| Description | Useful life |
| Plant, machinery, and mine infrastructure | 5 - 20 years |
| Vehicles | 5 years |
| Computer equipment | 3 years |
| Office furniture and fittings | 7 years |
| Laboratory equipment | 3 – 5 years |
| Leasehold Improvements | term of lease agreement |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Employee remuneration (excluding share options) | (1,678) | (1,713) |
| Share-based payment charge | (707) | (427) |
| Audit of the Group financial statements 1 | (237) | (174) |
| Depreciation | (136) | (52) |
| Impairment of Gakara assets | - | (717) |
| Year ended 30 June 2025: | ||||
| Phalaborwa US$’000 | Gakara US$’000 | Unallocated US$’000 | Total US$’000 | |
| Administration expenses | - | (270) | (3,418) | (3,688) |
| Research costs | - | - | (260) | (260) |
| Depreciation | - | (15) | (124) | (139) |
| Loss from operating activities | - | (285) | (3,802) | (4,087) |
| Finance income | - | 39 | 129 | 168 |
| Finance costs | (360) | (46) | (45) | (451) |
| Change in fair value of royalty financing liability | 1,216 | - | - | 1,216 |
| Loss before and after tax | 856 | (292) | (3,718) | (3,154) |
| Segmental assets | 17,363 | 164 | 4,884 | 22,411 |
| Exploration and evaluation assets | 17,363 | - | - | 17,363 |
| Property, plant and equipment | - | - | 460 | 460 |
| Right of use assets | - | 1 | 250 | 251 |
| Current assets | - | 163 | 4,174 | 4,337 |
| Segmental liabilities | (7,423) | (1,287) | (519) | (9,229) |
| Capital expenditure | 1,647 | - | 505 | 2,152 |
| Year ended 30 June 2024: | ||||
| Phalaborwa US$’000 | Gakara US$’000 | Unallocated US$’000 | Total US$’000 | |
| Production and sales costs | - | - | - | - |
| Impairment | - | (717) | - | (717) |
| Administration expenses | - | (413) | (3,102) | (3,515) |
| Depreciation | - | (21) | (31) | (52) |
| Loss from operating activities | - | (1,151) | (3,133) | (4,284) |
| Finance income | - | 32 | 109 | 141 |
| Finance costs | - | (70) | (49) | (119) |
| Loss before tax | - | (1,189) | (3,073) | (4,262) |
| Income tax expense | - | - | - | - |
| Loss after tax | - | (1,189) | (3,073) | (4,262) |
| Segmental assets | 15,716 | 233 | 326 | 16,275 |
| Exploration and evaluation assets | 15,716 | - | - | 15,716 |
| Property, plant and equipment | - | - | 21 | 21 |
| Other assets | - | 24 | 60 | 84 |
| Current assets | - | 209 | 245 | 454 |
| Segmental liabilities | (616) | (897) | (921) | (2,434) |
| Capital expenditure | 10,886 | - | - | 10,886 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Interest income | 38 | - |
| Foreign exchange gains | 130 | 141 |
| Total | 168 | 141 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Change in fair value of warrant liability (note 18 and 23) | (21) | (32) |
| Interest on bank borrowing (note 18) | (37) | (49) |
| Interest on lease liabilities (note 20) | (12) | (10) |
| Interest on outstanding taxes | (2) | (17) |
| Interest paid to government | (7) | - |
| Cost of royalty financing | (360) | - |
| Foreign exchange losses | (12) | (11) |
| Total | (451) | (119) |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Wages and salaries | 1,122 | 1,082 |
| Bonus | (4) | 345 |
| Pension costs | 17 | 15 |
| Social security costs and similar taxes | 8 | 1 |
| Share- based payments | 557 | 339 |
| Total remuneration of key management personnel | 1,700 | 1,782 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Wages and salaries | 2,053 | 1,826 |
| Bonus | (4) | 345 |
| Pension costs | 23 | 15 |
| Social security costs and similar taxes | 31 | 10 |
| Share-based payments | 707 | 427 |
| Total employee remuneration | 2,810 | 2,623 |
| Year Ended 30 June 2025 | Year Ended 30 June 2024 | |
| Directors | 7 | 7 |
| Management and administration | 41 | 33 |
| Total | 48 | 40 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Current tax expense | - | - |
| Prior year tax adjustment | - | - |
| Total tax expense for the year | - | - |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Loss for the year before tax | (3,154) | (4,262) |
| Income tax using the effective tax rate of 8.3% (FY 2024: 0%): | (263) | - |
| Effects of: | ||
| Differences in tax rates | 2 | (296) |
| Impact of Burundi impairment | - | 215 |
| Other adjustments | 52 | (37) |
| Tax losses carried forwards | 209 | 118 |
| Total | - | - |
| Basic and diluted | ||
| 2025 | 2024 | |
| Loss for the year (US$’000) attributable to ordinary equity holders | (3,136) | (4,175) |
| Weighted average number of ordinary shares in issue during the Year | 643,034,257 | 621,094,938 |
| Loss per share (cents) | (0.49) | (0.67) |
| Phalaborwa US$’000 | |
| At 1 July 2023 | 4,830 |
| Additions | 10,886 |
| At 30 June 2024 | 15,716 |
| Additions | 1,647 |
| At 30 June 2025 | 17,363 |
| US$’000 | Mine development costs | Plant and machinery | Laboratory equipment | Vehicles | Leasehold improvements | Office equipment | Total |
| Cost | |||||||
| At 1 July 2023 | 183 | 2,889 | - | 1,606 | - | 49 | 4,727 |
| Additions | - | - | - | - | - | - | - |
| At 30 June 2024 | 183 | 2,889 | - | 1,606 | - | 49 | 4,727 |
| Additions | - | - | 487 | - | 16 | 2 | 505 |
| At 30 June 2025 | 183 | 2,889 | 487 | 1,606 | 16 | 51 | 5,232 |
| Depreciation | |||||||
| At 1 July 2023 | 183 | 2,889 | - | 1,582 | - | 46 | 4,700 |
| Charge for year | - | - | - | 5 | - | 1 | 6 |
| At 30 June 2024 | 183 | 2,889 | - | 1,587 | - | 47 | 4,706 |
| Charge for the year | - | - | 58 | 5 | 2 | 1 | 66 |
| At 30 June 2025 | 183 | 2,889 | 58 | 1,592 | 2 | 48 | 4,772 |
| Net Book Value at 30 June 2025 | - | - | 429 | 14 | 14 | 3 | 460 |
| Net Book Value at 30 June 2024 | - | - | - | 19 | - | 2 | 21 |
| Net Book Value at 30 June 2023 | - | - | - | 24 | - | 3 | 27 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Finished goods | - | - |
| Consumables | 1 | 1 |
| Total inventory | 1 | 1 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Accounts receivable | 107 | 29 |
| VAT recoverable | 191 | 235 |
| Prepayments | 97 | 104 |
| Deposits paid | 8 | 5 |
| Sundry debtors | - | 1 |
| Total trade and other receivables | 403 | 374 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Cash at bank and in hand | 3,933 | 79 |
| Total cash at bank and in hand | 3,933 | 79 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Trade payables | 52 | 361 |
| Accrued expenses | 395 | 930 |
| Taxes and social security | 356 | 319 |
| Other payables | 110 | - |
| Burundi land taxes and community contributions payable | 290 | 240 |
| Total trade and other payables | 1,203 | 1,850 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| FinBank Loan | 249 | 282 |
| Warrant liability | 176 | 155 |
| Total borrowings | 425 | 437 |
| Borrowings fall due: | ||
| Due within one year | 340 | 245 |
| Due between two to five years | 85 | 192 |
| Total | 425 | 437 |
| Year ended 30 June 2025 | Year ended 30 June 2024 | |||
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Borrowings brought forward | 437 | 486 | ||
| Cash flows from borrowings | ||||
| Repayment of borrowings | (42) | (77) | ||
| Interest paid | (20) | (49) | ||
| (62) | (126) | |||
| Non-cash movement in borrowings | ||||
| Interest charge on borrowings | 37 | 49 | ||
| Revaluation of warrant liability | 21 | 32 | ||
| Foreign exchange gain on BIF loan | (8) | (4) | ||
| 50 | 77 | |||
| Borrowings carried forward | 425 | 437 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Proceeds from royalty financing agreement | 8,500 | - |
| Change in fair value | (1,216) | - |
| Liability carried forward | 7,284 | - |
| Sensitivity | Adjusted Input | Impact Change | Change % |
| Discount Rate | 21.30% | (917) | -13% |
| Discount Rate | 17.30% | 1,106 | 15% |
| Rare earth | 10% higher | 743 | 10% |
| Delay in production | 12 month delay | 90 | 1% |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Lease liabilities fall due: | ||
| Within one year | 89 | 48 |
| Between two to five years | 173 | 44 |
| After five years | - | - |
| Total | 262 | 92 |
| Year ended 30 June 2025 | Year ended 30 June 2024 | |||
| US$’000 | US$’000 | US$’000 | US$’000 | |
| Lease liabilities brought forward | 92 | 44 | ||
| Cash flows from leases | ||||
| Payment of lease liabilities | (70) | (43) | ||
| Interest paid | (10) | (10) | ||
| (80) | (53) | |||
| Non-cash movement in leases | ||||
| Recognition of lease liabilities | 248 | 91 | ||
| Interest charge on leases | 10 | 10 | ||
| Revaluation on termination | (8) | - | ||
| 250 | 101 | |||
| Lease liabilities carried forward | 262 | 92 |
| Land and buildings US$’000 | |
| Balance as at 1 July 2023 | 39 |
| Right of use asset recognised in the year | 91 |
| Depreciation in year | (46) |
| Balance as at 30 June 2024 | 84 |
| Right of use asset recognised in the year | 248 |
| Amendments to expected life | (8) |
| Depreciation in year | (73) |
| Balance as at 30 June 2025 | 251 |
| Rehabilitation provision US$’000 | |
| At 1 July 2023 | 55 |
| Discount | - |
| At 30 June 2024 | 55 |
| Discount | - |
| At 30 June 2025 | 55 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| Share Capital | 58,150 | 56,362 |
| Issued Share Capital | 58,150 | 56,362 |
| Number of shares | US$’000 | |
| At 30 June 2023 | 598,858,656 | 50,937 |
| October 2023 - Share placing (cash receipts) | 25,786,541 | 4,699 |
| December 2023 - Share placing (cash receipts) | 4,213,459 | 802 |
| December 2023 – Exercise of share options (nil value) | 1,458,000 | - |
| Costs associated with share issues | - | (76) |
| At 30 June 2024 | 630,316,656 | 56,362 |
| July 2024 - Share placing (cash receipts) | 10,442,427 | 1,500 |
| September 2024 – share settled management bonus | 2,929,067 | 341 |
| Costs associated with share issues | - | (53) |
| At 30 June 2025 | 643,688,150 | 58,150 |
| 30 June 2025 | 30 June 2024 | |||
| Number | Average weighted exercise price (pence) | Number | Average weighted exercise price (pence) | |
| Share option plan | ||||
| Outstanding as at 1 July | 10,596,700 | 13.30 | 11,541,400 | 13.33 |
| Lapsed in the year | (2,544,700) | 10.80 | (944,700) | 10.00 |
| Outstanding as at 30 June | 8,052,000 | 14.09 | 10,596,700 | 13.62 |
| Exercisable as at 30 June | 8,052,000 | 14.09 | 9,580,034 | 13.30 |
| Long-Term Incentive Plan | ||||
| Outstanding as at 1 July | 6,800,000 | - | 8,258,000 | - |
| Lapsed in the year | (75,000) | - | - | - |
| Issued during the year | (333,332) | - | (1,458,000) | - |
| Granted in the year | 6,250,000 | - | - | - |
| Outstanding as at 30 June | 12,641,668 | - | 6,800,000 | - |
| Exercisable as at 30 June | 7,008,324 | - | 3,766,661 | - |
| Warrants | ||
| Number | Exercise price | |
| Outstanding and exercisable at 30 June 2024 and 2025 | 2,000,000 | £0.0455 |
| At 30 June 2025 | At 30 June 2024 | |
| Share price (GBP pence) | 11.00 | 10.25 |
| Exercise price (GBP pence) | 4.55 | 4.55 |
| Expected volatility | 39.96% | 54.47% |
| Risk free rate | 3.86% | 4.12% |
| Rate of Exchange | 1.35 | 1.27 |
| Time to exercise (years) | 0.67 | 1.50 |
| Reserve | Purpose |
| Share capital | Value of shares issued less costs of issuance |
| Share-based payment reserve | Fair value of share options issued |
| Accumulated losses | Cumulative net losses recognised in the statement of comprehensive income |
| Non-controlling interest | Amounts attributable to the 10% interest the State of Burundi has in RMB, and 3% interest Gilbert Midende has in Rainbow Burundi SPRL at 30 June 2023. Refer to note 25 for further details and non-controlling interests for earlier periods |
| Name of subsidiary | Rainbow Burundi SPRL | Rainbow Mining Burundi SM | |
| Country | Burundi | Burundi | Total Group |
| Effective non-controlling interest | 3% | 10% |
| 30 June 2025 US$’000 | 30 June 2024 US$’000 | 30 June 2025 US$’000 | 30 June 2024 US$’000 | 30 June 2025 US$’000 | 30 June 2024 US$’000 | |
| Income statement | ||||||
| Administrative expenses | - | - | (159) | (179) | (159) | (179) |
| Impairment | - | - | - | (717) | - | (717) |
| Depreciation | - | - | (15) | (20) | (15) | (20) |
| Net finance income / (costs) | - | 294 | (5) | (38) | (5) | 256 |
| Tax | - | - | - | (1) | - | (1) |
| Income / (loss) and total comprehensive income / (loss) for period | - | 294 | (179) | (955) | (179) | (661) |
| Total comprehensive income / (loss) attributed to NCI | - | 9 | (18) | (96) | (18) | (87) |
| Dividends paid to NCI | - | - | - | - | - | - |
| Cash flows | ||||||
| Cash flow from operating activities | - | - | (58) | (568) | (58) | (568) |
| Cash flow from investing activities | - | - | - | - | - | - |
| Cash flow from financing activities | - | (1) | (70) | (130) | (70) | (131) |
| Net cash flows | - | (1) | (128) | (698) | (128) | (699) |
| Balance Sheet | ||||||
| Non-current assets | - | - | 1 | 24 | 1 | 24 |
| Current assets | - | - | 158 | 151 | 158 | 151 |
| Non-current liabilities | - | - | (150) | (252) | (150) | (252) |
| Current liabilities | - | - | (767) | (645) | (767) | (645) |
| Intra-group loans | - | - | (438) | (19,377) | (438) | (19,377) |
| Net liabilities | ||||||
| - | - | (1,196) | (20,099) | (1,196) | (20,099) | |
| Accumulated non-controlling interest | - | - | (120) | (2,009) | (120) | (2,009) |
| *Restated | ||||||
| Year to 30 June 2025 | Year to 30 June 2024 | |||||
| Charged in year US$’000 | Settled in year US$’000 | Balance as at 30 June 2025 US$’000 | Charged in year US$’000 | Settled in year US$’000 | Balance as at 30 June 2024 US$’000 | |
| MPD Consulting Limited 1 | 10 | (10) | - | 5 | (4) | 1 |
| Magna Capital (Guernsey) Limited 2 | - | - | - | 647 | (647) | - |
| Hague House Management Limited 3 | 16 | (16) | - | 18 | (18) | - |
| Kinsella Consulting Limited 4 | 5 | (5) | - | - | - | - |
| Total | 31 | (31) | - | 670 | (669) | 1 |
| % Share Capital Held | ||||
| Name of Company | Principal Activity | Country of Incorporation | 2025 | 2024 |
| Rainbow International Resources Limited | Rare earth exploration | Guernsey | 100% | 100% |
| Rainbow Burundi SPRL | Rare earth exploration | Republic of Burundi | 97% | 97% |
| Rainbow Mining Burundi SM | Rare earth mining | Republic of Burundi | 90% | 90% |
| Rainbow Rare Earths Zimbabwe (Private) Limited | Rare earth exploration | Zimbabwe | 100% | 100% |
| Rainbow Rare Earths (Proprietary) Limited | Group support services | South Africa | 100% | 100% |
| Phalaborwa Holding Company (Pty) Ltd | Holding company | South Africa | 100% | - |
| Rare Earths Processing Company (Pty) Ltd | Rare earth processing | South Africa | 85% | - |
| Cash and cash equivalents | Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 |
| US Dollars | 3,039 | 21 |
| GB Pounds | 207 | 4 |
| SA Rands | 669 | 51 |
| Burundi Francs | 18 | 3 |
| Total | 3,933 | 79 |
| Year Ended 30 June 2025 US$’000 | Year Ended 30 June 2024 US$’000 | |
| US Dollars | 7,670 | 988 |
| GB Pounds | 403 | 332 |
| Burundi Francs | 575 | 600 |
| South African Rand | 350 | 303 |
| Total | 8,998 | 2,223 |
| As at 30 June 2025 | As at 30 June 2024 | |||||||
| Due within 1 years US$’000 | Due in 1 to 2 years US$’000 | Due in 2 to 5 years US$’000 | Due in 5 to 10 years US$’000 | Due within 1 years US$’000 | Due in 1 to 2 years US$’000 | Due in 2 to 5 years US$’000 | Due in 5 to 10 years US$’000 | |
| Trade and other payables | 1,203 | - | - | - | 1,850 | - | - | - |
| Loans and borrowings | 163 | 85 | - | - | 125 | 125 | 126 | - |
| Royalty financing liability | - | - | 4,058 | 37,357 | - | - | - | - |
| Lease liabilities | 102 | 76 | 112 | - | 33 | 5 | - | - |
| Total | 1,468 | 161 | 4,170 | 37,357 | 2,008 | 130 | 126 | - |
| 30 June 2025 US$’000 | 30 June 2024 US$’000 | |
| Loans (note 18) | 425 | 437 |
| Royalty financing liability (note 19) | 7,284 | - |
| Less: Cash and cash equivalents | (3,933) | (79) |
| Net debt / (cash) | 3,776 | 358 |
| Total equity | 13,182 | 13,841 |
| Ratio | 28.65% | 2.59% |