underlying performance.                    of which provide some assurance over 
                                             the receipt and accuracy of royalty 
  The Group depends on the operator          income. 
  for the accurate calculation 
  and timely payment of royalties. 
 
 Achieving investment projections           The Directors have significant experience 
  The Group's success largely                of investing in the mining industry 
  depends upon its ability to                and have considerable expertise in 
  acquire royalties at appropriate           assessing the forward demand for commodities. 
  valuations.                                The Group uses consensus or lower 
                                             forecasts when valuing all royalty 
  This success is based on the               investments, which reduces the risk 
  accuracy of investment assumptions         of underperformance and a site visit 
  regarding the estimates of mineral         is undertaken, where possible, to 
  reserves and resources and the             assess the viability of the underlying 
  production estimates of mine               project. 
  operators as well as the Group's 
  ability to make accurate assumptions       The Executive Committee regularly 
  regarding the valuation, timing            review the Group's financial performance, 
  and amount of revenues to be               including the royalty income on a 
  derived from its royalties,                month by month basis for any sign 
  particularly with respect to               of underperformance. 
  royalties on development stage 
  properties. 
 
  Unknown defects in or disputes 
  relating to the royalties the 
  Group holds may prevent it from 
  realising all of the anticipated 
  benefits from its royalties. 
 
 Financial covenants associated 
  with secured debt                           The Group has a conservative approach 
  The Group's borrowings are secured          to borrowings and sets internal leverage 
  and subject to certain financial            limits which are relatively low compared 
  covenants, the failing of which             to the financial limits permitted 
  could impact on the ability                 by the loan agreements. 
  of the Group to continue to 
  run its business independently.             The Group prepares regular cash flow 
                                              projections which include forward 
  Indebtedness may increase the               covenant projections such that timely 
  Group's vulnerability to general            action can be taken if headroom deteriorates. 
  adverse economic and industry 
  conditions or require the Group 
  to dedicate a substantial portion 
  of its cash flow from operations 
  and proceeds of any equity issuances 
  to payments on its indebtedness, 
  rather than, for example, on 
  new acquisitions or dividend 
  payments, any of which may place 
  the Group at a competitive disadvantage 
  to its competitors that may 
  have less debt. 
 
 
 Financial risks 
 Risk description        Mitigation 
 Liquidity risk          The Group seeks to ensure that it 
                          can meet all of its obligations as 
                          they fall due by preparing regular 
                          cash flow projections and highlighting 
                          any currency requirements well in 
                          advance of settlement. The Group has 
                          a strong balance sheet, US$24m currently 
                          undrawn on the US$30m three-year revolving 
                          credit facility secured in February 
                          2015 and potential access to the capital 
                          markets to provide additional funding 
                          to meet its obligations as well as 
                          its investment objectives. 
 
 Credit risk             The Group operates controlled treasury 
                          policies which spreads the concentration 
                          of the Group's cash balances amongst 
                          separate financial institutions with 
                          high credit ratings. The Group's credit 
                          risk on monies advanced to explorers 
                          and operators is taken into account 
                          when assessing the fair value of these 
                          assets at each reporting date. For 
                          receivables, the Group presents these 
                          on the balance sheet net of any amount 
                          for doubtful debt. As these primarily 
                          relate to the Kestrel royalty, the 
                          credit risk is minimal due to the 
                          world class nature of the operator. 
 
 Foreign exchange risk   The Group's main foreign currency 
                          exposure is to the US dollar as this 
                          is the currency in which most of the 
                          Group's royalty revenue is derived. 
                          With respect to royalty acquisitions, 
                          the Group is exposed to foreign exchange 
                          risk when raising equity in pounds 
                          sterling and transacting in US dollars. 
                          The Directors take this into account 
                          as part of the financing strategy 
                          of each royalty acquisition. 
 
 Interest rate risk      The Group has limited exposure to 
                          interest rate risk, and its three-year 
                          revolving credit facility is unhedged. 
 
 Other pricing risk      The value of the Group's royalties 
                          is underpinned by commodity prices 
                          which may affect the future expected 
                          cash flows. This is taken into account 
                          at each reporting date in assessing 
                          for impairment. The Group has a portfolio 
                          of junior mining equity investments 
                          which fluctuate in value based on 
                          the active quoted share price. The 
                          reduction in value of the portfolio 
                          over the last few years has resulted 
                          in a full impairment of unrealised 
                          losses such that any further pricing 
                          risk should be much less material 
                          to the Group. 
 

Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATED INCOME STATEMENT

FOR THE YEAR ENDED DECEMBER 31, 2014

 
                                                                                               2014       2013 
                                                                                             GBP'000    GBP'000 
 
 Royalty related income                                                                         3,481     14,731 
 Amortisation of royalties                                                                      (759)      (854) 
 Operating expenses                                                                           (5,524)    (3,275) 
                                                                                            ---------  --------- 
 
 Operating (loss)/profit before impairments, revaluations and gain/(losses) on disposals      (2,802)     10,602 
 
 Gain/(Loss) on sale of mining and exploration interests                                        1,350    (6,398) 
 Gain on disposal of coal tenures                                                               1,409          - 
 Impairment of mining and exploration interests                                               (4,873)   (26,321) 
 Impairment of royalty and exploration intangible assets                                     (10,033)    (8,313) 
 Impairment of royalty financial instruments                                                 (15,288)          - 
 Impairment of property, plant and equipment                                                  (1,352)          - 
 Revaluation of coal royalties (Kestrel)                                                     (11,822)   (13,568) 
 Revaluation of royalty financial instruments                                                       -    (8,735) 
 Finance income                                                                                   439        789 
 Finance costs                                                                                (1,408)    (2,964) 
 Other income                                                                                   1,981      2,012 
                                                                                            ---------  --------- 
 
 Loss before tax                                                                             (42,399)   (52,896) 
 
 Current income tax charge                                                                    (1,386)      (715) 
 Deferred income tax (charge)/credit                                                          (3,804)     11,114 
                                                                                            ---------  --------- 
 
 Loss attributable to equity holders                                                         (47,589)   (42,497) 
                                                                                            =========  ========= 
 
 Total and continuing loss per share 
 Basic and diluted loss per share                                                            (42.09p)   (39.01p) 
 

Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

Ecora Resources (LSE:ECOR)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Ecora Resources Charts.
Ecora Resources (LSE:ECOR)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Ecora Resources Charts.