Pages | |
Company information | 3 |
Statement from the Board | 4 |
Strategic report | 6 |
Key Personnel | 11 |
Directors’ report | 13 |
Independent auditors’ report | 25 |
Consolidated statement of comprehensive income | 33 |
Consolidated statement of financial position | 34 |
Parent company statement of financial position | 35 |
Consolidated statement of changes in equity | 36 |
Parent company statement of changes in equity | 37 |
Consolidated statement of cashflow | 38 |
Parent company statement of cashflow | 39 |
Notes to the financial statements | 40 |
Directors | Ali Farid Khwaja – Chief Executive Officer Balanganayi Jean Pierre ( Jean Pierre ) Tshienda - Executive Director Kelvin Williams –Non-Executive Chairman Avinash Bisnath - Non-Executive Director Danilo Lange – Chief Operating Officer Selina Hayes - Non-Executive Director Kriss Tremaine - Non-Executive Director | |
Company Secretary | Orana Corporate LLP | |
Company number | 11388575 | |
Registered office | The Broadgate Tower 7th Floor 20 Primrose Street London EC2A 2EW | |
Principal place of business / Operations | The Broadgate Tower 7th Floor 20 Primrose Street London EC2A 2EW | |
Independent Auditors | PKF Littlejohn LLP Statutory Auditor 15 Westferry Circus Canary Wharf London E14 4HD | |
Broker | Zeus Capital Sitka Ltd, 125 Old Broad St London EC2N | |
Registrars | Share Registrars Limited 27/28 Endcastle Street London W1W 8DH | |
Financial Public Relations | St Brides Partners Limited 22 Bishopsgate London EC2N 4BT | |
Bankers | Alpha FX Brunel Building 2 Canalside Walk London W2 1DG | Meridian Solutions 3 Old Street Yard Featherstone St London EC1Y 8AF |
Website | www.criticalmetals.co.uk | |
For the year ended 30 June 2025 | For the year ended 30 June 2024 | |
£ | ||
Cash and cash equivalents | 7,167 | 61,116 |
Carrying value of property, plant and equipment | 4,168,523 | 4,443,497 |
Net loss after tax | (2,424,980) | (2,785,874) |
Male | Female | |
Directors | 4 | nil |
Employees | nil | nil |
Russell Fryer | Executive Chairman & CEO (Resigned 4th September 2025) |
Marcus Edwards-Jones | Non-Executive Director (resigned 18th December 2024) |
Avinash Bisnath | Non-Executive Director |
Kelvin Williams | Non-Executive Chairman (appointed 18th December 2024) |
Jean Pierre Tshienda | Executive Director (appointed 18th December 2024) |
Ali Farid Khwaja | CEO (appointed 4th September 2025) |
Danilo Lange | Chief Operating Officer ( Appointed 29th October 2025) |
Selina Hayes | Non-Executive Director (Appointed 29th October 2025) |
Kristofer Tremaine | Non-Executive Director (Appointed 29th October 2025) |
Shares holdings # | Shareholdings % | |
NIU Invest SE | 70,846,900 | 69.62% |
Russell Fryer | 9,444,517 | 9.30% |
Interactive Brokers LLC | 5,514,461 | 5.42% |
L.L. Pucillo | 3,500,010 | 3.44% |
1. | Establish a purpose, strategy and business model which promote long term value for shareholders; |
2. | Promote a corporate culture that is based on ethical values and behaviours; |
3. | Seek to understand and meet shareholder needs and expectations; |
4. | Take into account wider stakeholder interests, including social and environmental responsibilities, and their implications for long term success; |
5. | Embed effective risk management, considering both internal controls and assurance activities, considering both opportunities and threats, throughout the organisation; |
6. | Establish and maintain the board as a well-functioning balanced team led by the Chair; |
7. | Maintain appropriate governance structures and ensure that individually and collectively the directors have the necessary up-to-date experience, skills and capabilities; |
8. | Evaluate board performance based on clear and relevant objectives, seeking continuous improvement; |
9. | Establish a remuneration policy which is supportive of long-term value creation and the Company’s purpose strategy and culture; and |
10. | Communicate how the Group is governed and is performing by maintaining a dialogue with shareholders and other key stakeholders. |
• | the maintenance of proper records; |
• | a schedule of matters reserved for the approval of the Board; |
• | evaluation, approval procedures and risk assessment for acquisitions; and |
• | close involvement of the Directors in the day-to-day operational matters of the Group. |
• | Development of maintenance of a robust Financial Position & Prospects Procedures (“FPPP”) document that prescribes the safeguards and processes in place for financial controls. |
Russell Fryer (resigned 4 September 2025) | £138,000 per annum 1 |
Avinash Bisnath | £36,000 per annum |
Marcus Edwards-Jones (resigned 18 December 2024) | £48,000 per annum |
Kelvin Williams (appointed 18 December 2024) | £36,000 per annum |
Jean Pierre Tshienda (appointed 18 December 2024) | £80,000 per annum |
Ali Farid Khwaja (appointed 4 September 2025) | $300,000 USD per annum (approximately £220,000) |
Director | Base salary | Bonus | Pension contribution | Share based payments | Total |
£ | £ | £ | £ | £ | |
Russell Fryer 1 | 172,996 | - | - | - | 172,996 |
Avinash Bisnath | 36,000 | - | - | - | 36,000 |
Marcus Edwards-Jones 2 | 15,112 | - | - | - | 15,112 |
Kelvin Williams 3 | 19,500 | - | - | - | 19,500 |
Balanganayi Jean Pierre Tshienda 3 | 43,333 | - | - | - | 43,333 |
286,941 | - | - | - | 286,941 |
Director | Base salary | Bonus | Pension contribution | Share based payments | Total |
£ | £ | £ | £ | £ | |
Russell Fryer | 200,000 | 50,000 | - | - | 250,000 |
Anthony Eastman 1 | 43,750 | - | - | - | 43,750 |
Marcus Edwards-Jones | 48,000 | - | - | - | 48,000 |
Avinash Bisnath | 4,500 | - | - | - | 4,500 |
Gordon Thompson | - | - | - | - | - |
296,250 | 50,000 | - | - | 346,250 |
Number | Percentage of issued share capital – 2025 | |
Russell Fryer | 10,204,059 | 15.1 |
Avinash Bisnath | - | - |
Kelvin Williams | - | - |
Balanganayi Jean Pierre Tshienda | - | - |
10,204,059 | 15.1% |
Number | Percentage of issued share capital – 2024 | |
Russell Fryer | 10,204,059 | 15.1 |
Avinash Bisnath | - | - |
Marcus Edwards-Jones | - | - |
10,204,059 | 15.1 |
Director | At 30 June 2024 | Granted during The year | Expired | At 30 June 2025 2 | Exercise price | Earliest date of exercise | Latest date of exercise ** |
R Fryer | 571,428 | - | £0.05 | 29 Sep 2020 | 31 March 20251 | ||
R Fryer | 400,000 | - | (400,000) | - | £0.10 | 29 Sep 2020 | 31 March 20251 |
R Fryer | 1,500,000 | - | - | 1,500,000 | £0.05 | 12 Sep 2022 | 12 Sep 2025 |
M Edwards- Jones | 200,000 | - | (200,000) | - | £0.05 | 29 Sep 2020 | 31 Mar 20251 |
M Edwards- Jones | 500,000 | - | - | 500,000 | £0.05 | 12 Sep 2022 | 12 Sep 2025 |
3,171,428 | - | (200,000) | 2,000,000 |
Key Audit Matter | How our scope addressed this matter |
Recoverability of development asset (group) (notes 2.6, 2.13 and 10) [Valuation] | |
The group’s development assets represent a significant asset on the consolidated statement of financial position (£3,822,824). Management and the Directors are required to assess whether there are any potential impairment triggers in line with IAS 36 which would indicate that the carrying value of those assets have suffered an impairment. Given the judgement and estimation required by management in making this assessment, there is a risk that this assessment is not conducted appropriately, and the assets are materially overstated. | Our work in this area included: Reviewing management’s IAS 36 impairment indicator review paper and critically challenging the key judgements and assumptions used; Obtaining evidence regarding the compliance with licence terms and ensuring they are in good standing and there are no issues regarding legal title i.e., the ownership of the mining activities at the Molulu site; Reviewing of management’s internal production forecasts to ascertain viability of the mine. This was validated to the Competent Person Report performed by an external management expert; Reviewing of management’s copper price assumptions against readily available market data and trends in order to challenge the validity of forecasted price on production. In addition, consideration of external market factors (i.e, current Copper price and trends on the London Metal Exchange) and the impact on the valuation of the producing assets held; Assessing management’s assumptions by reference to third party information, our knowledge of the group and industry and also budget and forecast performance; Obtained management’s assessment of the classification of the assets as a development asset within Property, Plant and Equipment and evaluated the appropriateness of the classification; and |
Assessing whether management’s presentation and disclosures relating to estimation uncertainty and critical judgements made are adequate. Based on our work performed and evidence obtained, we consider the development assets to be fairly stated. | |
Intercompany receivable recoverability (Parent Company) (notes 2.9, 2.13 and 12) [Valuation] | |
The carrying amount of the intercompany receivables of £ 5,693,399 represents the most material portion of the parent company’s total assets. There is a risk of material misstatement regarding the recoverability of intercompany receivables in accordance with IFRS 9 and as such the intercompany receivable is deemed to be a key audit matter. | Our work in this area included: Obtaining from management an expected credit loss assessment with respect to the recoverability assessment of intercompany receivables; Reviewing the recoverability of intercompany receivables using management forecasts and assessing and concluding on the appropriateness of the underlying key assumptions and inputs within the forecast in order to ensure the appropriate valuation of intercompany receivables; Reviewed the mathematical accuracy of the model including the underlying assumptions and inputs as well as challenging management on whether they were reasonable; and Assessing whether management’s presentation and disclosures relating to estimation uncertainty are adequate. Based on our work performed and evidence obtained, we consider the intercompany receivables to be fairly stated. |
| adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or |
| the financial statements and the part of the directors’ remuneration report to be audited are not in agreement with the accounting records and returns; or |
| certain disclosures of directors’ remuneration specified by law are not made; or |
| we have not received all the information and explanations we require for our audit. |
| We determined the principal laws and regulations relevant to the company in this regard to be those arising from the: |
o | Companies Act 2006; | |
o | Listing Rules; | |
o | Disclosure and Transparency Rules; | |
o | Quoted Companies Alliance Code (voluntary adoption); | |
o | Anti -Bribery legislation; | |
o | The Money Laundering and Terrorist Financing (Amendment) Regulations 2019; | |
o | The operating terms set out in the Small Mine Exploitation Permit in the Democratic Republic of Congo (DRC) | |
o | Local industry regulations in the DRC; and | |
o | Local tax in the UK and the DRC. |
| We designed our audit procedures to ensure the audit team considered whether there were any indications of non-compliance by the group and parent company with those laws and regulations. These procedures included, but were not limited to: |
o | Reviewing of legal expenses | |
o | Conducting enquiries of management; | |
o | Reviewing board minutes and other correspondence from management; | |
o | Reviewing RNS publications; | |
o | Incorporating unpredictability in the audit procedures around payments made the entities operating in the DRC. |
| We also identified the risks of material misstatement of the financial statements due to fraud. We considered, in addition to the non-rebuttable presumption of a risk of fraud arising from management override of controls, whether key management judgements could include management bias. The potential for bias was identified in relation to classification and valuation of development assets and the intercompany receivable recoverability within the parent company’s statement of financial position. We addressed these items as outlined |
in the Key Audit Matters section. Audit procedures were performed in this regard to review and challenge management’s impairment and fair value assessments. | |
| As in all of our audits, we addressed the risk of fraud arising from management override of controls by performing audit procedures which included, but were not limited to: the testing of journals; reviewing accounting estimates for evidence of bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business. |
Notes | Year ended 30 June 2025 | Year ended 30 June 2024 | |
£ | £ | ||
Revenue | |||
Revenue from continuing operations | |||
Expenditure | |||
Exploration & evaluation expenditure | ( | ( | |
Administrative expenses | 4 | ( | ( |
Depreciation | 10 | ( | ( |
( | ( | ||
Finance costs | |||
Finance expenses | 16 | ( | ( |
Interest expense | 16 | ( | ( |
( | ( | ||
Loss on ordinary activities before taxation | ( | ( | |
Taxation on loss on ordinary activities | 8 | ||
Loss on ordinary activities after taxation | ( | ( | |
Other comprehensive income | |||
Exchange differences on translation of foreign operations | 5 | ||
Loss and total comprehensive income for the year attributable to the owners of the Group | ( | ( | |
Earnings per share (basic and diluted) attributable to the equity holders (pence) | 9 | ( | ( |
Loss attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interest | ( | ( | |
( | ( |
Notes | As at 30 June 2025 £ | As at 30 June 2024 £ | |
NON-CURRENT ASSETS | |||
Property, plant & equipment | 10 | ||
TOTAL NON-CURRENT ASSETS | |||
CURRENT ASSETS | |||
Trade and other receivables | 11 | ||
Cash at bank and in hand | 13 | ||
TOTAL CURRENT ASSETS | |||
TOTAL ASSETS | |||
CURRENT LIABILITIES | |||
Trade and other payables | 15 | ||
Borrowings | 16 | ||
TOTAL CURRENT LIABILITIES | |||
NON-CURRENT LIABILITIES | |||
Borrowings | 16 | ||
TOTAL NON-CURRENT LIABILITIES | |||
TOTAL LIABILITIES | |||
NET LIABILITIES | ( | ( | |
EQUITY | |||
Called up share capital | 17 | ||
Share premium account | 17 | ||
Other equity reserve | 18 | ||
Share based payment reserve | 18 | ||
Foreign exchange reserve | 5 | ||
Retained losses | ( | ( | |
Equity attributable to equity holders of the parent | ( | ||
Non-controlling interest | ( | ( | |
TOTAL DEFICIT | ( | ( |
Notes | As at 30 June 2025 £ | As at 30 June 2024 £ | |
NON-CURRENT ASSETS | |||
Intercompany receivables | 12 | 5,693,399 | 4,940,935 |
Investment in subsidiary | 14 | 10,000 | 10,000 |
TOTAL NON-CURRENT ASSETS | 5,703,399 | 4,950,935 | |
CURRENT ASSETS | |||
Trade and other receivables | 11 | 26,313 | 56,129 |
Cash at bank and in hand | 13 | 3,541 | 46,862 |
TOTAL CURRENT ASSETS | 29,854 | 102,991 | |
TOTAL ASSETS | 5,733,253 | 5,053,926 | |
CURRENT LIABILITIES | |||
Trade and other payables | 15 | 1,031,186 | 441,795 |
Borrowings | 16 | 2,976,946 | 2,058,634 |
TOTAL LIABILITIES | 4,008,132 | 2,500,429 | |
NET ASSETS | 1,725,121 | 2,553,497 | |
EQUITY | |||
Called up share capital | 17 | 336,948 | 336,948 |
Share premium account | 17 | 5,981,996 | 5,981,996 |
Other equity reserve | 18 | 342,520 | - |
Share based payment reserve | 18 | 231,560 | 276,459 |
Retained earnings | (5,167,903) | (4,041,906) | |
TOTAL EQUITY | 1,725,121 | 2,553,497 |
Issued Share Capital | Share Premium | Other equity reserve | Share Based Payments Reserve | Foreign exchange currency reserve | Retained Earnings | Total equity attributable to shareholders | Non-controlling interest | Total Deficit | |
£ | £ | £ | £ | £ | £ | £ | £ | £ | |
As at 30 June 2023 | ( | ( | |||||||
Loss for the year | ( | ( | ( | ( | |||||
Other comprehensive income | |||||||||
Total comprehensive loss for the year | ( | ( | ( | ( | |||||
Shares issued during the year | |||||||||
Share issue costs during the year | ( | ( | ( | ||||||
Warrants issued during the year | |||||||||
Total transactions with owners | |||||||||
As at 30 June 2024 | ( | ( | ( | ||||||
Loss for the year | ( | ( | ( | ( | |||||
Other comprehensive income | |||||||||
Total comprehensive loss for the year | ( | ( | ( | ( | |||||
Warrants issued during the year | |||||||||
Warrants lapsed in the year | ( | ||||||||
Total transactions with owners | ( | ||||||||
As at 30 June 2025 | ( | ( | ( | ( |
Issued Share Capital | Share Premium | Other equity reserve | Share Based Payment Reserve | Retained Earnings | Total Equity | |
£ | £ | £ | £ | £ | £ | |
As at 30 June 2023 | 311,561 | 5,606,918 | - | 271,260 | (2,939,722) | 3,250,017 |
- | ||||||
Loss for the year | - | - | - | - | (1,102,184) | (1,102,184) |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive loss for the year | - | - | - | - | (1,102,184) | (1,102,184) |
Share issued during the year | 25,387 | 385,327 | - | - | - | 410,714 |
Share issue costs during the year | - | (10,249) | - | - | - | (10,249) |
Warrants issued | - | - | - | 5,199 | - | 5,199 |
Total transaction with the owners | 25,387 | 375,078 | - | 5,199 | - | 405,664 |
As at 30 June 2024 | 336,948 | 5,981,996 | - | 276,459 | (4,041,906) | 2,553,497 |
Loss for the year | - | - | - | - | (1,170,896) | (1,170,896) |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive loss for the year | - | - | - | - | (1,170,896) | (1,170,896) |
Warrants issued | - | - | 342,520 | - | - | 342,520 |
Lapsed warrants | - | - | (44,899) | 44,899 | - | |
Total transaction with the owners | - | - | 342,520 | (44,899) | 44,899 | 342,520 |
As at 30 June 2025 | 336,948 | 5,981,996 | 342,520 | 231,560 | (5,167,903) | 1,725,121 |
30 June 2025 £ | 30 June 2024 £ | |||
Cash from operating activities | ||||
Loss for the year | ( | ( | ||
Adjustments for: | ||||
Interest expense | ||||
Depreciation | 10 | |||
Finance charge | ||||
Foreign exchange | ||||
Share-based payments | ||||
Operating cashflow before working capital movements | ( | ( | ||
Decrease/ (increase) in trade and other receivables | ( | |||
Increase trade and other payables | ||||
Net cash outflow from operating activities | ( | ( | ||
Cash from financing activities | ||||
Proceeds from borrowings | ||||
Repayment of borrowings | ( | |||
Proceeds on the issue of shares net of transaction costs | 17 | |||
Proceeds on the exercise of warrants | 17 | |||
Net cash from financing activities | ||||
Cash from investing activities | ||||
Payments for asset group | ( | |||
Payments for property, plant and equipment | 10 | ( | ( | |
Net cash outflow from investing activities | ( | ( | ||
Net decrease in cash and cash equivalents | ( | ( | ||
Cash and cash equivalents at beginning of year | ||||
Foreign exchange | ( | |||
Cash and cash equivalents at end of period | 13 | |||
30 June 2025 | 30 June 2024 | ||
£ | £ | ||
Cashflow from operating activities | |||
Loss for the year | (1,170,896) | (1,102,184) | |
Adjustments for: | |||
Finance charge | 317,430 | 11,244 | |
Interest receivable | (357,237) | (287,545) | |
Interest payable | 216,917 | 109,948 | |
Non-cashflow transaction-management recharge | - | 218,562 | |
Operating cashflow before working capital movements | (993,786) | (1,049,975) | |
(Increase)/decrease in trade and other receivables | 29,814 | (206,052) | |
Increase in trade and other payables | 706,659 | 377,713 | |
Net cash outflow from operating activities | (257,313) | (878,314) | |
Cashflow from financing activities | |||
Proceeds of borrowings | 609,220 | 1,956,427 | |
Repayment of borrowings | - | (80,847) | |
Issue of funds to group companies | (395,228) | (1,855,517) | |
Proceeds on the issue of shares net of transaction costs | - | 351,919 | |
Proceeds on the exercise of warrants | - | 195,713 | |
Net cash from financing activities | 213,992 | 567,695 | |
Net decrease in cash and cash equivalents | (43,321) | (310,619) | |
Cash and cash equivalents at beginning of year | 46,862 | 357,481 | |
Cash and cash equivalents at end of period | 13 | 3,541 | 46,862 |
| Subsequent to year end the Group converted the majority of its debt into ordinary shares in the Group; |
| The Group has entered into a debt facility with its majority shareholder with the ability to draw down on $500,000 USD to fund operations |
| The Group has no committed exploration expenditure on its granted mining licenses at Molulu and has the ability to reduce all spend in the event that it needs to conserve cash balances; and |
| The Group’s Board of Directors have significant experience in the debt and equity capital markets and specifically have a successful track record in funding mining operations, new mine development and exploration activities and are further considered capable of securing ongoing debt and equity capital financing for the Group. |
| has the power over the investee; |
| is exposed, or has rights, to variable returns from its involvement with the investee; and |
| has the ability to use its power to affects its returns. |
| the size of the Company’s holding of voting rights relative to the size and dispersion of holdings of the other vote holders; |
| potential voting rights held by the Company, other vote holders or other parties; |
| rights arising from other contractual arrangements; and |
| any additional facts and circumstances that indicate that the Company has, or does not have, the current ability to direct the relevant activities at the time that decisions need to be made, including voting patterns at previous shareholders’ meetings. |
Plant and equipment | - 20% |
Road & Buildings | - 20% |
Standard | Impact on initial application | Effective date |
Amendments to IAS21 | Lack of exchangeability | 1 January 2025 |
Amendments IFRS 9 and IFRS 7 – Financial instruments | Classification and measurement of financial instruments | 1 January 2026 |
IFRS 18 - Presentation and Disclosure in Financial Statements | Presentation and Disclosure of financial Statements | 1 January 2027 |
Mining | Corporate | Total | |
£ | £ | £ | |
Operating loss from continued operations per reportable segment | (1,254,084) | (1,170,896) | (2,424,980) |
Reportable segment assets | 4,171,235 | 39,217 | 4,210,452 |
Reportable segment liabilities | 2,097,367 | 4,007,495 | 6,104,862 |
Net assets/ (liabilities) | 2,073,868 | (3,968,278) | (1,894,410) |
Mining | Corporate | Total | |
£ | £ | £ | |
Operating loss from continued operations per reportable segment | (1,467,760) | (1,318,114) | (2,785,874) |
Reportable segment assets | 4,461,900 | 112,991 | 4,574,891 |
Reportable segment liabilities | 2,093,752 | 2,500,429 | 4,594,181 |
Net assets/ (liabilities) | 2,368,148 | (2,387,438) | (19,290) |
30 June 2025 | 30 June 2024 | |
£ | £ | |
Consultancy fees | (101,154) | (447,700) |
Employment costs | (316,553) | (381,469) |
Subcontractors | (180,231) | (514,900) |
Insurance | (17,241) | (18,328) |
Professional fees | (506,558) | (506,884) |
Travel expenditure | (3,913) | (119,871) |
Foreign exchange | (368,321) | (29,130) |
Administrative expenses | (109,411) | (199,906) |
(1,603,382) | (2,218,188) |
30 June 2025 | 30 June 2024 | ||
£ | £ | ||
Opening Balance | 53,057 | 43,490 | |
Foreign exchange impact | 207,340 | 9,567 | |
Closing Balance | 260,397 | 53,057 |
30 June 2025 No of employees | 30 June 2024 No of employees | |
Directors | 4 | 3 |
Employees | - | 1 |
4 | 4 |
2025 | 2023 | |
The aggregate payroll costs of these persons were as follows: | £ | £ |
Wages and salaries | 306,617 | 371,250 |
Share-based payments | - | - |
National insurance | 9,936 | 10,219 |
316,553 | 381,469 |
2025 | 2024 | |
£ | £ | |
Fees payable to the Group’s auditor for the audit of parent company and consolidated group financial statements: | 50,000 | 73,500 |
Prior year overruns | - | 9,167 |
Audit of subsidiary undertakings | 5,846 | 4,100 |
55,846 | 86,767 |
As at 30 June 2025 | As at 30 June 2024 | |
£ | £ | |
The charge / credit for the year is made up as follows: | ||
Corporation taxation on the results for the year | - | |
Taxation charge / credit for the year | - | - |
A reconciliation of the tax charge / credit appearing in the income statement to the tax that would result from applying the standard rate of tax to the results for the year is: | ||
Loss for the year | (2,424,980) | (2,785,874) |
Tax credit at the applicable rate of 24.7% (2024: 24.7%) | (598,970) | (688,110) |
Expenditure disallowable for taxation | 99,294 | 30,511 |
Tax losses on which no deferred tax asset has been recognised | 499,676 | 657,599 |
Total tax (charge)/credit | - | - |
2025 | 2024 | ||
£ | £ | ||
Loss for the year from continuing operations | (2,295,280) | (2,489,614) | |
Weighted number of ordinary shares in issue | 67,389,680 | 65,637,849 | |
Basic earnings per share from continuing operations – pence | (3.41) | (3.79) |
Plant and equipment | Road & Buildings | Development | Assets in the course of construction | Total | |
£ | £ | £ | £ | £ | |
Cost | |||||
Opening balance – 1 July 2024 | 230,214 | 31,621 | 4,091,800 | 170,992 | 4,524,628 |
Additions | - | - | - | 119,721 | 119,721 |
Foreign exchange | (15,291) | (18,879) | (268,976) | - | (303,146) |
Transfer | - | 290,713 | - | (290,713) | - |
At 30 June 2025 | 214,923 | 303,455 | 3,822,824 | - | 4,341,203 |
Depreciation | |||||
Opening balance – 1 July 2024 | 28,695 | 132 | - | - | 28,827 |
Charge for the period | 45,023 | 56,512 | - | - | 101,535 |
Foreign exchange | 38,982 | 3,335 | - | - | 42,317 |
At 30 June 2025 | 112,700 | 59,979 | - | - | 172,679 |
Net book value 30 June 2025 | 102,223 | 243,476 | 3,822,824 | - | 4,168,523 |
Plant and equipment | Road & Buildings | Development | Assets in the course of construction | Total | |
£ | £ | £ | £ | £ | |
Cost | |||||
Opening balance – 1 July 2023 | 230,520 | 31,663 | 3,774,098 | - | 4,036,281 |
Additions | - | - | 324,226 | 171,780 | 496,006 |
Foreign exchange | (306) | (43) | (6,524) | - | (6,873) |
Transfer | - | - | - | (788) | (788) |
At 30 June 2024 | 230,214 | 31,620 | 4,091,800 | 170,992 | 4,524,626 |
Depreciation | |||||
Opening balance – 1 July 2023 | 28,695 | 132 | - | - | 28,827 |
Charge for the period | 46,254 | 6,353 | - | - | 52,607 |
Foreign exchange | (273) | (30) | - | - | (303) |
At 30 June 2024 | 74,676 | 6,455 | - | - | 81,131 |
Net book value 30 June 2024 | 155,538 | 25,165 | 4,091,800 | 170,992 | 4,443,496 |
30 June 2025 | 30 June 2024 | |||
£ | £ | £ | £ | |
Group | Company | Group | Company | |
Prepayments | 7,701 | 7,591 | 5,219 | - |
Other debtors | 11,909 | 11,540 | 30,410 | 30,015 |
VAT receivable | 15,152 | 7,182 | 34,649 | 26,114 |
34,762 | 26,313 | 70,278 | 56,129 | |
30 June 2025 | 30 June 2024 | |||
£ | £ | £ | £ | |
Group | Company | Group | Company | |
Intercompany loan-Critical Metals Mauritius | - | 5,693,399 | - | 4,940,935 |
- | 5,693,399 | - | 4,940,935 | |
30 June 2025 | 30 June 2024 | |||
£ | £ | £ | £ | |
Group | Company | Group | Company | |
Cash at bank | 7,871 | 3,541 | 61,116 | 46,862 |
Overdraft | (703) | - | - | - |
7,167 | 3,541 | 61,116 | 46,862 | |
30 June 2025 | 30 June 2024 | |||
£ | £ | £ | £ | |
Group | Company | Group | Company | |
UK Pounds | 1,176 | 768 | 44,100 | 44,100 |
US Dollars | 3,962 | 40 | 14,297 | 43 |
South African Rand | 180 | 180 | 192 | 192 |
Euro | 2,553 | 2,553 | 2,527 | 2,527 |
Overdraft | (703) | - | - | - |
7,167 | 3,541 | 61,116 | 46,862 | |
30 June 2025 | 30 June 2024 | |
£ | £ | |
Company | Company | |
Critical Metal Mauritius Ltd | 10,000 | 10,000 |
10,000 | 10,000 |
Name | Incorporation date | Holding | Class of shares held | Business activity | Country of incorporation | Registered address & principle place of business |
Critical Metals Mauritius Ltd | 14 September 2021 | 100% Critical Metals Plc | Ordinary shares | Holding | Mauritius | Rue De L’institut 4th Floor Ebene Skies Ebene Mauritiu |
Madini Occidental Ltd | 27 March 2019 | 100% Critical Metals Mauritius Ltd | Ordinary shares | Holding | Mauritius | 3rd Floor, Tower A, 1 Cybercity, Ebene, Mauritius 72201 |
Madini Holding RDC SARL | 14 March 2019 | 100% Madini Occidental Ltd | Ordinary shares | Dormant | Democratic Republic of the Congo | Local 7, 4 Eme Niveau, C/Gombe, V/Kinshasa, P/Kinshasa |
MO RDC SA | 22 September 2019 | 100% Madini Occidental Ltd | Ordinary shares | Holding | Democratic Republic of the Congo | Conseil, 60 Avenue Uvira, Immeuble Aimee Tower, 11 eme Etage, Gombe, Kinshasa |
Minière Molulu SARL | 5 April 2019 | 100% MO RDC SA | Ordinary shares | Dormant | Democratic Republic of the Congo | Local 7, 4 Eme Niveau, C/Gombe, V/Kinshasa, P/Kinshasa |
Amani Minerals Katanga SA | 7 August 2019 | 70% MO RDC SA | Mining & Exploration | Democratic Republic of the Congo | 33132 Ave Colonel Mondjiba, Quartier Basoko, Ngaliema, Kinshasa, DRC |
30 June 2025 | 30 June 2024 | |||
£ | £ | £ | £ | |
Group | Company | Group | Company | |
Trade payables | 577,566 | 548,844 | 984,644 | 339,223 |
Other payable and accruals | 1,214,032 | 482,342 | 213,968 | 102,572 |
Deferred consideration | 404,856 | - | 399,734 | - |
Provision for option relinquishment | 78,547 | - | 84,136 | - |
Directors loan | 9,564 | - | - | - |
2,284,565 | 1,031,186 | 1,682,482 | 441,795 | |
30 June 2025 | 30 June 2024 | |||
£ | £ | £ | £ | |
Group | Company | Group | Company | |
Current | ||||
Loan from related party 1 | 843,351 | - | 853,119 | - |
Loan facility 2 | 521,282 | 521,282 | 478,530 | 478,530 |
Convertible loan note 3 | 1,763,960 | 1,763,960 | 1,580,104 | 1,580,104 |
Bridge loan 4 | 567,096 | 567,096 | - | - |
3,695,689 | 2,852,338 | 2,911,753 | 2,058,634 | |
Non-current | ||||
Other borrowings5 | 124,608 | 124,608 | - | - |
Total borrowings | 3,820,297 | 2,976,946 | 2,911,753 | 2,058,634 |
1- | Borrowings consist of an $800,000 (£843,351) USD loan to Madini Occidental from Baobab investments LLC, an entity controlled by the CEO Russell Fryer. Refer to note 22 for further information. During the year the total interest cost recorded through the profit and loss was £49,121. Subsequent to year end the full loan amount including accrued interest was settled for $800,000 via an issue of ordinary shares in the Company. |
2- | Borrowings relate to the unsecured facility of up to US$3.0 million at a fixed 15 percent coupon. By 30 June 2024 the Group had drawn US$650,000, repaid US$100,000, and transferred US$80,000 into the convertible loan facility. During October 2024 the loan was novated to a new party at an agreed rate of $645,000. Per the terms of the agreement default interest began accruing at Barclays base plus 5 percent. In August 2025 the facility was fully settled as part of the equity fundraising and readmission, with new shares issued to extinguish the remaining balance. |
3- | The Convertible Loan Note (CLN) issued by Critical Metals PLC involves a principal amount of £1,603,600 with a fixed interest rate of 10% per annum repayable on 9th April 2025. During the year the conversion date was extended to July 2025 where the full amount was converted into ordinary shares in the Company. £124,379 of interest was recorded through the profit and loss in the current year. The notes are to be redeemed after one year unless converted into ordinary shares at a specified conversion price upon a Conversion Event. The CLN is unsecured and ranks equally with other unsecured obligations. |
4- | In September 2024, the Company entered into a bridge loan agreement with NIU Invest SE for up to £455,000 of unsecured convertible loan notes carrying interest at 1% per month, repayable or convertible by 9 April 2025 at the lower of the next equity issue price or a 20 percent discount to the prevailing market price, together with 18,200,000 warrants as set out in note 18. The warrants were valued using a black-scholes technique. A second bridge facility was executed in December 2024 for £173,913, also unsecured and non-interest-bearing, convertible into ordinary shares at the lower of £0.02 per share or the lowest issue price prior to conversion. Subsequent to year end the outstanding balances and any associated conversion rights fully settled through the issue of new ordinary shares as part of the July 2025 recapitalisation and admission to the main market. |
5- | In March 2025, the company entered into formal loan agreements with Orana Corporate LLP (£34,230), Former Director Russell Fryer (£66,664) and former director Anthony Eastman (£16,374) to document outstanding creditor balances arising from accrued director and advisory fees. Each facility was made effective from 1 January 2025, was unsecured, and carries interest at 15 percent per annum, repayable in full within 16 months of the agreement date. The lenders may, at their discretion, elect to settle repayment through the issue of ordinary shares at 80 percent of the 10-day volume-weighted average market price immediately preceding conversion. |
Class of share | Number of shares issued and fully paid | Nominal value per share | Total nominal value |
Ordinary shares | 67,389,680 | £0.0005 | £336,948 |
Number of Shares on Issue | Share Capital £ | Share Premium £ | Total £ | |
Balance at 30 June 2023 | 62,312,235 | 311,561 | 5,606,918 | 5,918,479 |
£0.10 Warrants Exercised | 1,100,000 | 5,500 | 104,500 | 110,000 |
£0.05 Warrants Exercised | 1,714,286 | 8,572 | 77,143 | 85,715 |
Fundraise - £0.215m @ £0.095 | 2,263,159 | 11,315 | 203,684 | 214,999 |
Cost of share issues | - | - | (10,249) | (10,249) |
Balance at 30 June 2024 | 67,389,680 | 336,948 | 5,981,996 | 6,318,944 |
Movement for the year | - | - | - | - |
Balance at 30 June 2025 | 67,389,680 | 336,948 | 5,981,996 | 6,318,944 |
Group and Company – Other equity | 2025 | 2024 |
£ | ||
Opening balance | - | |
Bridge warrants (Initial) | 97,886 | - |
Bridge warrants (Remainder) | 244,634 | - |
At 31 December | 342,520 | - |
Group and Company – Share based payments | 2025 | 2024 |
£ | ||
Opening balance | 276,459 | 271,260 |
FD warrants | - | 5,199 |
Lapsed during the year | (44,899) | - |
At 31 December | 231,560 | 276,459 |
Director warrants | LEJ and Broker warrants | FD warrants | Bridge warrants (Initial) | Bridge warrants (Remainder) 1 | |
Total granted | 2,750,000 | 323,200 | 600,675 | 4,200,000 | 14,000,000 |
Issue date | 12 Sep 2022 | 12 Sep 2022 | 9 April 2024 | 23 Aug 2024 | 11 Sep 2024 |
Time to expiry | 3 years | 3 years | 3 years | 5 years | 5 years |
Share price at date of issue of warrants | £0.20 | £0.20 | £.0495 | £0.0330 | £0.0260 |
Exercise price | £0.05 | £0.20 | £0.05 | £0.05 | £0.05 |
Expected volatility | 46.5% | 46.5% | 46.5% | 100% | 100% |
Risk free interest rate | 3.4% | 3.4% | 3.86% | 3.86% | 3.86% |
2025 | 2024 | ||||
Weighted average exercise price | Number of options | Weighted average exercise price | Number of options | ||
Outstanding at the beginning of the year | 8.8p | 19,245,303 | 26p | 19,698,914 | |
Exercised during the year (Share options) | - | - | 8p | (2,814,286) | |
Expired during the year | 9.35p | (13,571,428) | 10p | (240,000) | |
Granted during the year (Share options) | 5p | 4,200,000 | 10p | 2,000,000 | |
Granted during the year (Share options) | 5p | 14,000,000 | 5p | 600,675 | |
Outstanding at the end of the year | 5.26p | 23,873,875 | 8.8p | 19,245,303 | |
Exercisable at the end of the year | 5.26p | 23,873,875 | 8.8p | 19,245,303 | |
Total £ | Within 2 months £ | Within 2-12 months £ | More than 12 months £ | |
At 30 June 2025 | ||||
Trade payables | 577,566 | 577,566 | - | - |
Borrowings | 3,820,297 | 3,695,689 | 124,608 | |
Other payable and accruals | 1,214,032 | 1,214,032 | - | - |
Deferred consideration | 404,856 | 404,856 | - | - |
Option relinquishment | 78,547 | - | 78,546 | - |
6,095,298 | 5,892,143 | 78,546 | 124,608 |
Total £ | Within 2 months £ | Within 2-12 months £ | |
At 30 June 2024 | |||
Trade payables | 984,644 | 984,644 | - |
Borrowings | 2,911,753 | - | 2,911,753 |
Other payable and accruals | 213,983 | 213,983 | - |
Deferred consideration | 399,734 | - | 399,734 |
Option relinquishment | 84,136 | - | 84,136 |
4,594,250 | 1,198,627 | 3,395,623 |
Total £ | Within 2 months £ | Within 2-12 months £ | More than 12 months £ | |
At 30 June 2025 | ||||
Trade payables | 548,844 | 548,844 | - | - |
Borrowings | 2,976,946 | 2,852,338 | - | 124,608 |
3,525,790 | 3,401,182 | - | 124,608 |
Total £ | Within 2 months £ | Within 2-12 months £ | |
At 30 June 2024 | |||
Trade payables | 339,223 | 339,223 | - |
Borrowings | 2,058,634 | - | 2,058,634 |
2,397,857 | 339,223 | 2,058,634 |
2025 | Financial assets at fair value through profit or loss | Financial assets at amortised cost | Financial liabilities at amortised cost | Total | |
Financial assets / liabilities | £ | £ | £ | £ | |
Trade and other receivables | - | 11,909 | - | 11,909 | |
Cash and cash equivalents | - | 7,167 | - | 7,167 | |
Trade and other payables | - | - | (646,988) | (646,988) | |
Borrowings | - | - | (3,820,297) | (3,820,297) | |
Deferred consideration | - | - | (404,856) | (404,856) | |
- | 19,076 | (4,872,141) | (4,853,065) |
2024 | Financial assets at fair value through profit or loss | Financial assets at amortised cost | Financial liabilities at amortised cost | Total | |
Financial assets / liabilities | £ | £ | £ | £ | |
Trade and other receivables | - | 30,410 | - | 30,410 | |
Cash and cash equivalents | - | 61,116 | - | 61,116 | |
Trade and other payables | - | - | (984,664) | (984,664) | |
Borrowings | - | - | (2,911,753) | (2,911,753) | |
Deferred consideration | - | - | (399,734) | (399,734) | |
- | 91,526 | (4,296,151) | (4,204,625) |
2025 | Financial assets at fair value through profit or loss | Financial assets at amortised cost | Financial liabilities at amortised cost | Total | |
Financial assets / liabilities | £ | £ | £ | £ | |
Trade and other receivables | - | 11,540 | - | 11,540 | |
Intercompany receivable | - | 5,693,399 | - | - | |
Cash and cash equivalents | - | 3,541 | - | 3,541 | |
Trade and other payables | - | - | (617,628) | (617,628) | |
Borrowings | - | - | (2,976,946) | (2,976,946) | |
- | 5,708,480 | (3,594,574) | 2,113,906 |
2024 | Financial assets at fair value through profit or loss | Financial assets at amortised cost | Financial liabilities at amortised cost | Total | |
Financial assets / liabilities | £ | £ | £ | £ | |
Trade and other receivables | - | 30,015 | - | 30,015 | |
Cash and cash equivalents | - | 46,862 | - | 46,862 | |
Intercompany receivable | 4,940,935 | 4,940,935 | |||
Trade and other payables | - | - | (339,223) | (339,223) | |
Borrowings | - | - | (2,058,634) | (2,058,634) | |
- | 5,017,812 | (2,397,857) | 2,619,955 |
As at 1 July 2024 | Cash flows | Non cash charges | As at 30 June 2025 | |
£ | £ | £ | £ | |
Cash and cash equivalents | ||||
Cash | 61,116 | (53,228) | (721) | 7,167 |
Borrowings | ||||
Loan | (2,911,753) | (609,220) | (299,324) | (3,820,297) |
Total | (2,850,637) | (662,448) | (300,045) | (3,813,130) |
Material non-cash charges for the year include a) £266,039 of accrued interest; b) £117,268 relating to the conversion of trade creditors into loans and c) (£83,983) of foreign exchange difference on borrowings. | ||||
As at 1 July 2023 | Cash flows | Non cash charges | As at 30 June 2024 | |
£ | £ | £ | £ | |
Cash and cash equivalents | ||||
Cash | 411,696 | (352,637) | 2,057 | 61,116 |
Borrowings | ||||
Loan | (805,729) | (1,875,580) | (230,444) | (2,911,753) |
Total | (394,033) | (2,228,217) | (228,387) | (2,850,637) |
As at 1 July 2024 | Cash flows | Non cash charges | As at 30 June 2025 | |
£ | £ | £ | £ | |
Cash and cash equivalents | ||||
Cash | 46,862 | (43,321) | - | 3,541 |
Borrowings | ||||
Loan | (2,058,634) | (609,220) | (309,092) | (2,976,946) |
Total | (2,011,772) | (652,541) | (309,092) | (2,973,405) |
As at 1 July 2023 | Cash flows | Non cash charges | As at 30 June 2024 | |
£ | £ | £ | £ | |
Cash and cash equivalents | ||||
Cash | 357,481 | (310,619) | - | 46,862 |
Borrowings | ||||
Loan | - | (1,875,847) | (182,787) | (2,058,634) |
Total | 357,481 | (2,186,466) | (182,787) | (2,011,772) |
Instrument | Liability | Conversion price | Shares issued |
September 2023 facility | £553,360 | £.10 | 5,533,596 |
Bridge Convertible loan note | £477,750 | £0.10 | 4,777,500 |
December Bridge | £173,913 | £0.02 | 8,695,650 |