| Standards/interpretations | Description |
| IAS 1 Presentation of Financial Statements | Amendments – Classification of Liabilities as Current or Non-Current |
| IAS 1 Presentation of Financial Statements | Amendment- Non-Current liability with covenants |
| IFRS 16 Leases | Amendments- Liability in a sale and leaseback transaction |
| IAS 7 Statement of Cash Flows and IFRS 7 Financial Instruments: Disclosure | Amendments- Supplier finance arrangements |
| Processing and power equipment | 10% per annum |
| IT equipment | 20-25% per annum |
| Furniture and fittings | 10-20% per annum |
| Vehicles and spares | 10-30% per annum |
| Buildings | 2-5% per annum |
| £ | ||
| 1 | Purchase consideration: | |
| Cash paid | 1,533,081 | |
| Equity issued | 3,740,305 | |
| Total, (A) | 5,273,386 | |
| 2 | Net assets of Suni: | |
| Fair value of concessions and related property plant & equipment | 9,498,6029 | |
| Bank Deposits | 1,809,278 | |
| VAT receivable (fair value) | 858,328 | |
| Other receivables | 142,420 | |
| Cash and cash equivalents | 79,086 | |
| Payables | (978,413) | |
| Total, (B) | 11,409,301 | |
| Bargain purchase gain (B-A) | 6,135,915 |
| £ | |
| Cash paid | 1,533,081 |
| Less: cash acquired | (79,086) |
| Net cash outflow | 1,453,995 |
| 2025 | USA | Europe | Asia | Africa | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Revenue from external customers | 135 | 31 | 1,370 | 39 | 1,575 |
| 2024 | USA | Europe | Asia | Africa | Total |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Revenue from external customers | 1,042 | 607 | 3,255 | - | 4,904 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Customer A | 439 | 1,478 |
| Customer B | 288 | 792 |
| Customer C | 252 | 580 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Mining & Processing Costs | 693 | 3,027 |
| Human Resource Costs | 331 | 341 |
| Logistics, Utilities & Plant Admin Costs | 554 | 1,010 |
| Decrease in inventory | 700 | 11 |
| Total | 2,278 | 4,389 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Depreciation on other assets | 95 | 26 |
| Net foreign exchange loss | 55 | 272 |
| Professional fees and service providers | 448 | 625 |
| Insurance | 68 | 45 |
| Director emoluments | 694 | 473 |
| Management salaries | 691 | 941 |
| Brokerage | 83 | - |
| R&D exploration expenses | - | 33 |
| Bank charges | 70 | 134 |
| Travel expenses | 14 | 135 |
| Community and social expenses | 16 | 23 |
| Guest house & camp | 43 | 61 |
| Security expenses | 70 | 88 |
| Rents & land expenses | 96 | 64 |
| Office expenses | 185 | 194 |
| Provisions* | 499 | 149 |
| Other admin expenses | 240 | 830 |
| Total | 3,367 | 4,093 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Fees payable to the Company’s auditor and their associates for the audit of the Company and consolidated financial statements: | ||
| Current year audit | 145 | 146 |
| Prior year audit | 62 | - |
| Fees payable to local auditors for statutory audits of subsidiaries | 3 | 3 |
| 2025 | 2024 | |
| Average number of employees for the year: | 523 | 523 |
| £’000 | £’000 | |
| Wages & salaries (for the above employees) | 1,610 | 1,165 |
| Social security costs | 19 | 115 |
| Contributions to UK defined contribution pension schemes | 2 | 1 |
| 1,631 | 1,281 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Directors’ remuneration | ||
| Emoluments, fees and payments in lieu of pension contributions | 694 | 473 |
| £’000 | £’000 | |
| Remuneration of the highest paid director: | ||
| Emoluments and fees | 266 | 320 |
| Payment in lieu of retirement benefits | 25 | 30 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Interest expense | 664 | 403 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| (Loss) / profit on ordinary activities before tax | (5,813) | 63 |
| At the standard small companies rate of UK corporation tax of 19%: | (1,104) | 12 |
| Expenses not deductible for tax purposes | 104 | 28 |
| Tax losses carried forward (deferred tax not recognised) | 1,779 | 1,085 |
| Unrealised gains eliminated on consolidation | (770) | 41 |
| Book profit on acquisition, not taxable | - | (1,166) |
| Short term timing differences | - | 76 |
| Licence transfer tax liability | 62 | - |
| Tax charge | 71 | 76 |
| Analysed as: | ||
| Deferred tax charge | - | 76 |
| Current tax charge | 71 | - |
| 2025 | 2024 | |
| Continuing operations: | ||
| Loss attributable to equity holders of the Company (£’000) | (5,884) | (13) |
| Weighted average number of ordinary shares in issue | 131,159,881 | 110,912,194 |
| Loss per share (pence) | (4.49) | (0.01) |
| Group | |
| Cost: | £’000 |
| At 1 April 2023 | 3,599 |
| Currency retranslation | (30) |
| At 1 April 2024 | 3,569 |
| Currency retranslation | (293) |
| At 31 March 2025 | 3,276 |
| Accumulated amortisation and impairment: | |
| At 1 April 2023 | - |
| Charge for the year | - |
| At 1 April 2024 | - |
| Charge for the year | - |
| At 31 March 2025 | - |
| Net book value: | |
| At 1 April 2024 | 3,569 |
| At 31 March 2025 | 3,276 |
| Shares in group undertakings | Loans to group undertakings | Total | |
| Cost | £’000 | £’000 | £’000 |
| 1 April 2023 | 3,921 | - | 3,921 |
| Addition | 5,438 | - | 5,438 |
| Reclassification of loans | - | 17,346 | 17,346 |
| At 1 April 2024 | 9,359 | 17,346 | 26,705 |
| Addition | - | 971 | 971 |
| 31 March 2025 | 9,359 | 18,317 | 27,676 |
| Impairment provisions | |||
| 1 April 2023 | - | - | - |
| Impairment in year | - | 2,801 | 2,801 |
| At 1 April 2024 | - | 2,801 | 2,801 |
| Impairment in year | - | - | - |
| 31 March 2025 | - | 2,801 | 2,801 |
| Net book value: | |||
| 31 March 2024 | 9,359 | 14,545 | 23,904 |
| 31 March 2025 | 9,359 | 15,516 | 24,875 |
| Company | Registered location: | Business activity | Class of share | Shareholding |
| Tirupati Madagascar Ventures Sarl | Lot II N 95 SB BIS E, Ambatobe, Antananarivo 103, Madagascar | Graphite mining | Ordinary shares | 98% Note (a) |
| Establissements Rostaing Sarl | Lot II N 95 SB BIS E, Ambatobe, Antananarivo 103, Madagascar | Graphite mining | Ordinary shares | 95% Note (b) |
| Suni Resources, S.A. | Av. Julius Nyrere, n.º 4000, Edifício Solar das Acácias, n.º 5 e 6, Cidade de Maputo, Mozambique | Graphite mining | Ordinary shares | 99.9997% Note (c) |
| Suni Balama Central, S.A. | Av. Julius Nyrere, n.º 4000, Edifício Solar das Acácias, n.º 5 e 6, Cidade de Maputo, Mozambique | Graphite mining | Ordinary shares | 99.978% Note (d) |
| Group | Plant and machinery | Mine development assets | Assets under and awaiting construction (2024 restated) | Total ( 2024 restated) |
| £ | £ | £ | £ | |
| Cost | ||||
| At 1 April 2023 | 8,536 | 4,727 | 227 | 13,490 |
| Additions | - | 649 | 915 | 1,564 |
| Acquisition of Suni Resources | - | 1,722 | 7,777 | 9,499 |
| Currency retranslation | (147) | (82) | - | (229) |
| Reclassification | 754 | (527) | (227) | - |
| At 1 April 2024 (restated) | 9,143 | 6,489 | 8,692 | 24,324 |
| Additions | 41 | 64 | - | 105 |
| Disposal of Assets | (487) | - | - | (487) |
| Currency retranslations | (464) | (242) | 71 | (635) |
| At 31 March 2025 | 8,233 | 6,311 | 8,763 | 23,307 |
| Depreciation & impairment | ||||
| At 1 April 2023 | 1,875 | 418 | - | 2,293 |
| Currency retranslation | (181) | (7) | - | (188) |
| Depreciation | 1,175 | 347 | - | 1,522 |
| Impairment | 799 | - | - | 799 |
| At 1 April 2024 | 3,668 | 758 | - | 4,426 |
| Currency retranslation | (712) | (202) | - | (914) |
| Depreciation | 960 | 300 | - | 1,260 |
| Disposal of Assets | (332) | - | - | (332) |
| At 31 March 2025 | 3,584 | 856 | - | 4,440 |
| Carrying amount | ||||
| As at 1 April 2024 | 5,475 | 5,731 | 8,692 | 19,898 |
| As at 31 March 2025 | 4,649 | 5,455 | 8,763 | 18,867 |
| Group | Company | |||
| 2025 | 2024 (restated) | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Trade receivables | 89 | 335 | 12 | 293 |
| VAT receivables | 2,123 | 2,320 | 5 | 9 |
| Other receivables | 63 | 1 | 1 | - |
| Prepayments | 56 | 1 | 55 | - |
| Amounts owed by group undertakings | - | - | 3,104 | 3,335 |
| 2,331 | 2,657 | 3,178 | 3,637 |
| At 31 March 2025 | Current | More than 30 days | More than 60 days | More than 90 days | Total |
| Expected loss rate | 0% | 0% | 0% | 80% | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Gross trade receivables | 464 | - | - | - | 464 |
| Loss allowance | (375) | - | - | - | (375) |
| At 31 March 2024 | Current | More than 30 days | More than 60 days | More than 90 days | Total |
| Expected loss rate | 0% | 0% | 0% | 80% | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Gross trade receivables | 622 | - | - | - | 622 |
| Loss allowance | (287) | - | - | - | (287) |
| Group | ||
| 2025 | 2024 | |
| Cost | £’000 | £’000 |
| Raw materials and consumables | 392 | 825 |
| Finished and semi-finished goods | 111 | 385 |
| 503 | 1,210 |
| Group | Company | |||
| 2025 | 2024 (restated) | 2025 | 2024 (restated, see Note 31) | |
| £’000 | £’000 | £’000 | £’000 | |
| Trade payables | 1,753 | 1,594 | 956 | 348 |
| Other payables: social security and other taxes | 186 | 19 | 31 | 3 |
| Advance payments from customers | 204 | 505 | 204 | 505 |
| Accruals | 1,478 | 640 | 1,186 | 489 |
| 3,621 | 2,758 | 2,377 | 1,345 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Lease liability | 37 | 26 | - | - |
| Maturities as at 31 March: | Group and Company 2025 | Group 2024 | Company 2024 |
| £’000 | £’000 | £’000 | |
| Within one year: | |||
| 2019 CLN | 909 | 909 | 909 |
| 2022 CLN | 25 | - | - |
| Advances for convertible loan notes | 1,560 | - | - |
| Promissory note | 318 | - | - |
| Other loans | 237 | - | - |
| Short term bank advances | - | 204 | - |
| Total current: | 3,049 | 1,113 | 909 |
| Between 2 and 5 years: | |||
| 2022 CLN | 1,862 | 1,862 | 1,862 |
| 2024 CLN | 50 | - | - |
| Total non current: | 1,912 | 1,862 | 1,862 |
| Total | 4,961 | 2,975 | 2,771 |
| Term | 2019 CLN terms prior to amendments described in Note 30 | 2022 CLN terms prior to amendments described in Note 30 |
| Coupon | 12% payable half yearly | 12% payable half yearly |
| Maturity | 31 December 2024, as amended from original 3 years from issue date | 3 years from date of issue |
| Conversion | At the holders’ option | At the holders’ option |
| Conversion Price | £0.45 per Ordinary Share being the IPO fund raise price per Ordinary Share | £0.60 for year 1 £0.75 for year 2 £0.90 for year 3 |
| Lender | Amount £ | Original maturity date |
| M Lynch-Bell (director) | 50,000 | 31 July 2025 |
| M Lynch-Bell (director) | 8,000 | Advance, not specified |
| A Bath (former director) | 130,000 | 1 April 2025 |
| P Poddar (former director) | 49,800 | 31 July 2025 |
| Group | 2025 | 2024 |
| £’000 | £’000 | |
| Balance as on 1 April | 2,975 | 2,772 |
| Convertible loan notes issued | 50 | - |
| Other loans | 262 | 203 |
| Promissory Note | 318 | - |
| Advances for convertible loan notes | 1,560 | - |
| Repaid during the year | (203) | - |
| Balance as on 31 March | 4,962 | 2,975 |
| 2025 | 2025 | 2024 | 2024 | |
| Number | £’000 | Number | £’000 | |
| Allotted, called up and fully paid | ||||
| Ordinary shares of 2.5p each | 138,561,420 | 3,465 | 124,299,220 | 3,107 |
| Particulars | Date of Issue | Number of Shares | Price per share £ | Amount £’000 |
| Issue in lieu of remuneration to certain directors and staff | 12 May 2024 | 5,209,090 | 0.11 | 573 |
| Issue in lieu of remuneration to certain directors | 5 January 2025 | 9,053,110 | 0.05 | 453 |
| Total | 14,262,200 | 1,026 |
| Grant Date | Expiry Date | Exercise Price (£) | Number of warrants/options exercisable and outstanding |
| 31 December 2017 | 31 December 2025 | 0.30 | 1,000,000 |
| 31 December 2018 | 31 December 2025 | 0.40 | 1,520,000 |
| 31 December 2019 | 31 December 2025 | 0.40 | 1,620,000 |
| Total | 4,140,000 |
| 2025 | 2024 | |
| Number | Number | |
| Opening Balance as on 1 April | 5,162,222 | 5,913,348 |
| Expired during the year | (1,022,222) | (751,126) |
| Closing Balance as on 31 March | 4,140,000 | 5,162,222 |
| USD | USD | |
| Group | 2025 | 2024 |
| Cash and cash equivalents | 120 | 69 |
| Trade and other receivables | 100 | 302 |
| Trade and other payables | (521) | (505) |
| Net exposure in GBP equivalent | (301) | (134) |
| MGA | MGA | |
| Group | 2025 | 2024 |
| Cash and cash equivalents | 33 | 65 |
| Trade and other receivables | 1,362 | 1,739 |
| Trade and other payables | (1,421) | (1,336) |
| Net exposure in GBP equivalent | (26) | 468 |
| MZN | MZN | |
| Group | 2025 | 2024 |
| Cash and cash equivalents | 2 | 19 |
| Trade and other receivables | 620 | 1,532 |
| Restricted cash | 1,777 | 1,809 |
| Trade and other payables | (71) | (77) |
| Net exposure in GBP equivalent | 2,328 | 3,283 |
| USD | USD | |
| Company | 2025 | 2024 |
| Cash and cash equivalents | 109 | 69 |
| Loans to subsidiaries | 3,104 | 19,560 |
| Trade and other receivables | 55 | 1,263 |
| Trade and other payables | (1,056) | (853) |
| Net exposure in GBP equivalent | 2,212 | 20,039 |
| 2025 | Group | Company |
| £’000 | £’000 | |
| GBP:USD exchange rate increases by 10% | 368 | 35 |
| GBP:USD exchange rate decreases by 10% | (368) | (35) |
| GBP:MGA exchange rate increases by 10% | 423 | - |
| GBP:MGA exchange rate decreases by 10% | (389) | - |
| 2024 | Group | Company |
| £’000 | £’000 | |
| GBP:USD exchange rate increases by 10% | 387 | 33 |
| GBP:USD exchange rate decreases by 10% | (387) | (33) |
| GBP:MGA exchange rate increases by 10% | 319 | - |
| GBP:MGA exchange rate decreases by 10% | (354) | - |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Financial assets | ||
| Cash and cash equivalents unrestricted | 172 | 186 |
| Loans, receivables and restricted cash, net of impairment | 3,856 | 4,466 |
| 4,028 | 4,652 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Financial assets | ||
| Cash and cash equivalents | 126 | 101 |
| Loans and receivables, net of impairment | 3,178 | 3,638 |
| 3,304 | 3,739 |
| Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | |
| 31 March 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Non–derivative financial liabilities: | ||||||
| Trade and other payables | 3,621 | - | 3,621 | - | - | - |
| Borrowings | 4,961 | 4,961 | - | 3,049 | - | 1,912 |
| Lease liability | 37 | - | - | 37 | - | - |
| 31 March 2024 | ||||||
| Non–derivative financial liabilities: | ||||||
| Trade and other payables | 2,758 | - | 2,758 | - | - | - |
| Borrowings | 2,975 | 3,152 | - | 1,862 | - | 1,113 |
| Lease Liability | 26 | - | - | 26 | - | - |
| Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | |
| 31 March 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Non–derivative financial liabilities: | ||||||
| Trade and other payables | 2,377 | 2,377 | - | - | - | - |
| Borrowings | 4,961 | 4,961 | - | 3,049 | - | 1,912 |
| 31 March 2024 | ||||||
| Non–derivative financial liabilities: | ||||||
| Trade and other payables | 1,345 | 1,345 | - | - | - | - |
| Borrowings | 2,771 | 2,771 | - | 909 | - | 1,862 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| 1 April | - | 76 |
| Transferred to profit & loss during the year | - | (76) |
| 31 March | - | - |