OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor POL ASX

Polymetals Resources Ltd

Ramping Producer · Silver · Zinc · Lead · Australia · Guinea Rating locked: sign in to view v6.2
Last 2026-11-06
A$0.43
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$132.6M
EV
A$159.1M
Cash
A$19.7M
Debt
A$26.5M
1 newer ASX announcement not yet reflected in this valuation

Funding, performance and ownership

Financials & Capital

As of 2026-06-30
Cash A$19.7M Unknown
Debt A$26.5M Net cash A$-6.8M
Basic shares 308.4M 2026-09-24
Runway Unknown A$21.807m FY2026 operating cash outflow contrasts with A$10.24m positive June-quarter operating cash flow. The auditor flags material going-concern uncertainty; no stable cash-runway estimate is warranted.

Liquidity

Financial position

Audited 30 June cash was A$19.658m and borrowings A$26.451m. The 28 July rehabilitation-bond exchange then restricted A$27.956m of existing cash; subsequent sales and drawdowns prevent a precise 26 September unrestricted-cash reconstruction. The Ocean Partners US$10m facility was fully drawn in late August. This mixed-date bridge is deliberately conservative and separately flags the uncertainty.

Inventory composition1

Audited inventory carried at A$10.656m at 30 June 2026; the quarterly separate net-payable-metal estimate is A$22.642m and is not added to book inventory or the equity bridge.

Unsold payable silver, gold, zinc and lead metal on hand at 30 June, quarterly estimated realizable value after smelter deductions
— carrying

Capital structure

Ownership and dilution

Ordinary shares
308.4M
Fully diluted
309.7M

The March selective buy-back cancelled 562,500 shares. The August ASX class table reported 308,113,677 quoted shares, followed by 312,472 newly issued employee-retention shares on 23 September. The 24 September Appendix 2A confirms 308,426,149 quoted ordinary shares. Add 1,250,000 outstanding A$1 options expiring 23 November 2026 for a conservative fully diluted ordinary-equivalent denominator; unallocated rights are excluded.

Security classes2
ClassTypeQuantityStrikeExpiry
Quoted ordinary fully paid shares following 24 September 2026 employee-retention issueOrdinary Share308.4M——
Options expiring 23 November 2026 with A$1.00 exercise priceOption1.2MA$12026-11-23

KPI history

Operating metrics

Comparable series use a shared scale

Other · Company · Year

AUD

2 periods
  1. FY2026 net loss after tax-47,042,826 AUD
    Reported
  2. FY2026 net operating cash flow-21,807,149 AUD
    Reported
Operating metric source table10
MetricProjectPeriodPeriod typeValueStatus
ThroughputEndeavorJunQ FY26Quarter114,036 tonnesReported
ProductionEndeavorJunQ FY26Quarter396,485 oz silverReported
ProductionEndeavorJunQ FY26Quarter3,268 t zincReported
ProductionEndeavorJunQ FY26Quarter2,061 t leadReported
RevenueEndeavorJunQ FY26Quarter45,758,000 AUDReported
Unit CostEndeavorJunQ FY26Quarter303.7 AUD/t ore processedReported
Free Cash FlowEndeavorJunQ FY26Quarter10,240,000 AUD net operating cash inflowReported
RevenueEndeavorFY2026Year100,002,365 AUDReported
OtherCompanyFY2026 net loss after taxYear-47,042,826 AUDReported
OtherCompanyFY2026 net operating cash flowYear-21,807,149 AUDReported
Company guidance1
MetricProjectPeriodLowHighStatus
Monthly Product Transport Steady State RateendeavorSeptember quarter FY27 target10,00010,000 tonnes per monthCurrent

Capital history

Capital events

3 events · newest first
DateEventAmountSharesPriceStatusTerms
2026-09-23Ann. 2026-09-24RaisingA$0312.5K—Completed—
2026-03-06Ann. 2026-03-10BuybackPol Ordinary Fully PaidA$196.9K562.5KA$0.35CompletedShareholders approved the selective buy-back on 20 February 2026 and 562,500 ordinary shares were cancelled on 6 March 2026.Max 562.5K · Until 2026-03-06 · Holder approval required
2025-12-11RaisingA$34.4M39.5M—Completed—

Contracts and ownership

Material economic arrangements These are deals that can affect sales, costs, funding or ownership. An arrangement marked “Included in valuation” may already be built into a project estimate or the bridge to shareholder value. A separate amount is shown only when one can be estimated; do not add it again.

Complete As Disclosed · as of 2026-09-24

FY2026 annual report is the baseline for the six-year Ocean Partners offtake and MAC alliance; later selected releases reveal no new royalty, stream or hedge. The related-party loan remains in borrowings rather than a duplicate project economic interest.

Offtake for Endeavor zinc and silver-lead concentrates, excluding toll-treated ores; linked revolving prepayment facility. Pricing and treatment charges affect realized product revenue; debt is separately in the corporate bridge.

Offtake · Active
Counterparties
Ocean Partners UK Limited
Applies to
Endeavor Silver Zinc Mine · Silver · Zinc · Lead
Economic direction
Mixed
Period
From 2024-09-16; no end date stated
Key terms
Term: Six years
Revolving loan limit: 10,000,000 USD
Interest: 12-month SOFR plus 6.0%
Zinc price basis: Five-day pre-shipment LME average; treatment charge 50% benchmark and 50% spot
Silver-lead price basis: Five-day pre-shipment LME lead and LBMA silver averages; Cannington benchmark charges
How it affects our valuation

No valuation treatment is available for this arrangement.

Neighbouring Cobar mine alliance intended to exploit operating synergies; disclosed current terms do not quantify future shared cash flows.

Strategic Partnership · Active
Counterparties
Metals Acquisition Limited
Applies to
Endeavor Silver Zinc Mine · Silver · Zinc · Lead · Copper
Economic direction
Benefit
Period
From 2024-01-01; no end date stated
Key terms
Equity subscription: 2,500,000 AUD
How it affects our valuation

No valuation treatment is available for this arrangement.