March 2025 Quarterly Report
Optimised prefeasibility study reaffirms Kasiya as major rutile and graphite producer with strong economics.
- NPV 8 (real, pre-tax) US$2,322m (prior US$2,419m)
- IRR (pre-tax) 27% (prior 32%)
- Average Annual Rutile Produced 222 ktpa (prior 222 ktpa)
- Annual Average Graphite Produced 233 ktpa (prior 244 ktpa)
- Capex to First Production (Stage 1) US$665m (prior US$597m)
- Initial Mine Life 25 years (prior 25 years)
Select text to share a quote on X · sign in to keep highlights & notes in your SVML notes
Sovereign Metals Limited (ASX:SVM, AIM:SVML, OTCQX:SVMLF) (Sovereign or the Company) is pleased to provide its quarterly report for the period ended 31 March 2025.
HIGHLIGHTS DURING AND SUBSEQUENT TO THE QUARTER
Optimised PFS Results Reaffirm Kasiya's Globally Strategic Significance
- In January 2025, the Optimised Prefeasibility Study (OPFS) was completed with oversight from the Sovereign-Rio Tinto Technical Committee. Results of the OPFS reaffirmed Kasiya's potential to become one of the largest and lowest-cost producer of natural rutile and natural flake graphite while generating exceptional economics
- Various optimisations have led to superior project delivery, operational flexibility, environmental and social outcomes compared to the 2023 Prefeasibility Study (PFS)
Successful Rehabilitation of Kasiya Test Pit
- During the quarter, rehabilitation of the land at the test pit site mined during the Pilot Mining and Land Rehabilitation (Pilot Phase) substantially progressed. Site backfill completed and soil remediation work concluded in December 2024, with landowners accessing the site through to January 2025 to plant and cultivate crops without missing a planting season
Kasiya Graphite Suitable for >94% of End-Use Markets
- Test work completed during the quarter has demonstrated that Kasiya graphite is suitable for use in the three key segments that account for over 94% of the ~1.6Mtpa global demand for natural flake graphite-battery anodes, refractories and expanded/expandables
- Sovereign intends to produce a 96% graphite concentrate at an incremental cost of US$241/t (FOB)
DFS Geotechnical Programs in Progress
- Subsequent to the quarter, the Company announced that extensive geotechnical investigations are underway at key project infrastructure locations across Sovereign's Kasiya Project. Results will support layout and engineering design for the Kasiya Definitive Feasibility Study (DFS)which is due Q4 2025
Next Steps
- Over the course of the quarter ending June 2025, Sovereign will continue to advance the DFS, publish an upgrade to the Mineral Resource Estimate (MRE), continue with further graphite testwork and graphite offtake discussions, and further its community and social development programs in Malawi.
During the quarter, the Company announced the results of an OPFS for its Kasiya Rutile-Graphite Project (Kasiya or the Project) which was undertaken following a strategic investment by Rio Tinto Mining and Exploration Limited (Rio Tinto) in 2023. Under the Investment Agreement, a joint Technical Committee was established to oversee the development of Kasiya. The OPFS was conducted with oversight from the Sovereign-Rio Tinto Technical Committee.
The OPFS proposes a large-scale, long-life operation to deliver substantial volumes of natural rutile and graphite while generating significant returns. Table 1 below summarises the key findings from the OPFS and includes a comparison to the PFS results released 16 months ago, in September 2023.
It is important to note that the results for the 2023 PFS in Table 1 have not been updated or adjusted for inflation since their release.
TABLE 1: KEY OPFS METRICS
| Units | OPFS Results Jan 25 | 2023 PFS Sep 23 | |
|---|---|---|---|
| Production | |||
| Initial Mine Life | Years | 25 | 25 |
| Plant Throughput (Stage 1: Years 1-4) | Mtpa | 12 | 12 |
| Plant Throughput (Stage 2: Years 5-25) | Mtpa | 24 | 24 |
| Average Annual Rutile Produced (95%+TiO 2 ) | ktpa | 222 | 222 |
| Annual Average Graphite Produced (96% TGC)* | ktpa | 233 | 244 |
| Operating and Capital Expenditure | |||
| Capex to First Production (Stage 1) | US$M | 665 | 597 |
| Total LOM Development Capex | US$M | 1,127 | 1,250 |
| Total LOM Sustaining Capex | US$M | 397 | 470 |
| Operating Costs (FOB Nacala) | US$/t product | 423 | 404 |
| Financial Performance | |||
| Total Revenue* | US$M | 16,367 | 16,121 |
| Annual Revenue (Average LOM) | US$M | 640 | 645 |
| Annual EBITDA (Average LOM) | US$M | 409 | 415 |
| NPV 8 (real, pre-tax) | US$M | 2,322 | 2,419 |
| IRR (pre-tax) | % | 27% | 32% |
| Revenue to Cost Ratio | x | 2.8 | 2.8 |
*Annual average graphite produced includes 292kt of graphite processed and sold in two years post cessation of active ore mining. Average graphite produced during the 25-year initial mine life only is 240ktpa; total revenue during the same period is US$15,990 million. All rutile is produced and sold during the 25-year initial mine life. Note: All cashflows and costs are presented in US$ real January 2025 terms unless otherwise stated. Operating costs exclude mineral royalties and community development support costs.
Summary of Optimisations
The OPFS optimises seven key areas compared to the 2023 PFS, as summarised below.
Mining Method
The PFS proposed a 25-year initial LOM based on a hydraulic mining process where slurry material would be screened and pumped overland to the processing plants.
Operating Model
The 2023 PFS envisaged mining would take place on a contractor basis.
During the OPFS, Sovereign undertook a trade-off analysis between the following operating options:
- Fully owner-operated mine with draglines and trucks purchased by the owner
- Owner-operated mine with draglines and trucks leased by the owner
- Mining contractor operation using excavators and trucks
Plant Configuration
Plant Location
Tailings Management
Water Management
The PFS proposed that the primary water supply for the Kasiya mining complex would be created by building a water storage dam and collecting run-off water from the greater catchment area. Following the introduction of dry mining and mud farming, the size of the water storage dam proposed in the PFS has been significantly reduced, with less process water required and more process water recovered.
The OPFS mining trials and material deposition tests indicated a water demand of 10.2 Mm³ per annum, almost a 40% decrease in water requirement from the PFS (16.7 Mm³). The effect on the water storage dam wall could be a reduction in volume from 0.79 Mm³ to 0.57 Mm³ and a reduction in dam wall height from 20 metres to 17 metres.
Power
The 2023 PFS envisaged a hybrid hydro-generated grid power plus solar power system solution.
Successful Rehabilitation of Kasiya Test Pit
In March 2025, the Company announced that the rehabilitation of the land at the test pit mined during the Pilot Phase has been substantially progressed. Soils remediation work was concluded in December 2024 with landowners accessing the site between December 2024 and January 2025 to plant and cultivate crops without missing a planting season.
All soil remediation works as well as planting was done by hand with the use of a grader and tractor to prepare the soils. Sovereign employed the local landowners to work with us in both the soil remediation and planting work, so they were able to directly experience and learn about our rehabilitation work on their land.
Sovereign is working closely with the landowners to ensure that the crops provide a good yield in 2025, while simultaneously testing a variety of rehabilitation crops. This includes the intercropping of giant bamboo with maize, which will be retained by the landowners.
Sovereign is committed to ensuring that all mined-out land is appropriately rehabilitated to support sustainable farming practices after closure. The soil remediation methods aim to revitalise the soils within a two-to-three-year timeframe and to ensure that soils can be sustainably farmed in the long term. The remediation of soil to a depth of 1 metre from surface, will ensure the land can support small-scale or full-commercial farming operations.
Kasiya Graphite Suitable for >94% of End-Use Markets
In February 2025, the Company announced that downstream testwork completed on graphite from Kasiya confirmed that Kasiya's graphite has the key characteristics required for use in refractory applications.
Graphite's key properties for use in refractory applications are its resistance to oxidation, chemical inertness and good thermal conductivity.
Graphite products for refractory applications typically require larger flake sizes than the smaller graphite flake products used to produce battery anode materials. Larger flake size graphite products tend to attract significantly higher prices than smaller flake products.
During the same month, Sovereign announced that further testwork confirmed that Kasiya graphite has the key characteristics required for use in expandable (fire retardant) and expanded (gaskets, seal, and brake lining) applications.
Sovereign had previously announced in 2024 that Kasiya graphite had produced outstanding battery anode material. Together with the refractories and expanded/expandables market, Kasiya's graphite is suitable for over 94% of end-use markets.
In Q4 2024, Syrah Resources Limited (the world's largest, publicly listed natural graphite producer outside of China) reported a price for smaller flake graphite concentrate to be used for battery anode production of US$564 per tonne (CIF) based on third-party sales. In December 2024, large flake graphite used in the refractory sector achieved prices of up to US$1,193/t (based on data from Benchmark Mineral Intelligence).
The incremental cost of producing a tonne of graphite from Kasiya under Sovereign's recently announced Optimised Prefeasibility Study is US$241/t (see announcement "Kasiya - Optimised PFS Results" dated 22 January 2025) making Kasiya the only advanced graphite project capable of competing with current Chinese graphite production costs.
Figure 5: Natural Graphite Cost Curve including China
(Sources: See Appendix 4)
DFS Geotechnical Programs in Progress
In April 2025 and subsequent to the quarter, the Company announced that several geotechnical drilling programs are underway at Kasiya as part of the DFS. The results of the programs will be used to support the infrastructure layout and engineering design.
Selected locations are based on the findings of the OPFS announced in January 2025. The OPFS proposes a large-scale, long-life operation to deliver substantial volumes of natural rutile and graphite while generating significant returns. The Project layout was determined by evaluating technical, environmental and social factors.
Infrastructure covered by the geotechnical programs includes the processing plant areas, the tailings storage facility (TSF) area, the raw water storage dam, the Kasiya substation, and other mining infrastructure. Various geotechnical and geophysics methods are being used across the project site area.
Placement and Corporate Update
In March 2025, Sovereign completed a placement of 47,058,824 new fully paid ordinary shares at an issue price of A$0.85 to raise gross proceeds of A$40 million (Placement). Following the Placement, Sovereign has over A$65 million in cash and no debt.
To date, Rio Tinto has invested A$60 million into Sovereign to fund completion of the DFS. The DFS is expected to be completed in Q4 2025, thereby providing Rio Tinto with up to 180 days to exercise its option to become operator of the Kasiya Project. Rio Tinto did not participate in the Placement as they believe the Company has sufficient funds to complete the Kasiya DFS.
Accordingly, Rio Tinto's shareholding in Sovereign remains at approximately 119.4 million shares. Due to the issuance of new shares under the Placement, Rio Tinto's relative shareholding has decreased from 19.9% to 18.5% (refer to change in substantial holding notice dated 4 April 2025).
Rio Tinto, via the joint Sovereign-Rio Tinto Technical Committee, continues to be supportive of the Project and, as a strategic investor, continues to play an integral part in the Kasiya DFS process, including site visits, project environmental and social workstreams, with their subject matter experts involved in numerous aspects of the Project.
As discussed above, the Kasiya DFS remains on track for completion in Q4 2025. Upon announcement of the DFS results and under the July 2023 Investment Agreement, Rio Tinto will have up to 180 days to exercise its option to become the operator of the Kasiya Project and be granted exclusive marketing rights for 40% of Kasiya's annual production.
Next Steps
The Company plans to update the market on the following progress in the coming months:
- Rehabilitation component of the Pilot Phase
- MRE upgrade following 2024 infill drilling program
- Further graphite test work results as the Company continues to advance the qualification of its graphite product for the lithium-ion battery and traditional graphite sectors
- Progress in discussions with future potential end-users of rutile and graphite
- Updates on community and social development programs
- Progress of the DFS, which is targeted for completion by Q4, 2025
Ore Reserve for the Kasiya Deposit
| Classification | Tonnes (Mt) | Rutile Grade (%) | Contained Rutile (Mt) | Graphite Grade (TGC) (%) | Contained Graphite (Mt) | RutEq. Grade* (%) |
|---|---|---|---|---|---|---|
| Proved | - | - | - | - | - | - |
| Probable | 538 | 1.03% | 5.5 | 1.66% | 8.9 | 2.00% |
| Total | 538 | 1.03% | 5.5 | 1.66% | 8.9 | 2.00% |
* RutEq. Formula: Rutile Grade x Recovery (100%) x Rutile Price (US$1,484/t) + Graphite Grade x Recovery (67.5%) x Graphite Price (US$1,290/t) / Rutile Price (US$1,484/t). All assumptions are from the Kasiya PFS ** Any minor summation inconsistencies are due to rounding
Kasiya Total Indicated + Inferred Mineral Resource Estimate at 0.7% rutile cut-off grade (inclusive of Ore Resreves)
| Classification | Resource (Mt) | Rutile Grade (%) | Contained Rutile (Mt) | Graphite Grade (TGC) (%) | Contained Graphite (Mt) |
|---|---|---|---|---|---|
| Indicated | 1,200 | 1.0% | 12.2 | 1.5% | 18.0 |
| Inferred | 609 | 0.9% | 5.7 | 1.1% | 6.5 |
| Total | 1,809 | 1.0% | 17.9 | 1.4% | 24.4 |
APPENDIX 1: SUMMARY OF MINING TENEMENTS
As at 31 March 2025, the Company had an interest in the following tenements:
| Licence | Holding Entity | Interest | Type | Licence Renewal Date | Expiry Term Date 1 | Licence Area (km 2 ) | Status |
|---|---|---|---|---|---|---|---|
| EL0609 | MML | 100% | Exploration | 25/09/2026 | 25/09/2028 | 219.5 | Granted |
| EL0582 | SSL | 100% | Exploration | 15/09/2025 | 15/09/2027 | 141.3 | Granted |
| EL0492 | SSL | 100% | Exploration | 29/01/2025 | 29/01/2025 2 | 454.9 | Granted |
| EL0528 | SSL | 100% | Exploration | 27/11/2025 | 27/11/2025 | 16.2 | Granted |
| EL0545 | SSL | 100% | Exploration | 12/05/2026 | 12/05/2026 | 24.2 | Granted |
| EL0561 | SSL | 100% | Exploration | 15/09/2025 | 15/09/2027 | 61.9 | Granted |
| EL0657 | SSL | 100% | Exploration | 3/10/2025 | 3/10/2029 | 2.3 | Granted |
| EL0710 | SSL | 100% | Exploration | 1/02/2027 | 1/02/2031 | 38.4 | Granted |
Notes:
SSL: Sovereign Services Limited, MML: McCourt Mining Limited
1 An exploration licence (EL) covering a preliminary period in accordance with the Malawi Mines and Minerals Act (No 8. Of 2019) (2019 Mines Act) is granted for a period not exceeding three (3) years. Thereafter two successive periods of renewal may be granted, but each must not exceed two (2) years. This means that an EL has a potential life span of seven (7) years under the 2019 Mines Act. ELs that have come to the end of their term can be converted by the EL holder into a retention licence (RL) for a term of up to 5 years subject to meeting certain criteria. All of Sovereign's ELs were originally granted under the 2019 Mines Act. On 28 June 2024, the Mines and Minerals Act (2023) (2023 Mines Act) was gazetted and came into force. As previously disclosed, the New Act introduces amendments to improve transparency and governance of the mining industry in Malawi. Sovereign notes the following updates in the New Act which may affect the Company going forward: (i) ELs granted under the 2023 Mines Act will be granted for an initial period of 5 years with the ability to extend by 3 years on two occasions (total 11 years); (ii) the Malawian Government maintains a right to free equity ownership for large-scale mining licences but the New Act has removed the automatic free government equity ownership with the right to be a negotiation matter; and (iii) A new Mining and Regulatory Authority will be responsible for implementing the objectives of the New Act.
2 SSL has applied for RLs in relation to EL0492 in accordance with the 2023 Mines Act.
APPENDIX 2: RELATED PARTY PAYMENTS
During the quarter ended 31 March 2025, the Company made payments of A$318,000 to related parties and their associates. These payments relate to existing remuneration arrangements (executive salaries, director fees, superannuation and bonuses (A$221,000)) and provision of serviced office facilities, company secretarial services and administration services (A$97,000).
APPENDIX 3: MINING EXPLORATION EXPENDITURES
| Activity | A$'000 |
|---|---|
| Feasibility Studies (DFS, OPFS, Pilot Phase ) | 3,810 |
| Drilling related | 566 |
| Assaying and Metallurgical Test-work | 526 |
| ESG related (including community and social development programs) | 621 |
| Malawi Operations - Site Office, Personnel, Field Supplies, Equipment, Vehicles and Travel | 1,470 |
| Total as reported in Appendix 5B | 6,993 |
APPENDIX 4: FLAKE GRPAHITE OPERATING COST INFORMATION
- China weighted average C1 cash cost source: Benchmark Mineral Intelligence
- Cumulative Demand & China graphite production source: S&P Global Market Intelligence
- Company specific disclosure sources as follows:
| Company | Project | Stage of Development | C1 Cash Costs (FOB) US$/t | Steady State Production tpa | Current Production tpa | Notes | Source |
|---|---|---|---|---|---|---|---|
| Black Rock Mining | Mahenge | Financing post DFS | 466 | 89,000 | - | Operating costs are for first 10 years therefore prodcution of first 10 years only shown | Company Announcement: Black Rock Completes FEED and eDFS Update (10 October 2022) |
| Blencowe Resources | Orom-Cross | PFS Complete | 482 | 101,000 | - | - | Company Announcement: Major Milestone as Blencowe Delivers US$482M NPV Pre-Feasibility Study for Orom-Cross Graphite Project (19 July 2022) |
| Ecograf | Epanko | BFS Complete | 508 | 73,000 | - | - | Updated Epanko Ore Reserve (25 July 2024) Epanko Pre-Development Program Delivers Outstanding Results (28 April 2023) |
| Evion | Maniry | DFS Complete | 657 | 56,400 | - | Production of 56.4ktpa is from year 4. Years 1-3 production is 39ktpa | BlackEarth Minerals Maniry Graphite Project Definitive Feasibility Study (3 November 2022) |
| Evolution Energy | Chilalo | DFS Complete | 773 | 52,000 | - | Operating costs are for first 9 years of produciton | Company Announcement: FEED and updated DFS confirms Chilalo as a standout high margin, low capex and development-ready graphite project (20 March 2023) |
| Falcon Energy Materials | Lola | Updated DFS Complete | 588 | 92,435 | - | - | SEDAR Filing: Lola Graphite Project NI 43-101 Technical Report - Updated Feasibility Study (7 April 2023) |
| Focus Graphite | Lac Knife | FS Complete | 413 | 50,000 | - | Converted from Canadian Dollars to US Dollars based on exchange rate used in source document of 1.00 CAD / 0.736 USD | Company Announcement: NI 43-101 Technical Report - Feasibility Study Update Lac Knife Graphite Project Québec, Canada (14 April 2023) |
| Graphite One | Graphite Creek | PFS Complete | 1,394 | 51,813 | - | Production and costs relate to Graphite Creek Mine and not the proposed graphite manufacturing facility | Company Announcement: Graphite One Advances its United States Graphite Supply Chain Solution Demonstrating a Pre-tax USD$1.9B NPV (8%), 26.0% IRR and 4.6 Year Payback on its Integrated Project (29 August 2022) |
| Mineral Commodities (MRC) | Skaaland | Production | 1,434 | 10,000 | 10,000 | Production based on annual operating target, costs based on latest reported numbers for September 2024 | Quarterly Activities Report: September 2024 |
| Mineral Commodities (MRC) | Munglinup | DFS Complete | 491 | 54,000 | - | Company Announcement: Robust Munglinup DFS Results Allow MRC to Move to 90% Ownership of Munglinup Graphite Project (8 January 2020) | |
| NextSource Materials | Molo | Construction | 541 | 150,000 | - | Figures relate to Molo expansion case. Operating Costs are US$392.59/t Minesite Operating Cost plus Selling Cost of US$148.80 | Company Announcement: Nextsource Materials announces robust feasibility study results for Molo Mine expansion to 150,000 tonnes per annum of Superflake® graphite concentrate (12 December 2023) |
| NGX | Malingunde | PFS Complete | 396 | 52,000 | - | - | Company Presentation: Clean Energy Minerals in Africa (August 2024) |
| Nouveau Monde Graphite | Matawinie | Construction | 443 | 103,328 | - | Exchange rate used as per technical report | Technical Report: Feasibility Study for the Matawinie Property |
| Renascor | Siviour | DFS Complete | 472 | 150,000 | - | Company Announcement: Siviour Battery Anode Material Study Results (8 August 2023) | |
| Syrah Resources | Balama | Production | 455 | 240,000 | - | Production based on Company guidance of 20kt per month production rate. Operating costs based on midpoint of Balama C1 cost (FOB Nacala/Pemba) medium-term guidance of US$430-480 per tonne. | Company Quarterly Activities Report September 2024 (30 October 2024) |
| Triton | Ancuabe | DFS Complete | 634 | 60,000 | - | 2023 updates to DFS do not include updated costs and base case production figures. On 9th December 2024, Triton Minerals announced that it had executed a Share Sale and Purchase Agreement with Shandong Yulong Gold Limited for the sale of at least 70% of its interests in the entities that hold the Ancuabe Graphite Project | Company Announcement: Triton Delivers Robust Ancuabe Definitive Feasibility Study and Declares Maiden Ore Reserve (15 December 2017) |
| Volt Resources | Bunyu | Stage 1 FS Complete | 670 | 24,780 | - | Relates to stage 1 development which has had a feasibility study completed | Company Announcement: Feasibility Study Update for Bunyu Graphite Project Stage 1, Tanzania, delivers significantly improved economics (14 August 2023) |
Notes:
- Blencowe Resources C1 cash costs calculated as US$499/t operating costs (FOB) less US$17/t royalties as disclosed in the source above
- Magnis not included while shares are suspended by the ASX in December 2023
- Leading Edge Materials Woxna Graphite not included as it is currently under care and maintenance
- Northern Graphite's Lac des Iles not included due to recent maintenance
- Talga Group not shown as latest technical study based on integrated anode plant strategy
- Tirupati Graphite not included due to lack of relevant disclosure
Appendix 5B
Mining exploration entity or oil and gas exploration entity
quarterly cash flow report
Name of entity
Sovereign Metals Limited
| ABN | Quarter ended ("current quarter") | ||
|---|---|---|---|
| 71 120 833 427 | 31 March 2025 | ||
| Consolidated statement of cash flows | Current quarter $A'000 | Year to date (9 months) $A'000 | |
| 1. | Cash flows from operating activities | - | - |
| 1.1 | Receipts from customers | ||
| 1.2 | Payments for | (6,993) | (21,849) |
| (a) exploration & evaluation | |||
| (b) development | - | - | |
| (c) production | - | - | |
| (d) staff costs | (323) | (968) | |
| (e) administration and corporate costs | (277) | (1,247) | |
| 1.3 | Dividends received (see note 3) | - | - |
| 1.4 | Interest received | 286 | 1,316 |
| 1.5 | Interest and other costs of finance paid | - | - |
| 1.6 | Income taxes paid | - | - |
| 1.7 | Government grants and tax incentives | - | - |
| 1.8 | Other - Business Development | (354) | (1,184) |
| 1.9 | Net cash from / (used in) operating activities | (7,661) | (23,932) |
| 2. | Cash flows from investing activities | - | - |
| 2.1 | Payments to acquire or for: | ||
| (a) entities | |||
| (b) tenements | - | - | |
| (c) property, plant and equipment | (92) | (1,057) | |
| (d) exploration & evaluation | - | - | |
| (e) investments | - | - | |
| (f) other non-current assets | - | - | |
| 2.2 | Proceeds from the disposal of: | - | - |
| (a) entities | |||
| (b) tenements | - | - | |
| (c) property, plant and equipment | - | - | |
| (d) investments | - | - | |
| (e) other non-current assets | - | - | |
| 2.3 | Cash flows from loans to other entities | - | - |
| 2.4 | Dividends received (see note 3) | - | - |
| 2.5 | Other (provide details if material) | - | - |
| 2.6 | Net cash from / (used in) investing activities | (92) | (1,057) |
| 3. | Cash flows from financing activities | 63 | 19,237 |
| 3.1 | Proceeds from issues of equity securities (excluding convertible debt securities) | ||
| 3.2 | Proceeds from issue of convertible debt securities | - | - |
| 3.3 | Proceeds from exercise of options | - | - |
| 3.4 | Transaction costs related to issues of equity securities or convertible debt securities | - | (45) |
| 3.5 | Proceeds from borrowings | - | - |
| 3.6 | Repayment of borrowings | - | - |
| 3.7 | Transaction costs related to loans and borrowings | - | - |
| 3.8 | Dividends paid | - | - |
| 3.9 | Other (provide details if material) | - | - |
| 3.10 | Net cash from / (used in) financing activities | 63 | 19,192 |
| 4. | Net increase / (decrease) in cash and cash equivalents for the period | ||
| 4.1 | Cash and cash equivalents at beginning of period | 33,531 | 31,562 |
| 4.2 | Net cash from / (used in) operating activities (item 1.9 above) | (7,661) | (23,932) |
| 4.3 | Net cash from / (used in) investing activities (item 2.6 above) | (92) | (1,057) |
| 4.4 | Net cash from / (used in) financing activities (item 3.10 above) | 63 | 19,192 |
| 4.5 | Effect of movement in exchange rates on cash held | 6 | 82 |
| 4.6 | Cash and cash equivalents at end of period | 25,847 | 25,847 |
| 5. | Reconciliation of cash and cash equivalents at the end of the quarter (as shown in the consolidated statement of cash flows) to the related items in the accounts | Current quarter $A'000 | Previous quarter $A'000 |
| 5.1 | Bank balances | 2,827 | 14,991 |
| 5.2 | Call deposits | 23,020 | 18,540 |
| 5.3 | Bank overdrafts | - | - |
| 5.4 | Other (provide details) | - | - |
| 5.5 | Cash and cash equivalents at end of quarter (should equal item 4.6 above) | 25,847 | 33,531 |
| 6. | Payments to related parties of the entity and their associates | Current quarter $A'000 | |
| 6.1 | Aggregate amount of payments to related parties and their associates included in item 1 | (318) | |
| 6.2 | Aggregate amount of payments to related parties and their associates included in item 2 | - | |
| 7. | Financing facilities Note: the term "facility' includes all forms of financing arrangements available to the entity. Add notes as necessary for an understanding of the sources of finance available to the entity. | Total facility amount at quarter end $A'000 | Amount drawn at quarter end $A'000 |
| 7.1 | Loan facilities | - | - |
| 7.2 | Credit standby arrangements | - | - |
| 7.3 | Other (please specify) | 40,000 | - |
| 7.4 | Total financing facilities | 40,000 | - |
| 7.5 | Unused financing facilities available at quarter end | 40,000 | |
Subsequent to the end of the quarter, the Company completed a placement to raise gross proceeds of A$40 million from new and existing shareholders, including large global institutional investors
| ABN | Quarter ended ("current quarter") | |
|---|---|---|
| 71 120 833 427 | 31 March 2025 | |
| Consolidated statement of cash flows | Current quarter $A'000 | Year to date (9 months) $A'000 |
| 8. | Estimated cash available for future operating activities | $A'000 |
| 8.1 | Net cash from / (used in) operating activities (item 1.9) | (7,661) |
| 8.2 | (Payments for exploration & evaluation classified as investing activities) (item 2.1(d)) | - |
| 8.3 | Total relevant outgoings (item 8.1 + item 8.2) | (7,661) |
| 8.4 | Cash and cash equivalents at quarter end (item 4.6) | 25,847 |
| 8.5 | Unused finance facilities available at quarter end (item 7.5) | 40,000 |
| 8.6 | Total available funding (item 8.4 + item 8.5) | 65,847 |
| 8.7 | Estimated quarters of funding available (item 8.6 divided by item 8.3) | 9 |
| 8.8 | If item 8.7 is less than 2 quarters, please provide answers to the following questions: |
Answer: Not applicable
Answer: Not applicable
Answer: Not applicable
Compliance statement
2 This statement gives a true and fair view of the matters disclosed.
Date: 30 April 2025
Authorised by: Company Secretary
(Name of body or officer authorising release - see note 4)
Notes
Cleaned text: letterheads, contacts and legal notices removed. View the original announcement ↗ · Company filings. Not investment advice.