Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Half-year Report

25th Sep 2025 07:00

RNS Number : 7001A
Great Western Mining Corp. plc
25 September 2025
 

Great Western Mining Corporation PLC / AIM: GWMO / Euronext Growth: 8GW

25 September 2025

Great Western Mining Corporation PLC

("Great Western", "GWM" or the "Company")

 

Half Yearly Report and Unaudited Condensed Financial Statements

 

Driving discovery and value in Nevada's Walker Lane Belt

 

Great Western Mining Corporation PLC, a strategic and precious minerals exploration and development company, announces its Interim Results for the six months ended 30 June 2025.

 

Highlights

 

· Loss for period €485,576 (30 June 2024: loss of €441,343 and 31 December 2024: loss of €1,741,056)

· Completed a share capital reorganisation

· Raised £1.25 million to progress exploration programmes

· Advancing critical minerals portfolio in Nevada aligned with U.S. and global trends

· Drill programmes at flagship Huntoon Copper Project and Rhyolite Dome gold prospect will commence in October

· Funding discussions to upscale and commission already constructed and permitted mill for processing precious metals

· High tungsten grades in scheelite-bearing skarn identified at the Pine Crow/Defender Tungsten prospects with lab results from detailed summer soil sampling programme expected shortly

· Seeking joint venture partners to accelerate development of copper projects

 

Brian Hall, Executive Chairman, commented:

 

"We are pleased with the strong progress across our portfolio during the course of this year, with copper, gold, silver and tungsten projects all moving forward in line with our strategy. Drilling operations due to start in the next few weeks will mark important steps in unlocking the scale and potential of our assets, whilst our tungsten prospects highlights the growing relevance of our work in the global critical minerals supply chain. There is strong U.S. demand for a secure domestic supply of critical minerals and I am confident in our ability to play a role in this chain.

We appreciate the continued support of our shareholders and, as we enter a period of heightened activity, we look forward to providing updates from across our portfolio."

 

For Further Information:

 

Great Western Mining Corporation PLC

Brian Hall, Chairman

c/o St Brides 

Max Williams, Finance Director

[email protected]

Davy

Nominated Adviser, Euronext Growth Adviser & Joint Broker

Brian Garrahy

+353 (0)1 679 6363

Shard Capital Partners

Joint Broker

Andrew Gutmann / Erik Woolgar

+44 (0)20 7186 9008

St Brides Partners

Financial PR

Susie Geliher / Isabel de Salis / Will Turner

[email protected]

 

Chairman's Statement

The past year has been one of steady and disciplined progress for Great Western as we continue to advance our multi-commodity portfolio in Nevada, one of the world's premier mining jurisdictions. Against a backdrop of heightened geopolitical uncertainty and increasing pressure on global supply chains, our strategy, focused on copper, gold, silver and tungsten, is aligned with both U.S. domestic priorities and wider global market trends.

 

The importance of secure, domestic sources of critical minerals has never been more evident. The U.S. is building its first strategic minerals stockpile in decades and copper and silver are due to be formally added to the country's critical minerals list in 2025. This not only reshapes U.S. permitting and finance risk for companies such as ours but also underscores the growing recognition that industrial and precious metals and minerals are fundamental to clean energy and electrification, as well as to defence, technology and national resilience. Nevada, already ranked the second most attractive jurisdiction worldwide for mining investment, stands at the heart of this effort and Great Western is exceptionally well positioned with 100% owned assets across the prolific Walker Lane Belt.

 

Our flagship Huntoon Copper Project continues to demonstrate scale and potential. The M2 deposit, already hosting a JORC-compliant resource, sits at the edge of what we believe to be a large porphyry system that we are now beginning to unlock through systematic exploration. At West Huntoon, extensive sampling has confirmed widespread copper mineralisation accompanied by high-grade silver and gold, while recently staked ground at Yellow Peak has expanded our footprint and provided access to valuable historic drill data. Together, these prospects suggest that we are uncovering an extensive copper system in a district that has previously been underexplored. Next month we will commence drilling designed to validate surface anomalies at depth and advance our understanding of this emerging resource.

 

In parallel, we are progressing a pipeline of gold and silver projects focused on the Olympic Gold Project, which includes the historic OMCO mine. With a rich history of high-grade production, Olympic offers both extensions of known mineralisation and significant new potential in undrilled areas such as the Rhyolite Dome, where a geophysical survey this summer has identified a compelling target. A maiden drilling programme is due to start imminently, representing an important step towards defining a new source of gold in this prolific district.

 

Alongside exploration, our joint venture process mill, Western Milling LLP, is constructed and permitted, designed to treat historic mine waste from Olympic and other claims as well as third-party ore. To upscale the project and bring it on to production, an experienced engineering team has been identified to oversee operations and external funding efforts are in progress. 

 

Further upside lies in tungsten, a metal of increasing strategic significance to the U.S. Initial exploration across the Pine Crow and Defender workings has confirmed scheelite-bearing skarn with grades well above previous historic samples. Soil sampling has now been completed across a 1.2 kilometre corridor and results currently awaited should guide a programme of trenching, gravity surveys and drilling designed to assess continuity and grade at depth. With tungsten already prioritised by the U.S. Department of Defense for domestic supply, our early-stage work places us firmly on the radar of this fast-developing sector.

 

Our exploration strategy is both focused and pragmatic. We are expanding copper resources through systematic drilling, advancing gold and silver projects and fast-tracking tungsten exploration in line with strategic priorities. At the same time, we are actively evaluating joint venture and farm-out opportunities to advance projects while preserving shareholder value. This approach allows us to pursue multiple opportunities across our portfolio without over-extending resources, aiming to ensure that progress is both sustainable and value accretive.

 

Great Western benefits from a board that combines technical expertise with capital markets experience, supported by a dedicated operational team on the ground in Nevada. This balance of skills enables us to execute a technically robust exploration programme while maintaining the highest standards of governance and financial discipline.

 

After a share capital reorganisation, during the period the Company successfully completed a share placing to raise £1.25 million (before expenses), providing the resources to progress the exploration programmes outlined above. While we continue to manage our funds prudently, as an exploration company, we report a loss of £485,232 (30 June 2024: €443,005 and 31 December 2024: €1,741,056).

Looking ahead to the second half of 2025, Great Western is positioned at an exciting juncture, with near-term catalysts including drilling campaigns at Rhyolite Dome and West Huntoon, alongside continuing work on our tungsten prospects. Robust market fundamentals, coupled with the U.S.'s increasing focus on domestic supply security, underscore the strategic value of our commodity mix and strengthen our confidence in delivering meaningful value for shareholders.

 

On behalf of the Board, I would like to thank our investors for their continued support as we move into what promises to be a busy period for the Company.

 

Brian Hall

Executive Chairman

 

 

 

 

 

Unaudited Condensed Consolidated Income Statement

For the six months to 30 June 2025

 

 

Notes

 

Unaudited six months ended

30 Jun 2025

 

Unaudited six months ended

30 Jun 2023

Auditedyear ended31 Dec 2024

 

Continuing operations

 

Administrative expenses

(486,576)

 

(443,005)

(971,913)

Impairment of exploration and evaluation assets

 

 

-

 

-

(781,610)

Finance income

4

 

1,344

 

1,662

3,441

Loss for the period before tax

 

(485,232)

 

(441,343)

(1,750,082)

Income tax expense

5

 

-

 

-

 9,026

Loss for the financial period

 

(485,232)

 

(441,343)

(1,741,056)

Loss attributable to:

 

Equity holders of the Company

3

 

(485,232)

 

(441,343)

(1,741,056)

Loss per share from continuing operations

 

Basic and diluted loss per share (cent)

6

 

(0.0085)

 

(0.0001)

(0.0002)

 

All activities derived from continuing operations. All losses are attributable to the owners of the Company.

 

Unaudited Condensed Consolidated Statement of Other Comprehensive Income

For the six months to 30 June 2025

 

 

Notes

 

Unaudited six months ended

30 Jun 2025

 

Unaudited six months ended

30 Jun 2024

Auditedyear ended31 Dec 2024

 

Loss for the financial period

 

(485,232)

 

(441,343)

(1,741,056)

Other comprehensive income

 

Items that are or may be reclassified to profit or loss:

Currency translation differences

(1,005,729)

 

271,457

525,087

(1,005,729)

 

 271,457

525,087

Total comprehensive expense for the financial

 

period attributable to equity holders of the Company

 

(1,490,961)

 

(169,886)

(1,215,969)

 

 

Unaudited Condensed Consolidated Statement of Financial Position

For the six months to 30 June 2025

 

 

 

Notes

 

Unaudited six months ended

30 Jun 2025

 

Unaudited six months ended

30 Jun 2024

Auditedyear ended31 Dec 2024

Assets

 

 

Non-current assets

 

Property, plant and equipment

7

 

69,743

 

76,356

78,679

Intangible assets

 

8

 

7,880,337

 

9,047,352

8,740,870

Investment in joint venture

 

9

 

568,221

 

541,262

641,020

Total non-current assets

8,518,301

 

9,664,970

9,460,569

Current assets

 

Trade and other receivables

10

 

154,343

 

285,795

152,749

Cash and cash equivalents

11

 

1,238,490

 

91,003

299,345

Total current assets

 

1,392,833

 

376,798

452,094

Total assets

 

 9,911,134

 

 10,041,768

9,912,663

Equity

 

Capital and reserves

 

Share capital

14

 

1,056,285

 

709,695

1,043,785

Share premium

14

 

17,473,661

 

15,534,289

16,206,109

Share based payment reserve

15

362,123

 

340,684

337,100

Foreign currency translation reserve

 155,137

 

907,236

1,160,866

Retained earnings

(9,887,899)

 

(8,064,520)

(9,289,034)

Attributable to owners of the Company

9,159,307

 

9,427,384

9,458,826

 

 

Total equity

 

9,159,307

 

9,427,384

9,458,826

Liabilities

 

Current liabilities

 

Trade and other payables

12

 

629,307

 

481,360

315,621

Decommissioning provision

13

 

122,520

 

133,024

138,216

Total current liabilities

751,827

 

614,384

453,837

 

 

Total liabilities

 

751,827

 

614,384

453,837

Total equity and liabilities

 

 9,911,134

 

 10,041,768

9,912,663

 

 

Unaudited Condensed Consolidated Statement of Changes in Equity

For the six months to 30 June 2025

 

 

 

 

Sharecapital

 

Sharepremium

 

Share based payment reserve

 

Foreigncurrencytranslationreserve

 

Retainedearnings

 

Total

 

 

 

 

 

 

 

Balance at 1 January 2024

548,660

14,875,799

386,005

635,779

(7,614,527)

8,831,416

Comprehensive income for the period

 

Loss for the period

-

-

-

-

(441,343)

(441,343)

 

Currency translation differences

-

-

-

271,457

-

271,457

 

Total comprehensive income for the period

 

-

 

-

 

-

 

271,457

 

(441,343)

 

(169,886)

 

Transactions with owners, recorded directly in equity

 

Shares issued

161,035

658,790

-

-

(53,971)

765,854

Share warrants terminated

-

-

(45,321)

-

45,321

-

 

Total transactions with owners, recorded

 

 

 

directly in equity

 

161,035

 

658,790

 

 (45,321)

 

-

 

(8,650)

 

 765,854

 

Balance at 30 June 2024

 

709,695

 

 15,534,289

 

340,684

 

907,236

 

(8,064,520)

 

9,427,384

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited Condensed Consolidated Statement of Changes in Equity

For the six months to 30 June 2025

 

 

 

 

Sharecapital

 

Sharepremium

 

Share based payment reserve

 

Foreigncurrencytranslationreserve

 

Retainedearnings

 

Total

 

 

 

 

 

 

 

Balance at 1 July 2024

709,695

15,534,289

340,684

907,236

(8,064,520)

9,427,384

Comprehensive income for the period

 

Loss for the period

-

-

-

-

(1,299,713)

(1,299,713)

 

Currency translation differences

-

-

-

253,630

-

253,630

 

Total comprehensive income for the period

 

-

 

-

 

-

 

253,630

 

(1,299,713)

 

(1,046,083)

 

Transactions with owners, recorded directly in equity

 

 

Shares issued

334,090

671,820

-

-

(62,197)

943,713

 

Share warrants terminated

-

-

(137,396)

-

137,396

-

 

Share options charge

-

-

133,812

-

-

133,812

 

Total transactions with owners, recorded

 

 

 

directly in equity

 

334,090

 

671,820

 

(3,584)

 

-

 

 75,199

 

1,077,525

 

Balance at 31 December 2024

 

 1,043,785

 

16,206,109

 

337,100

 

1,160,866

 

(9,289,034)

 

9,458,826

 

 

Unaudited Condensed Consolidated Statement of Changes in Equity

For the six months to 30 June 2025

 

 

 

 

Sharecapital

 

Sharepremium

 

Share based payment reserve

 

Foreigncurrencytranslationreserve

 

Retainedearnings

 

Total

 

 

 

 

 

 

 

Balance at 1 January 2025

1,043,785

16,206,109

337,100

1,160,866

(9,289,034)

9,458,826

Comprehensive income for the period

 

Loss for the period

-

-

-

-

(485,232)

(485,232)

 

Currency translation differences

-

-

-

(1,005,729)

-

(1,005,729)

 

Total comprehensive income for the period

 

-

 

-

 

-

 

(1,005,729)

 

(485,232)

 

(1,490,961)

 

Transactions with owners, recorded directly in equity

 

Shares issued

12,500

1,267,552

-

-

(88,610)

1,191,442

Share warrants granted

-

-

25,023

-

(25,023)

-

 

Total transactions with owners, recorded

 

 

 

directly in equity

 

12,500

 

1,267,552

 

 25,023

 

-

 

(113,633)

 

 1,191,442

 

Balance at 30 June 2025

 

1,056,285

 

 17,473,661

 

362,123

 

155,137

 

(9,887,899)

 

9,159,307

 

 

Unaudited Condensed Consolidated Statement of Cash Flows

For the six months to 30 June 2025

 

 

Notes

 

Unaudited six months ended

30 Jun 2025

 

Unaudited six months ended

30 Jun 2024

Auditedperiod ended31 Dec 2024

 

Cash flows from operating activities

 

Loss for the period

(485,232)

 

(441,343)

(1,741,056)

Adjustments for:

Depreciation

 

 

 

-

 

 

-

-

 

Interest receivable and similar income

(1,344)

 

(1,662)

(3,441)

Movement in trade and other receivables

 (45,719)

 

(187,509)

20,672

Movement in trade and other payables

168,700

 

33,221

(626)

Impairment expense

-

 

-

781,610

Gain on revaluation of share warrants

(15,074)

 

-

-

Tax refunded

32,698

 

52,321

45,757

Equity settled share-based payment

-

 

-

133,812

Net cash flows from operating activities

(345,971)

 

(544,972)

(763,272)

Cash flow from investing activities

 

Expenditure on intangible assets

 

 

(91,515)

 

(236,673)

(468,300)

Investment in joint venture

 

 

-

 

-

(274,361)

Interest received

 

 

1,344

 

1,662

3,441

Net cash from investing activities

(90,171)

 

(235,011)

(739,220)

Cash flow from financing activities

 

Proceeds from the issue of new shares

1,465,932

 

819,825

1,825,735

Commission paid from the issue of new shares

(88,610)

 

(53,971)

(116,168)

Net cash from financing activities

1,377,322

 

765,854

1,709,567

 

 

 

 

Increase/(Decrease) in cash and cash equivalents

 

941,180

 

(14,129)

207,075

Exchange rate adjustment on cash and

 

cash equivalents

 

(2,035)

 

9,826

(3,036)

Cash and cash equivalents at beginning

 

of the period

 

11

 

299,345

 

95,306

95,306

Cash and cash equivalents at end of

 

the period

 

11

 

1,238,490

 

91,003

299,345

 

 

Unaudited Notes to the Condensed Financial Statements

For the six months to 30 June 2025

 

1. General information

 

Great Western Mining Corporation PLC ("the Company") is a company domiciled in the Republic of Ireland. The Half Yearly Report and Unaudited Condensed Consolidated Financial Statements ('the half yearly financial statements') of the Company for the six months ended 30 June 2025 comprise the results and financial position of company and its subsidiaries ("the Group").

 

The Group half yearly financial statements were authorised for issue by the Board of Directors on • September 2025.

 

Basis of preparation

The half yearly financial statements for the six months ended 30 June 2025 are unaudited. The financial information presented herein does not amount to statutory financial statements that are required by Chapter 4 part 6 of the Companies Act 2014 to be annexed to the annual return of the company. The statutory financial statements for the financial year ended 31 December 2024 were annexed to the annual return and filed with the Registrar of Companies. The audit report on those financial statements was unqualified.

 

The Group half yearly financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU").

 

The financial information contained in the half yearly financial statements have been prepared on the historical cost basis, except for the decommissioning provision, share-based payments and warrants, which are based on fair values determined at the grant date. The accounting policies have been applied consistently in accordance with the accounting policies set out in the annual report and financial statements for the year ended 31 December 2024 except as outlined below.

 

Accounting policies

The accounting policies adopted are consistent with those of the annual Financial Statements for the year ended 31 December 2024.

 

New and amended standards that became applicable for the Group in the current reporting period have not resulted in changes to accounting policies or retrospective adjustments.

 

Material accounting policies and use of estimates and judgements

The preparation of interim consolidated financial statements in compliance with IAS 34 requires the use of certain critical accounting judgements and key sources of estimation uncertainty. It also requires the exercise of judgement in applying the Group's accounting policies.

 

During the period, the Group granted warrants which gave rise to financial liabilities (see Note 14). Accounting for financial liabilities arising from the grant of share warrants requires the use of valuation models to estimate the future share price performance of the Company. Assumptions for the share price volatility, risk free rate and expected life of awards in order to determine the fair values of the options at the date of grant. The financial liabilities are revalued at each period end using restated assumptions.

 

Other than the financial liabilities arising on the grant of share warrants in the period, there have been no material revisions to the nature and the assumptions used in estimating amounts reported in the annual audited financial statements of Great Western Mining Corporation PLC for the period ended 31 December 2024.

 

The accounting policies, presentation and methods of computation in the audited financial statements have been followed in the condensed set of financial statements.

 

 

2. Going concern

 

The financial statements of the Group are prepared on a going concern basis.

 

In order to assess the appropriateness of the going concern basis in preparing the financial statements for the six months ended 30 June 2025, the Directors have considered a time period of at least twelve months from the date of approval of these financial statements. 

 

The Group incurred an operating loss during the six months ended 30 June 2025. At the balance sheet date, the Group had cash and cash equivalents amounting to €1.24 million. The future of the Company is dependent on the successful outcome of its exploration activities and implementation of revenue-generating operations. The Directors believe that the Group's ability to make additional capital expenditure on its lode claims in Nevada will be assisted by the generation of first revenues from the reprocessing of historical spoil heaps and tailings. In 2024 the Company entered into a Pooling Agreement which incorporates the Eastside Mine with a company holding neighbouring claims to enable both companies to attract a larger funding partner to accelerate further exploration activity. In addition, the Directors are seeking a joint venture partner to provide funding to enable the acceleration of the Group's Huntoon Copper Project. The Directors also believe that the Group's cash flow can be further assisted, if necessary, by raising additional capital, the deferral of planned expenditure and other cost saving actions, loan facilities for revenue-generating operations or from future revenues. The Directors have taken into consideration the Company's successful completion of placings in recent years, including placings completed in June 2025, to provide additional cash resources. 

 

The Directors concluded that the Group will have sufficient resources to continue as a going concern for the future, that is for a period of not less than 12 months from the date of approval of the consolidated financial statements.

 

However, there exists a material uncertainty that may cast significant doubt over the ability of the Group to continue as a going concern. The Group may be unable to realise its assets and discharge its liabilities in the normal course of business if it is unable either to enter into joint venture arrangements or to raise funds for further exploration on and development of its exploration assets. The condensed consolidated statements have been prepared on a going concern basis and do not include any adjustments that would be necessary if this basis were inappropriate.

 

3. Segment information

 

The Group has one principal reportable segment, Nevada, USA, which represents the exploration for and development of copper, silver, gold and other minerals in Nevada, USA.

 

Other operations "Corporate Activities" includes cash resources held by the Group and other operational expenditure incurred by the Group. These assets and activities are not within the definition of an operating segment.

 

In the opinion of the Directors the operations of the Group comprise one class of business, being the exploration and related activities including development, processing and production of copper, silver, gold and other minerals. The Group's main operations are located within Nevada, USA. The information reported to the Group's chief executive officer (the Executive Chairman), who is the chief operating decision maker, for the purposes of resource allocation and assessment of segmental performance is particularly focussed on the exploration activity in Nevada.

 

 

 

 

 

 

 

 

Information regarding the Group's results, assets and liabilities is presented below.

 

Segment results

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Exploration and related activities - Nevada

(6,894)

(4,786)

(786,073)

Corporate activities

(478,338)

(436,557)

(964,009)

Consolidated loss before tax

(485,232)

(441,353)

(1,750,082)

Segment assets

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Exploration and related activities - Nevada

8,621,575

9,948,079

9,570,649

Corporate activities

1,289,559

93,689

341,984

Consolidated total assets

9,911,134

10,041,768

9,912,663

 

Segment liabilities

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Exploration and related activities - Nevada

292,769

472,522

330,575

Corporate activities

459,059

141,862

123,262

Consolidated total liabilities

751,828

614,384

453,837

 

Geographical information

The Group operates in three principal geographical areas - Ireland (country of residence of Great Western Mining Corporation PLC), Nevada, USA (country of residence of Great Western Mining Corporation, a wholly owned subsidiary of Great Western Mining Corporation PLC and Western Milling LLC in which the Group has a 50% interest) and the United Kingdom (country of residence of GWM Operations Limited, a wholly owned subsidiary of Great Western Mining Corporation PLC).

 

The Group has no revenue. Information about the Group's non-current assets by geographical location are detailed below:

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Exploration and related activities - Nevada

8,518,301

9,664,970

9,460,569

Republic of Ireland

-

-

-

United Kingdom

-

-

-

8,518,301

9,664,970

9,460,569

 

4. Finance income

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Bank interest receivable

1,344

1,662

3,441

1,344

1,662

3,441

 

5. Income tax

 

The Group has not provided any tax charge for the six months periods ended 30 June 2025. There was no tax charge for the six months ended 30 June 2025. For the year ended 31 December 2024, the Group benefited from research and development corporation tax credits claimed by a subsidiary company. The Group has accumulated losses which are expected to exceed profits earned for the foreseeable future.

 

6. Loss per share

 

Basic earnings per share

The basic and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows:

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

 

 

Loss for the period

(485,232)

(441,343)

(1,741,056)

 

Number of ordinary shares at start of period

52,189,274

5,486,600,919

5,486,600,919

Number of ordinary shares issued during the period

 

125,000,000

 

1,610,344,827

 

4,951,253,917

Number of ordinary shares at end of period

177,189,274

7,096,945,746

10,437,854,836

 

Weighted average number of ordinary shares for the purposes of basic earnings per share

 

 

57,050,385

 

 

6,560,164,137

 

 

7,627,797,366

 

Basic loss per ordinary share (cent)

(0.0085)

(0.0001)

(0.0002)

 

In March 2025, the share capital of the Company was subject to a share capital reorganisation as set out in Note 15.

 

Diluted earnings per share

There were no potentially dilutive ordinary shares that would increase the basic loss per share.

 

 

 

 

 

 

 

 

7. Property, plant and equipment

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Cost

Opening cost

102,089

95,982

95,982

Exchange rate adjustment

(11,594)

3,093

6,107

90,495

99,075

102,089

Depreciation

Opening depreciation

23,410

22,010

22,010

Charge for period

-

-

-

Exchange rate adjustment

(2,658)

709

1,400

20,752

22,719

23,410

Net book value

Closing net book value

69,743

76,356

78,679

Opening net book value

78,679

73,972

73,972

 

8. Intangible assets

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Cost

Opening cost

8,740,870

8,603,289

8,603,289

Additions

76,477

180,663

405,555

Own employment costs capitalised

6,797

-

24,983

Impairment expense

-

-

(781,610)

Increase in decommissioning cost

-

-

1,145

Exchange rate adjustment

(943,807)

263,400

487,508

7,880,337

9,047,352

8,740,870

Amortisation

Opening amortisation

-

-

-

Charge for period

-

-

-

Exchange rate adjustment

-

-

-

-

-

-

Net book value

Closing net book value

7,880,337

 

9,047,352

 

8,740,870

Opening net book value

8,740,870

8,603,289

8,603,289

 

The Directors have reviewed the carrying value of the exploration and evaluation assets. These assets are carried at historical cost and have been assessed for impairment in particular with regards to specific requirements as set out in IFRS 6 'Exploration for and Evaluation of Mineral Resources' relating to remaining licence or claim terms, likelihood of renewal, likelihood of further expenditures, possible discontinuation of activities over specific claims and available data which may suggest that the recoverable value of an exploration and evaluation asset is less than carrying amount. The Directors considered other factors in assessing potential impairment including cash available to the Group, commodity prices and markets, taxation and regulatory regime, and access to equipment and services. The Directors are satisfied that no impairment is required as at 30 June 2025. The realisation of the intangible assets is dependent on the successful identification and exploitation of copper, silver, gold and other mineral in the Group's licence area, including the potential to reprocess historical spoil heaps and tailings. This is dependent on several variables including the existence of commercial mineral deposits, availability of finance and mineral prices.

 

During 2024, Great Western relinquished 33 claims as part of its strategy to relinquish claims as new claims are staked. This gave rise to an impairment expense of €88,709. In June 2025, the Company reviewed its claims for the 2025 renewal. After the significant work undertaken over the claim groups in recent years, the Directors identified certain claims which could be relinquished to enable the Company to focus on progressing higher priority projects. The Directors decided to relinquish approximately 250 claims across five claim groups which has given rise to an impairment of €692,901. The total impairment expense for the year ended 31 December 2024 amounted to €781,610. The Directors considered it appropriate to impair the cost of the claims relinquished in 2025 as at 31 December 2024 as the Company acknowledged that no further exploration work will be undertaken on those claims. 

 

9. Investment in joint venture

 

During 2024, the Group assumed a 50% equity interest in Western Milling LLC ("Western Milling"), a processing mill business incorporated in Nevada, USA, over which it exercises joint control. The costs incurred to date were transferred from Prepayments to Investment in Joint Venture as at 29 February 2024. Western Milling owns all the assets it uses to provide its services and is legally responsible for settling its liabilities. Western Milling has not commenced operations but will provide services to its shareholders and is expected to provide services to third parties. The Group has concluded that Western Milling is a joint venture under IFRS 11 - "Joint Arrangements" and the Group has therefore applied equity accounting for its interest. The investment was reviewed for indicators of impairment at the period end. No impairment indicator was identified for the period ended 30 June 2025. 

 

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

 

Opening cost

641,020

-

-

Reclassification of cost from Prepayments

-

534,958

534,958

Additions

-

258

102,280

Foreign exchange movement

(72,799)

6,046

3,782

568,221

541,262

641,020

10. Trade and other receivables

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Amounts falling due within one year:

Other debtors

79,115

98,278

87,326

Tax refunded

21,250

44,865

55,141

Prepayments

53,978

142,652

10,282

154,343

285,795

152,749

All amounts above are current and there have been no impairment losses during the period (30 June 2024: €Nil, 31 December 2024: €Nil).

 

 

 

11. Cash and cash equivalents

 

For the purposes of the consolidated statement of cash flows, cash and cash equivalents include cash in hand, in bank and bank deposits with maturity of less than three months.

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

 

Cash in bank and in hand

1,210,025

45,823

18,305

Short term bank deposits

28,465

45,180

281,040

1,238,490

91,003

299,345

12. Trade and other payables

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Amounts falling die within one year:

Trade payables

116,712

381,879

25,021

Other payables

48,086

384

-

Accruals

54,977

82,647

73,279

Other taxation and social security

71,280

16,450

28,424

Share warrant provision

170,807

-

-

Amounts payable to joint venture

167,445

-

188,897

629,307

481,360

315,621

The Group has financial risk management policies in place to ensure that payables are paid within the pre-agreed credit terms.

 

13. Decommissioning provision

 

Unaudited

6 months ended

30 Jun 2025

Unaudited

6 months ended

30 Jun 2024

 

Audited

year ended

31 Dec 2024

Decommissioning provision

122,520

133,024

138,216

122,520

133,024

138,216

 

The decommissioning provisions relate to undertakings by the Group to carry our reclamation work after the completion of planned work permitted by the regulator. The cost of the reclamation work is estimated by the regulator in advance and the notice permitting operations to be conducted, together with the associated reclamation work, is effective for two years, subject to certain variations. As the Group applies for approval of operations to be conducted within the current year where possible, the cost of decommissioning provision is treated as a current liability.

 

 

 

 

 

 

 

 

14. Share warrants - financial liability

 

The share warrants have been granted as rights to acquire additional new ordinary share of €0.0001 in accordance with the terms of placings completed in June 2025.

 

The warrants are classified and accounted for as financial liabilities using Level 3 fair value measurement, with any change in fair value recorded in the Consolidated Income Statement. Level 3 fair value recognises that the inputs for any asset or liability valuation are not based on observable market data.

 

Number of warrants

Level 3

Fair value

Fair value of warrants at grant

62,500,000

185,880

Movement in fair value of warrant liabilities

(15,073)

Outstanding at 30 June 2025

62,500,000

170,807

 

In June 2025, the Group granted warrants in connection with a share placing. 62,500,000 warrants were granted exercisable at £0.013 each with immediate vesting and a contractual life of 2 years.

 

Measure of fair values of warrants

The fair value of the warrants issued has been measured using the binomial lattice option pricing model. There are no service or non-market performance conditions attached to the arrangement and the warrants are considered to have vested immediately. Expected volatility has been based on an evaluation of the historical volatility of the Company's share price. The expected life is based on the contractual life of the warrants.

 

In order to revalue the Level 3 fair value, the principal changes to the input assumptions relate to the expected volatility, which has been recalculated at the period-end, and the life expected life of each grant, which has been reduced to the remaining life of each grant from the period-end date. Accordingly the expected volatility on revaluation has decreased to a range for the grants of between 86.6% and the range of expected life has remained unchanged. Other input assumptions remained in line with those at the original date of grant. No sensitivity analysis has been provided as the results are not deemed material.

 

The inputs used in the measurement of the fair values at grant date of the warrants were as follows:

 

 

24 Jun 2025

 

Fair value at grant date

€0.002536

Share price at grant date

€0.009750

Exercise price

€0.013

Number of options granted

62,500,000

Vesting conditions

Immediate

Sub-optimal exercise factor

1.5x

Expected life

2 years

Expected dividend

0%

Risk free interest rate

1.85%

 

 

 

 

 

 

 

 

 

15. Share capital

 

Number of shares

 

Value of shares

Authorised at 1 January 2024

9,000,000,000

900,000

Increase in authorised share capital

2,000,000,000

200,000

Authorised at 30 June 2024

11,000,000,000

1,100,000

 

Authorised at 1 July 2024

11,000,000,000

1,100,000

Authorised at 31 December 2024

11,000,000,000

1,100,000

Authorised at 1 January 2025

11,000,000,000

1,100,000

On 31 March 2025

Share consolidation and subdivision:

Ordinary Shares of €0.0001 per share

55,000,000

5,500

Deferred Shares of €0.0199 per share

55,000,000

1,094,500

110,000,000

1,100,000

Increase in authorised Ordinary share capital

145,000,000

14,500

Authorised at 30 June 2025

255,000,000

1,114,500

 

Number of ordinary shares of €0.0001 each

 

 

 

Share capital

 

 

 

Share premium

 

 

 

Total capital

 

 

 

 

Issued, called up and fully paid:

At 1 January 2024

5,486,600,919

548,660

14,875,499

15,424,159

Ordinary shares issued

1,610,344,827

161,035

658,790

819,825

At 30 June 2024

7,096,945,746

709,695

15,534,289

16,243,984

 

Issued, called up and fully paid:

At 1 July 2024

7,096,945,746

709,695

15,534,289

16,243,984

Ordinary shares issued

3,340,909,090

334,090

671,820

1,005,910

At 31 December 2024

10,437,854,836

 

1,043,785

 

16,206,109

 

17,249,894

Issued, called up and fully paid:

At 1 January 2025

10,437,854,836

1,043,785

16,206,109

17,249,894

On 31 March 2025

Ordinary Shares of €0.0001

52,189,274

10,438

-

-

Deferred Shares of €0.0199

52,189,274

1,033,347

-

-

Ordinary shares issued

125,000,000

12,500

1,267,522

1,280,052

At 30 June 2025

229,378,548

 

1,056,285

 

17,473,661

 

18,529,946

 

 

 

 

 

 

 

 

Comprised of:

 

 

 

 

 

 

Ordinary Shares of €0.0001

177,189,274

 

 

 

 

 

 

Deferred Shares of €0.0199

52,189,274

 

 

 

 

 

 

 

229,378,548

 

 

 

 

 

 

 

At an Extraordinary General Meeting held on 20 March 2025, a share capital reorganisation was approved by shareholders. The share capital reorganisation comprised (i) the consolidation of its ordinary share capital on the basis of 1 Consolidated Ordinary Share pf €0.02 each for every 200 Existing Ordinary Shares of €0.0001 each and (ii) the sub-division of each consolidated Ordinary Share of €0.02 into a New Ordinary Share of €0.0001 nominal value and a Deferred Share of €0.0199 nominal value. In addition, the Company increased its share capital to €1,114,500 made up of 200,000,000 Ordinary Shares of €0.0001 each and 55,000,000 Deferred Shares of €0.0199 each. 

 

On 19 March 2024, the Company completed a subscription for 1,610,344,827 new ordinary shares of €0.0001 ("the Subscription Share"). Each Subscription Share was issued at a price of £0.000435 (€0.000509) raising gross proceeds of £700,500 (€819,826) and increasing share capital by €161,034. The premium arising on the issue amounted to €658,791.

 

On 1 July 2024, the Company completed a placing for 1,250,000,000 new ordinary shares of €0.0001 ("the Placing Share"). Each Placing Share was issued at a price of £0.000400 (€0.000472) raising gross proceeds of £500,000 (€589,692) and increasing share capital by €125,000. The premium arising on the issue amounted to €464,692.

 

On 2 December 2024, the Company completed a placing for 1,818,181,818 new ordinary shares of €0.0001 ("the Placing Share"). Each Placing Share was issued at a price of £0.000165 (€0.000199) raising gross proceeds of £300,000 (€361,891) and increasing share capital by €181,818. The premium arising on the issue amounted to €180,072.

 

On 4 December 2024, the Company completed a retail offer for 272,727,272 new ordinary shares of €0.0001 ("the Retail Offer Share"). Each Retail Offer Share was issued at a price of £0.000165 (€0.000199) raising gross proceeds of £45,000 (€54,328) and increasing share capital by €27,273. The premium arising on the issue amounted to €27,055.

 

On 24 June 2025, the Company completed a placing for 125,000,000 new ordinary shares of €0.0001 with 62,500,000 warrants, whereby the placee received one new ordinary share and, for every two ordinary shares received, a warrant giving the right to one additional new ordinary shares of €0.0001 ("the Placing Share"). Each Placing Share was issued at a price of £0.01 (€0.0117) raising gross proceeds of £1.25 million (€1,465,932) and increasing share capital by €12,500. The premium arising on the issue amounted to €1,267,552. The warrants were granted with an exercise price of £0.013 and a fair value of €185,880.

 

After the period end, the authorised share capital of the company was increased to €1,154,500, consisting of 600,000,000 ordinary shares of €0.0001 each and 55,000,000 deferred shares of €0.0199 each by an ordinary resolution at the Company's Annual General Meeting on 14 August 2025. 

 

Transaction expenses including commission arising on the issue of shares during the period ended 30 June 2025 amounted to €88,610 (30 June 2024: €53,971 and 31 December 2024: €116,168).

 

16. Share based payments

 

Share options

Great Western Mining Corporation PLC operates a share option scheme, "Share Option Plan 2014", which entitles Directors and employees of Great Western Mining Corporation PLC and its subsidiary companies to purchase ordinary shares in the Company at the market value of a share on the award date, subject to a maximum aggregate of 10% of the issued ordinary share capital of the Company on that date. At the Annual General Meeting held on 5 June 2024, the shareholders approved the extension of the Share Option Plan for a further five years.

 

Measure of fair values of options

The fair value of the options granted has been measured using the binomial lattice option pricing model. The input used in the measurement of the fair value at grant date of the options were as follows:

 

 

 

 

 

20 Aug 2024

 

Fair value at grant date

€0.00028

Share price at grant date

€0.00041

Exercise price

€0.00040

Number of options granted

400,000,000

Vesting conditions

Immediate

Expected volatility

94%

Sub-optimal exercise factor

4x

Expected life

7 years

Expected dividend

0%

Risk free interest rate

2.18%

During the period no expense was recognised in the statement of profit and loss related to share options vesting during the period (30 June 2024: €nil and 31 December 2024: €133,812)

 

On 26 January 2024, 6,666,667 options granted on 26 January 2017 lapsed at the end of their seven-year life. On 18 April 2024, a 17,500,000 options lapsed. On 12 July 2024, a further 11,000,000 options lapsed. An amount of €182,717 relating to the lapsed options has been transferred from the Share Based Payment Reserve to Retained Earnings. 

Number of options

Average exercise price

Outstanding at 1 January 2024

195,166,667

Stg0.24 p

Lapsed

(24,166,667)

Stg0.09 p

Outstanding at 30 June 2024

171,000,000

Stg0.24 p

Granted

400,000,000

Stg0.04 p

Lapsed

(11,000,000)

Stg1.60 p

Outstanding at 31 December 2024

560,000,000

Stg0.07 p

Granted

-

-

Outstanding at 30 June 2025

560,000,000

Stg 0.07 p

 

On 30 June 2025, there were options outstanding over 560,000,000 (30 June 2024: 171,000,000 and 31 December 2024: 560,000,000) Ordinary Shares which are exercisable at prices ranging from Stg 0.04 pence to Stg 0.8 pence per share and which expire at various dates up to August 2031. The weighted average contractual life of the options outstanding is 5 years 4 months (30 June 2024: 4 years 2 months and 31 December 2024: 5 years 9 months).

 

Equity-settled warrants

 

In June 2025, the Group granted broker warrants over 7,500,000 shares in connection with a share placing. The warrants were granted exercisable at £0.0 1 each with immediate vesting and a contractual life of 2 years. The fair value of the broker warrants amounted to €25,023.

 

 

24 Jun 2025

 

Fair value at grant date

€0.002845

Share price at grant date

€0.009750

Exercise price

€0.010

Number of options granted

7,500,000

Vesting conditions

Immediate

Expected volatility

87.7%

Sub-optimal exercise factor

1.5x

Expected life

2 years

Expected dividend

0%

Risk free interest rate

1.85%

At 30 June 2025, the balance on the share-based payment reserve amounted to €362,123 (30 June 2024: €340,684 and 31 December 2024: €337,100).

 

17. Related party transactions

 

In accordance with International Accounting Standards 24 - Related Party Disclosures, transactions between group entities that have been eliminated on consolidation are not disclosed.

 

18. Post balance sheet events

 

The authorised share capital of the company was increased to €1,154,500, consisting of 600,000,000 ordinary shares of €0.0001 each and 55,000,000 deferred shares of €0.0199 each by an ordinary resolution at the Company's Annual General Meeting on 14 August 2025. 

 

There were other no significant post balance sheet events which would require amendment to or disclosure in the half yearly financial statements.

 

19. Approval of financial statements

 

The half yearly financial statements were approved by the Board of Directors on 24 September 2025.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact [email protected] or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR BLGDCGBDDGUS

Related Shares:

Great Western
FTSE 100 Latest
Value9,213.98
Change-36.45