Q1 FY23 Estimate30 Oct 2023 16:12
My estimate:
Chrome
Increased price maintained throughout Q1 - 20% higher than Q1 FY23.
I think JLP sells 10,000 tons per month of Chrome on its own account. Total monthly revenue = 10,000 * $290 = $2.9m /month.
Tolling arrangements at ‘old’ rate: 100,000t / month @ $5 /t = $0.5m /month.
Thutse new chrome agreement. 60,000 tons targeted by December 2023, then 15,000t / month. Let us say we produced 8000t each month in the 1st quarter. LC has said in the past that the profit margin is $50 - $80 per ton on this contract (when the PGM content is included). Again, a cautious estimate of 8,000 * $40 = $320,000 / month additional profit.
Total chrome = $2.9m + $0.5m + $0.32m = $3.72m per month or $11.16m for Q1.
PGMs
Factors cancel each other out here. Targeted production in FY23 was 38,000 oz p.a. In the event, only 33,000 oz was achieved (via Inyoni) with 9,000 oz from the JV. I am assuming (?) the 42,000 oz target for FY24 is from Inyoni alone with an unknown contribution from the JV. (NB. The annual report gives me the impression that the JV will be used more in FY24 until our own PGM processing capacity is increased). So, I am assuming that the increased production is offset by a further decline in the basket price achieved.
Therefore, taking the basket price of $1048 /oz and the processing (+ transport) cost of $708 as per the Annual Report (pg 22), I calculate 3,000oz /month @ $440 = $1.32m / month. In turn, this is $3.96m for Q1.
Copper
By May 2023, the Southern Copper Strategy was supposed to be producing 550tons from Roan and 130tons from 3rd party suppliers per month. Let us assume it was run “flat out” in July – Sept 23 and therefore achieved 30% of that. Using the revenue and cost figures from the Annual Report, we get (680 * 30%) * (7451 - 5281) = 204 * 2170 = $443,000 per month. For the Quarter, $1.3m.
Cobalt – Nil (!)
From the above we get:
Chrome $11.16
PGM $4m (rounded up)
Copper / cobalt $1.3m = Q1 FY24 $16.6m total (Approximately £13.75m). Operating costs will be higher (new Thutse plant, but I don't think they will be outrageously more than FY23 Q1. For the sake of argument call it £5m.
£8.75m in the quarter, compared to 1st HALF FY23 – Adjusted EBITDA £11.8m.
Let's hope get a RNS which will put my ramblings into proper context. I think we will in the next couple of days (before the AGM). Sorry for the long-winded post, I find it easier to converse by spreadsheet- but I needed to explain my assumptions.
CG.