
Irrecoverable debts | 52 | - |
Repairs and maintenance | 58 | - |
Depreciation and amortisation | 51 | 99 |
Insurance | 44 | 44 |
Staff training | 15 | - |
Research and development costs | 10 | - |
Bank fees | 23 | 23 |
Travel expenses | 89 | 16 |
Utilities | 5 | - |
Communication and information services | 30 | 12 |
Other | 270 | 91 |
3,371 | 2,545 |
2023 | 2022 | |
$000 | $000 | |
Currency conversion loss | 59 | 204 |
Write-down of inventory to net realisable value | 254 | 160 |
Write-down of obsolete assets | 1 | 54 |
Share-based payment expense | 15 | 5 |
Other | 142 | 3 |
471 | 426 |
2023 | 2022 | |
$000 | $000 | |
Wages, salaries and related taxes | 3,232 | 2,569 |
3,232 | 2,569 |
2023 | 2022 | |
$000 | $000 | |
Net foreign exchange costs / (gain) | (83) | (195) |
Interest expense on financial liabilities (bonds) | 266 | 77 |
Net finance costs / (income) | 183 | (118) |
2023 | 2022 | |||
$000 | % | $000 | % | |
Loss before tax (Group) | (5,251) | 100 | (4,286) | 100 |
Income tax at the applicable tax rate | (1,050) | 20 | (857) | 20 |
Effect of unrecognised deferred tax assets / | 1,417 | (27) | 923 | (22) |
(utilisation of previously unrecognised losses) | ||||
Net non-deductible expenses/non-taxable income | (367) | 7 | (66) | 2 |
or loss | - | - | - | - |
Land and | Plant and | Construction | |||||
buildings | equipment | Vehicles | Computers | Other | in progress | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | |
Cost | |||||||
Balance at 1 January 2022 | 2,060 | 2,639 | 509 | 39 | 102 | 2,632 | 7,981 |
Additions | 37 | 188 | - | 10 | 89 | 1,142 | 1,466 |
Transfers | 23 | 83 | - | - | - | (106) | - |
Disposals | (23) | (9) | (17) | (4) | (10) | (41) | (104) |
Foreign currency | (138) | (178) | (34) | (2) | (7) | (179) | (538) |
translation difference | |||||||
Balance at 31 December | 1,959 | 2,723 | 458 | 43 | 174 | 3,448 | 8,805 |
2022 | |||||||
Balance at 1 January 2023 | 1,959 | 2,723 | 458 | 43 | 174 | 3,448 | 8,805 |
Additions | - | 104 | 56 | 6 | 96 | 716 | 978 |
Transfers | 3,010 | 962 | - | - | - | (3,972) | - |
Disposals | - | (19) | - | - | (17) | - | (36) |
Foreign currency | 46 | 52 | 8 | - | 3 | 50 | 159 |
translation difference | |||||||
Balance at 31 December | 5,015 | 3,822 | 522 | 49 | 256 | 242 | 9,906 |
2023 | |||||||
Depreciation | |||||||
Balance at 1 January 2022 | 688 | 2,028 | 327 | 28 | 47 | - | 3,118 |
Depreciation for the period | 66 | 374 | 34 | 5 | 25 | - | 504 |
Disposals | - | (9) | (17) | (3) | (11) | - | (40) |
Foreign currency | (46) | (137) | (22) | (2) | (4) | - | (211) |
translation difference | |||||||
Balance at 31 December | 708 | 2,256 | 322 | 28 | 57 | - | 3,371 |
2022 | |||||||
Balance at 1 January 2023 | 708 | 2,256 | 322 | 28 | 57 | - | 3,371 |
Depreciation for the period | 130 | 341 | 33 | 5 | 47 | - | 556 |
Disposals | - | (18) | - | - | (17) | - | (35) |
Foreign currency | 13 | 42 | 6 | - | 2 | - | 63 |
translation difference | |||||||
Balance at 31 December | 851 | 2,621 | 361 | 33 | 89 | - | 3,955 |
2023 | |||||||
Carrying amounts | |||||||
At 1 January 2022 | 1,372 | 611 | 182 | 11 | 55 | 2,632 | 4,863 |
At 31 December 2022 | 1,251 | 467 | 136 | 15 | 117 | 3,448 | 5,434 |
At 31 December 2023 | 4,164 | 1,201 | 161 | 16 | 167 | 242 | 5,951 |
2023 | 2022 | |
$000 | $000 | |
Balance at 1 January | 4,208 | 1,434 |
Additions (Stage 1 feasibility study) | 2,931 | 2,871 |
Foreign currency translation difference | 6 | (97) |
Balance at 31 December | 7,145 | 4,208 |
Mineral | Computer | |||
rights | Patents | software | Total | |
$000 | $000 | $000 | $000 | |
Cost | ||||
Balance at 1 January 2022 | 88 | 33 | 3 | 124 |
Additions | - | 1 | - | 1 |
Foreign currency translation difference | (5) | (2) | - | (7) |
Balance at 31 December 2022 | 83 | 32 | 3 | 118 |
Balance at 1 January 2023 | 83 | 32 | 3 | 118 |
Additions | - | 1 | - | 1 |
Foreign currency translation difference | 1 | 1 | - | 2 |
Balance at 31 December 2023 | 84 | 34 | 3 | 121 |
Amortisation | ||||
Balance at 1 January 2022 | 88 | 12 | 3 | 103 |
Amortisation for the year | - | 1 | - | 1 |
Foreign currency translation difference | (5) | - | - | (5) |
Balance at 31 December 2022 | 83 | 13 | 3 | 99 |
Balance at 1 January 2023 | 83 | 13 | 3 | 99 |
Amortisation for the year | - | 1 | - | 1 |
Foreign currency translation difference | 1 | - | - | 1 |
Balance at 31 December 2023 | 84 | 14 | 3 | 101 |
Carrying amounts | ||||
At 1 January 2022 | - | 21 | - | 21 |
At 31 December 2022 | - | 19 | - | 19 |
At 31 December 2023 | - | 20 | - | 20 |
2023 | 2022 | |
$000 | $000 | |
Temporary deductible differences | 912 | 292 |
Tax losses carried forward | 16,887 | 14,470 |
Unrecognised tax deferred tax assets | (17,799) | (14,762) |
- | - |
Expiry year | $000 |
2024 | 474 |
2025 | 228 |
2026 | 801 |
2027 | 480 |
2028 | 514 |
2029 | 2,148 |
2030 | 3,385 |
2031 | 1,564 |
2032 | 3,948 |
2033 | 3,104 |
16,646 |
2023 | 2022 | |
$000 | $000 | |
Raw materials and consumables | 1,456 | 1,379 |
Finished goods | 517 | 216 |
Work in progress | 10 | 33 |
1,983 | 1,628 |
2023 | 2022 | |
$000 | $000 | |
Current | ||
Trade receivables from third parties | 264 | 65 |
Due from employees | 66 | 50 |
VAT receivable | 1,049 | 1,062 |
Other receivables | 4 | 10 |
1,383 | 1,187 | |
Expected credit loss provision for receivables | (67) | (36) |
1,316 | 1,151 |
2023 | 2022 | |
$000 | $000 | |
Non-current | ||
Prepayment for E&EA | 470 | 697 |
Other prepayments | 418 | 576 |
888 | 1,273 | |
Current | ||
Prepayments for goods and services | 762 | 911 |
762 | 911 |
2023 | 2022 | |
$000 | $000 | |
Cash at current bank accounts | 1,488 | 1,010 |
Cash at bank deposits | 417 | 3,321 |
Petty cash | 47 | - |
Cash and cash equivalents | 1,952 | 4,331 |
Ordinary shares | ||
31 December | 31 December | |
2023 | 2022 | |
Par value | - | - |
Outstanding at beginning of year | 449,702,150 | 377,676,799 |
Shares issued | 33,520,088 | 72,025,351 |
Outstanding at end of year | 483,222,238 | 449,702,150 |
2023 | ||
Weighted | ||
2023 | average | |
share | exercise price | |
options | (US$) | |
Outstanding at the beginning of the year | 500,000 | - |
Granted during the year | 500,000 | 0.091 |
Exercised during the year | - | - |
Expired/cancelled during the year | - | - |
Outstanding at the year end | 1,000,000 | 0.091 |
Remaining | |||||
Number of | Exercise price | contractual life | |||
options | Exercise date | per share (US$) | Expiry date | (years) | |
29 June 2022 | 250,000 | 29 June 2025 | 0.162 | 29 June 2027 | 3.5 |
22 September 2022 | 250,000 | 22 September | 0.151 | 22 September | 3.8 |
2025 | 2027 | ||||
12 September 2023 | 500,000 | 12 September | 0.116 | 12 September | 4.8 |
2026 | 2028 | ||||
1,000,000 |
Share-based | |
payment | |
reserve (US$) | |
At 1 January 2023 | 5,000 |
Exercise of share options | - |
Issue of options | 14,863 |
At 31 December 2023 | 19,863 |
12 September | |
2023 | |
Share price at grant date (US$) | 0.116 |
Exercise price (US$) | 0.116 |
Expected volatility* | 59.21% |
Expected life (years) | 4 |
Expected dividend yield (US$) | - |
Risk-free interest rate** | 4.64% |
Fair value per option (US$) | 0.057 |
2023 | 2022 | |
$000 | $000 | |
Loss for the year, attributable to owners of the Company | (5,251) | (4,286) |
Loss attributable to ordinary shareholders | (5,251) | (4,286) |
2023 | 2022 | |
Issued ordinary shares at 1 January (after subdivision) | 449,702,150 | 377,676,799 |
Effect of shares issued (weighted) | 3,857,106 | 21,410,276 |
Weighted-average number of ordinary shares at 31 December | 453,559,256 | 399,087,075 |
Loss per share of common stock attributable to the Company (basic and diluted) (US$) | (0.012) | (0.011) |
2023 | 2022 | |
$000 | $000 | |
Non-current liabilities | ||
Bonds payable | 7,393 | - |
7,393 | - | |
Current liabilities | ||
Bonds payable | - | 1,108 |
Interest payable | 134 | 18 |
134 | 1,126 |
Effective | Nominal | Actual | |||||
interest | amount | amount | Coupon | Coupon | |||
USD Currency | rate | $000 | $000 | rate | paid | Interest | |
Bonds payable | USD | 9.2% | 3,000 | 2,898 | 9% | - | 96 |
Bonds payable | USD | 10.4% | 5,000 | 4,874 | 10% | 125 | 142 |
8,000 | 7,772 | 125 | 238 |
2023 | 2022 | |
$000 | $000 | |
Loans and borrowings | ||
At 1 January | 1,127 | 1,427 |
Cash flows: | ||
– Interest paid | (157) | (82) |
– Repayment of loans and borrowings | (1,112) | (300) |
– Proceeds from loans and borrowings | 7,784 | - |
Total | 7,642 | 1,045 |
Non-cash flows | ||
– Interest accruing in period | 273 | 82 |
– Bond discount / premium | (388) | - |
At 31 December | 7,527 | 1,127 |
2023 | 2022 | |
$000 | $000 | |
Balance at 1 January | 33 | 42 |
Change in estimate | (2) | (7) |
Foreign currency translation difference | - | (2) |
Balance at 31 December | 31 | 33 |
Non-current | 31 | 33 |
31 | 33 |
2023 | 2022 | |
$000 | $000 | |
Trade payables | 1,781 | 1,889 |
Debt to directors/key management (Note 29) | 79 | 214 |
Debt to employees | 192 | 99 |
Other taxes | 72 | 171 |
Advances received | 17 | 10 |
2,141 | 2,383 |
2023 | 2022 | |
$000 | $000 | |
Government grants | 102 | - |
102 | - |
Carrying amount | ||
2023 | 2022 | |
$000 | $000 | |
Trade and other receivables, excluding amounts due from employees and VAT receivable | 268 | 75 |
Cash and cash equivalents | 1,905 | 4,331 |
2,173 | 4,406 |
Carrying amount | ||
2023 | 2022 | |
$000 | $000 | |
Kazakhstan | 268 | 75 |
268 | 75 |
Carrying amount | ||
2023 | 2022 | |
$000 | $000 | |
Trade receivables: | ||
Wholesale customers | 264 | 65 |
Other receivables | ||
Other | 4 | 10 |
268 | 75 |
Gross | Impairment | Net | Gross | Impairment | Net | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Not past due | 268 | - | 268 | 75 | - | 75 |
Past due more than 180 days | 67 | (67) | - | 36 | (36) | - |
335 | (67) | 268 | 111 | (36) | 75 |
2023 | 2022 | |
$000 | $000 | |
Balance at beginning of the year | 36 | 35 |
Expected gain change | 31 | 1 |
Balance at end of the year | 67 | 36 |
Carrying | Contractual | 6 months - | ||||
amount | cash flows | On demand | 0-6 mths | 1 year | 1-3 years | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Financial liabilities | ||||||
Trade and other payables | 1,781 | 1,781 | - | 1,781 | - | - |
Loans and borrowings | 7,527 | 7,527 | - | 134 | - | 7,393 |
9,308 | 9,308 | - | 1,915 | - | 7,393 |
Carrying | Contractual | 6 months - | ||||
amount | cash flows | On demand | 0-6 mths | 1 year | 1-3 years | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Financial liabilities | ||||||
Trade and other payables | 1,889 | 1,889 | - | 1,889 | - | - |
Loans and borrowings | 1,126 | 1,126 | - | 1,126 | - | - |
3,015 | 3,015 | - | 3,015 | - | - |
US$- | GBP- | EUR- | RUB- | KZT- | |
denominated | denominated | denominated | denominated | denominated | |
2023 | 2023 | 2023 | 2023 | 2023 | |
2023 | $000 | $000 | $000 | $000 | $000 |
Cash and cash equivalents | 1,257 | 115 | - | - | 580 |
Trade and other payables | (1,104) | - | (113) | (50) | (875) |
Loans and borrowings | (7,527) | - | - | - | - |
Net exposure | (7,374) | 115 | (113) | (50) | (295) |
US$- | GBP- | EUR- | RUB- | KZT- | |
denominated | denominated | denominated | denominated | denominated | |
2022 | 2022 | 2022 | 2022 | 2022 | |
2022 | $000 | $000 | $000 | $000 | $000 |
Cash and cash equivalents | 22 | 3,940 | - | 5 | 3,672 |
Trade and other payables | (654) | (111) | (108) | (55) | (1,455) |
Loans and borrowings | (1,126) | - | - | - | - |
Net exposure | (1,758) | 3,829 | (108) | (50) | 2,217 |
Average rate | Reporting date spot rate | |||
in US$ | 2023 | 2022 | 2023 | 2022 |
KZT 1 | 0.0022 | 0.0022 | 0.0022 | 0.0022 |
GBP 1 | 1.2429 | 1.2363 | 1.2704 | 1.2030 |
RUB 1 | 0.0119 | 0.0150 | 0.0111 | 0.0139 |
EUR 1 | 1.0810 | 1.0530 | 1.1049 | 1.0653 |
2023 | 2022 | |
$000 | $000 | |
Financial assets (includes cash) | ||
Trade and other receivables | 268 | 75 |
Cash at amortised cost | 1,905 | 4,331 |
2,173 | 4,406 | |
Financial liabilities – measured at amortised cost | ||
Trade and other payables at amortised cost | 1,781 | 1,889 |
Loans and borrowings at amortised cost | 7,527 | 1,126 |
9,308 | 3,015 |
Year | Tonnes |
2023 | 567,700 |
2024 | 788,100 |
2025 | 1,102,300 |
2026 | 1,102,300 |
2027 | 1,102,300 |
2028 | 1,102,300 |
2029 onwards | 1,102,300 |
Processing | Subsoil | Corporate | Total | |
2023 | $000 | $000 | $000 | $000 |
Revenue | 5,716 | - | - | 5,716 |
Cost of sales | (6,769) | - | - | (6,769) |
Other income | 15 | - | 5 | 20 |
Administrative expenses | (1,130) | (41) | (2,200) | (3,371) |
Other expenses | (456) | - | (15) | (471) |
Distribution expenses | (193) | - | - | (193) |
Finance costs | (139) | - | (44) | (183) |
Loss before tax | (2,956) | (41) | (2,254) | (5,251) |
Processing | Subsoil | Corporate | Total | |
2022 | $000 | $000 | $000 | $000 |
Revenue | 6,271 | - | - | 6,271 |
Cost of sales | (7,516) | - | - | (7,516) |
Other income | 73 | - | 4 | 77 |
Administrative expenses | (763) | (24) | (1,758) | (2,545) |
Other expenses | (426) | - | - | (426) |
Distribution expenses | (265) | - | - | (265) |
Finance costs | 531 | - | (413) | 118 |
Loss before tax | (2,095) | (24) | (2,167) | (4,286) |
2023 | 2022 | |
$000 | $000 | |
Wages, salaries and related taxes | 1,114 | 986 |