Calima
CE1.AXCalima Energy Limited Price (CE1.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
617,348,000
(2.2619)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Calima Energy LimitedCurrency: AUD
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,813.00
+0% |
0.00
+0% |
3,155.00
+0% |
283.00
-91% |
86,784.00
+30,566% |
0.00
+0% |
0.00
+0% |
494,828.00
+0% |
2,203,514.00
+345% |
1,655,830.00
-25% |
0.00
+0% |
0.00
+0% |
109,781.00
+0% |
48,780.00
-56% |
356,000.00
+630% |
47,713,000.00
+13,303% |
122,465,000.00
+157% |
1,103,000.00
-99% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 182,076.00 | 0.00 | 0.00 | 2,073.00 | 119,620.00 | 355,000.00 | 41,292,000.00 | 71,458,000.00 | 300,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
5,813.00
+0% |
0.00
+0% |
3,155.00
+0% |
283.00
-91% |
86,784.00
+30,566% |
0.00
+0% |
0.00
+0% |
494,828.00
+0% |
2,203,514.00
+345% |
1,473,754.00
-33% |
0.00
+0% |
0.00
+0% |
107,708.00
+0% |
-70,840.00
-166% |
1,000.00
-101% |
6,421,000.00
+642,000% |
51,007,000.00
+694% |
803,000.00
-98% |
|
| Gross Profit Ratio | (1.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (1.00%) | (1.00%) | (0.89%) | (0.00%) | (0.00%) | (0.98%) | (-1.45%) | (0.00%) | (0.14%) | (0.42%) | (0.73%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 623,054.00 | 1,592,165.00 | 1,864,634.00 | 1,494,725.00 | 7,416,335.00 | 9,202,707.00 | 7,651,689.00 | 2,348,803.00 | 6,615,817.00 | 7,652,654.00 | 1,343,504.00 | 2,086,025.00 | 2,848,351.00 | 3,123,746.00 | 1,450,000.00 | 4,241,000.00 | 5,366,000.00 | 1,793,000.00 | |
| Selling, General & Admin... | 623,054.00 | 1,592,165.00 | 1,864,634.00 | 1,494,725.00 | 7,416,335.00 | 9,202,707.00 | 7,651,689.00 | 2,348,803.00 | 6,615,817.00 | 8,100,289.00 | 1,399,262.00 | 1,541,327.00 | 3,404,548.00 | 3,004,126.00 | 1,535,000.00 | 4,241,000.00 | 5,366,000.00 | 3,226,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 447,635.00 | 546,875.00 | 204,117.00 | 318,388.00 | -119,620.00 | 85,000.00 | 0.00 | 0.00 | 1,433,000.00 | |
| Depreciation and Amortiz... | 1,190.00 | 5,660.00 | 15,698.00 | 14,951.00 | 71,180.00 | 143,108.00 | 282,298.00 | 115,567.00 | 231,550.00 | 182,076.00 | 182,076.00 | 1,541,327.00 | 2,073.00 | 119,620.00 | 261,000.00 | 7,531,000.00 | 628,000.00 | 264,000.00 | |
| Other Expenses | 665,262.00 | -89.00 | -242.00 | 14,471.00 | -2,211,305.00 | 696,583.00 | -290,584.00 | -2,287,770.00 | 2,315,675.00 | 12,691,520.00 | 81,596.00 | -407,172.00 | 223,390.00 | 1,476,123.00 | 17,924.00 | 4,103,000.00 | -13,522,000.00 | 0.00 | |
| Total Operating Expenses | 1,288,316.00 | 2,837,851.00 | 3,519,981.00 | 3,607,615.00 | 7,208,337.00 | 11,490,200.00 | 170,367,385.00 | 3,598,381.00 | 21,882,955.00 | 8,100,289.00 | 1,399,262.00 | 1,541,327.00 | 3,404,548.00 | 3,004,126.00 | 1,535,000.00 | 4,241,000.00 | 5,366,000.00 | 3,226,000.00 | |
| Cost and Exponses | 1,288,316.00 | 2,837,851.00 | 3,519,981.00 | 3,607,615.00 | 7,208,337.00 | 11,490,200.00 | 170,367,385.00 | 3,598,381.00 | 21,770,794.00 | 8,282,365.00 | 1,399,262.00 | 1,541,327.00 | 3,406,621.00 | 3,123,746.00 | 1,890,000.00 | 45,533,000.00 | 76,824,000.00 | 3,526,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,282,503.00
+0% |
-2,837,851.00
+121% |
-3,516,826.00
+24% |
-3,607,332.00
+3% |
-7,121,553.00
+97% |
-11,490,200.00
+61% |
-170,367,385.00
+1,383% |
-3,411,314.00
-98% |
-19,679,441.00
+477% |
-8,282,360.00
-58% |
-1,399,260.00
-83% |
-1,541,330.00
+10% |
-3,406,620.00
+121% |
-3,123,750.00
-8% |
-1,534,000.00
-51% |
2,180,000.00
-242% |
45,641,000.00
+1,994% |
-2,474,000.00
-105% |
|
| Operating Income Ratio | (-220.63%) | (0.00%) | (-1,114.68%) | (-12,746.76%) | (-82.06%) | (0.00%) | (0.00%) | (-6.89%) | (-8.93%) | (-5.00%) | (0.00%) | (0.00%) | (-31.03%) | (-64.04%) | (-4.31%) | (0.05%) | (0.37%) | (-2.24%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 177,686.00 | 92,396.00 | 253,911.00 | 148,897.00 | 1,364,511.00 | 682,647.00 | 127,784.00 | 24,635.00 | 12,030.00 | 10,160.00 | 45,021.00 | 118,957.00 | 55,931.00 | 11,383.00 | 155,000.00 | 454,000.00 | 549,000.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 846,527.00 | 0.00 | 0.00 | 2,617,822.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 180,639.00 | 155,000.00 | 804,000.00 | 1,170,000.00 | 23,000.00 | |
| Total Other Income/Exp... | 177,686.00 | 92,396.00 | 253,669.00 | 163,368.00 | -846,794.00 | 1,379,230.00 | 0.00 | 11,823,845.00 | -12,660,864.00 | -20,226,029.00 | 126,617.00 | -908,602.00 | 167,469.00 | 1,540,147.00 | -4,861,000.00 | -34,329,000.00 | -14,692,000.00 | -295,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | -1,281,313.00 | -2,739,884.00 | -3,501,128.00 | -3,592,381.00 | -7,050,373.00 | -9,967,865.00 | -170,085,087.00 | -5,856,129.00 | -6,662,836.00 | -6,444,459.00 | -1,217,186.00 | 0.00 | -3,294,767.00 | -1,283,343.00 | -5,979,000.00 | -23,814,000.00 | -4,111,000.00 | -2,482,000.00 | |
| EBITDA ratio | (-220.42%) | (0.00%) | (-1,109.71%) | (-12,693.93%) | (-81.24%) | (0.00%) | (0.00%) | (-6.66%) | (-9.83%) | (-4.89%) | (0.00%) | (0.00%) | (-31.01%) | (-61.59%) | (-3.58%) | (0.20%) | (0.53%) | (-2.25%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -1,104,817.00 | -2,745,544.00 | -3,263,157.00 | -3,443,964.00 | -7,968,347.00 | -10,110,970.00 | 0.00 | -6,048,583.00 | -19,555,250.00 | -26,852,564.00 | -1,272,645.00 | -2,449,932.00 | -3,127,298.00 | -1,583,603.00 | -6,395,000.00 | -32,149,000.00 | 30,949,000.00 | -2,769,000.00 | |
| Income Before Tax Ratio | (-190.06%) | (0.00%) | (-1,034.28%) | (-12,169.48%) | (-91.82%) | (0.00%) | (0.00%) | (-12.22%) | (-8.87%) | (-16.22%) | (0.00%) | (0.00%) | (-28.49%) | (-32.46%) | (-17.96%) | (-0.67%) | (0.25%) | (-2.51%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -177,686.00 | -92,307.00 | -253,669.00 | -163,368.00 | 11,333.00 | 52,631.00 | 96,307.00 | 99,883.00 | 46,404.00 | -30,474.00 | 1,639.00 | -908,605.00 | -3.00 | -52,240.00 | 54,703.00 | -169,000.00 | 8,141,999.00 | 0.00 | |
| Net Income | |||||||||||||||||||
| Net Income | -1,104,817.00
+0% |
-2,745,544.00
+149% |
-3,263,157.00
+19% |
-3,443,964.00
+6% |
-7,979,413.00
+132% |
-10,163,601.00
+27% |
-170,463,692.00
+1,577% |
-6,129,019.00
-96% |
-15,006,487.00
+145% |
-27,159,057.00
+81% |
-1,274,284.00
-95% |
-2,449,932.00
+92% |
-3,127,298.00
+28% |
-1,583,603.00
-49% |
-6,395,000.00
+304% |
-31,980,000.00
+400% |
22,807,000.00
-171% |
-41,395,000.00
-282% |
|
| Net Income Ratio | (-190.06%) | (0.00%) | (-1,034.28%) | (-12,169.48%) | (-91.95%) | (0.00%) | (0.00%) | (-12.39%) | (-6.81%) | (-16.40%) | (0.00%) | (0.00%) | (-28.49%) | (-32.46%) | (-17.96%) | (-0.67%) | (0.19%) | (-37.53%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -3.54 | -7.65 | -4.81 | -4.50 | -1.67 | -1.30 | -14.98 | -0.35 | -0.78 | -1.41 | -0.07 | -0.12 | -0.07 | -0.02 | -1.18 | -0.08 | 0.04 | -0.07 | |
| Diluted EPS | -3.54 | -7.65 | -4.81 | -4.50 | -1.67 | -1.30 | -14.98 | -0.35 | -0.78 | -1.41 | -0.07 | -0.12 | -0.07 | -0.02 | -1.18 | -0.08 | 0.04 | -0.07 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 311,757.00 | 359,111.00 | 678,828.00 | 765,778.00 | 4,785,613.00 | 7,829,356.00 | 11,380,563.00 | 17,753,829.00 | 19,310,881.00 | 19,322,918.00 | 19,336,311.00 | 21,151,200.00 | 43,375,394.00 | 87,626,302.00 | 5,416,700.00 | 382,653,000.00 | 600,260,000.00 | 617,348,000.00 | |
| Diluted Share Outstanding | 311,757.00 | 359,111.00 | 678,828.00 | 765,778.00 | 4,785,613.00 | 7,829,356.00 | 11,380,563.00 | 17,753,829.00 | 19,310,881.00 | 19,322,918.00 | 19,336,311.00 | 21,151,200.00 | 43,375,394.00 | 87,626,302.00 | 5,416,700.00 | 382,653,000.00 | 603,693,000.00 | 617,348,000.00 | |