BWX
BWX.AXBWX Limited Price (BWX.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
0
(100)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
BWX LimitedCurrency: AUD
| YEAR | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
9,092,941.00
+0% |
0.00
+0% |
53,983,000.00
+0% |
72,700,000.00
+35% |
148,711,000.00
+105% |
149,519,000.00
+1% |
187,688,000.00
+26% |
194,080,000.00
+3% |
198,328,000.00
+2% |
0.00
+0% |
|||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 6,371,621.00 | 0.00 | 20,603,000.00 | 25,132,000.00 | 60,416,000.00 | 71,515,000.00 | 78,839,000.00 | 79,037,000.00 | 92,896,000.00 | 0.00 | |||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,721,320.00
+0% |
0.00
+0% |
33,380,000.00
+0% |
47,568,000.00
+43% |
88,295,000.00
+86% |
78,004,000.00
-12% |
108,849,000.00
+40% |
115,043,000.00
+6% |
105,432,000.00
-8% |
0.00
+0% |
|||||||||
| Gross Profit Ratio | (0.30%) | (0.00%) | (0.62%) | (0.65%) | (0.59%) | (0.52%) | (0.58%) | (0.59%) | (0.53%) | (0.00%) | |||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 291,409.00 | 0.00 | 695,000.00 | 870,000.00 | 1,125,000.00 | 2,010,000.00 | 2,818,000.00 | 2,722,000.00 | 3,082,000.00 | 0.00 | |||||||||
| General and Administrative | 774,348.00 | 0.00 | 8,171,000.00 | 13,055,000.00 | 21,153,000.00 | 22,235,000.00 | 26,021,000.00 | 21,521,000.00 | 31,264,000.00 | 0.00 | |||||||||
| Selling, General & Admin... | 1,617,700.00 | 0.00 | 13,662,000.00 | 20,352,000.00 | 48,472,000.00 | 56,191,000.00 | 76,578,000.00 | 80,568,000.00 | 109,160,000.00 | 0.00 | |||||||||
| Selling & Marketing Exp... | 519,136.00 | 0.00 | 5,491,000.00 | 7,297,000.00 | 27,319,000.00 | 33,956,000.00 | 50,557,000.00 | 59,047,000.00 | 77,896,000.00 | 0.00 | |||||||||
| Depreciation and Amortiz... | 120,146.00 | 0.00 | 824,000.00 | 1,855,000.00 | 3,089,000.00 | 6,337,000.00 | 7,053,000.00 | 13,645,000.00 | 13,645,000.00 | 167,895.00 | |||||||||
| Other Expenses | 0.00 | 0.00 | 606,000.00 | 824,000.00 | 1,855,000.00 | 1,425,000.00 | 1,390,000.00 | 8,510,000.00 | -2,983,000.00 | 0.00 | |||||||||
| Total Operating Expenses | 2,532,218.00 | 0.00 | 14,963,000.00 | 22,046,000.00 | 51,452,000.00 | 61,290,000.00 | 85,733,000.00 | 90,343,000.00 | 125,887,000.00 | 0.00 | |||||||||
| Cost and Exponses | 8,903,839.00 | 0.00 | 35,566,000.00 | 47,178,000.00 | 111,868,000.00 | 132,867,000.00 | 163,967,000.00 | 158,671,000.00 | 545,048,000.00 | 0.00 | |||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
762,694.00
+0% |
0.00
+0% |
18,417,000.00
+0% |
25,522,000.00
+39% |
36,843,000.00
+44% |
16,713,999.00
-55% |
22,471,000.00
+34% |
15,920,000.00
-29% |
-20,455,000.00
-228% |
0.00
+0% |
|||||||||
| Operating Income Ratio | (0.08%) | (0.00%) | (0.34%) | (0.35%) | (0.25%) | (0.11%) | (0.12%) | (0.08%) | (-0.10%) | (0.00%) | |||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 45,735.00 | 0.00 | 49,000.00 | 20,000.00 | 66,000.00 | 39,000.00 | 62,000.00 | 99,000.00 | 5,000.00 | 0.00 | |||||||||
| Interest Expenses | 0.00 | 0.00 | 1,150,000.00 | 899,000.00 | 4,420,000.00 | 4,223,000.00 | 4,041,000.00 | 2,638,000.00 | 4,290,000.00 | 0.00 | |||||||||
| Total Other Income/Exp... | -619,328.00 | 0.00 | -697,000.00 | -4,998,000.00 | -7,845,000.00 | -4,246,000.00 | -2,083,000.00 | 14,751,000.00 | -330,550,000.00 | 0.00 | |||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 882,840.00 | 0.00 | 19,305,000.00 | 26,346,000.00 | 38,698,000.00 | 19,803,000.00 | 28,586,000.00 | 22,973,000.00 | -10,511,000.00 | 0.00 | |||||||||
| EBITDA ratio | (0.10%) | (0.00%) | (0.37%) | (0.31%) | (0.24%) | (0.14%) | (0.16%) | (0.21%) | (-0.05%) | (0.00%) | |||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 143,366.00 | 0.00 | 18,002,000.00 | 20,524,000.00 | 28,998,000.00 | 12,468,000.00 | 20,388,000.00 | 30,671,000.00 | -351,005,000.00 | 0.00 | |||||||||
| Income Before Tax Ratio | (0.02%) | (0.00%) | (0.33%) | (0.28%) | (0.19%) | (0.08%) | (0.11%) | (0.16%) | (-1.77%) | (0.00%) | |||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 81,645.00 | 0.00 | 5,978,000.00 | 7,077,000.00 | 9,782,000.00 | 2,930,000.00 | 5,216,000.00 | 6,991,000.00 | -15,414,000.00 | 0.00 | |||||||||
| Net Income | |||||||||||||||||||
| Net Income | 61,720.00
+0% |
0.00
+0% |
12,024,000.00
+0% |
13,447,000.00
+12% |
19,216,000.00
+43% |
9,538,000.00
-50% |
15,172,000.00
+59% |
23,680,000.00
+56% |
-336,960,000.00
-1,523% |
0.00
+0% |
|||||||||
| Net Income Ratio | (0.01%) | (0.00%) | (0.22%) | (0.18%) | (0.13%) | (0.06%) | (0.08%) | (0.12%) | (-1.70%) | (0.00%) | |||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.14 | 0.14 | 0.17 | 0.08 | 0.12 | 0.13 | -2.14 | 0.00 | |||||||||
| Diluted EPS | 0.00 | 0.00 | 0.13 | 0.13 | 0.17 | 0.08 | 0.12 | 0.12 | -2.14 | 0.00 | |||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 16,479,596.00 | 92,540,846.00 | 87,281,403.00 | 94,143,132.00 | 114,028,237.00 | 125,183,365.00 | 125,362,961.00 | 139,984,890.00 | 157,308,000.00 | 0.00 | |||||||||
| Diluted Share Outstanding | 16,480,640.00 | 92,540,846.00 | 94,805,065.00 | 100,298,032.00 | 115,759,036.00 | 125,276,190.00 | 126,214,528.00 | 142,063,359.00 | 157,308,000.00 | 0.00 | |||||||||