Element
E25.AXElement 25 Limited Price (E25.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
218,111,980
(24.996)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Element 25 LimitedCurrency: AUD
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
131,161.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
310,315.00
+0% |
250,709.00
-19% |
261,059.00
+4% |
182,277.00
-30% |
103,111.00
-43% |
63,299.00
-39% |
35,669.00
-44% |
53,643.00
+50% |
34,944.00
-35% |
21,101,612.00
+60,287% |
33,469,168.00
+59% |
13,296,901.00
-60% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 32,965.00 | 16,791.00 | 0.00 | 4,251.00 | 5,556.00 | 505,553.00 | 36,193,813.00 | 54,821,927.00 | 31,155,501.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
131,161.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
310,315.00
+0% |
250,709.00
-19% |
261,059.00
+4% |
149,312.00
-43% |
86,320.00
-42% |
63,299.00
-27% |
31,418.00
-50% |
48,087.00
+53% |
-470,609.00
-1,079% |
-15,092,201.00
+3,107% |
-21,352,759.00
+41% |
-17,858,600.00
-16% |
|
| Gross Profit Ratio | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (0.82%) | (0.84%) | (1.00%) | (0.88%) | (0.90%) | (-13.47%) | (-0.72%) | (-0.64%) | (-1.34%) | |
| 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 | 217,546.00 | 562,979.00 | 246,598.00 | 524,050.00 | 1,977,216.00 | 750,770.00 | 999,044.00 | 739,911.00 | 735,190.00 | 738,800.00 | 537,086.00 | 904,613.00 | 1,134,118.00 | 1,095,454.00 | 3,504,582.00 | 4,013,258.00 | 4,287,262.00 | 2,881,248.00 | |
| Selling, General & Admin... | 217,546.00 | 562,979.00 | 246,598.00 | 524,050.00 | 1,977,216.00 | 750,770.00 | 999,044.00 | 739,911.00 | 735,190.00 | 2,783,913.00 | 2,163,261.00 | 2,648,068.00 | 5,065,085.00 | 4,734,979.00 | 7,091,561.00 | 2,455,133.00 | 4,587,605.00 | 2,881,248.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,664,630.00 | 1,753,144.00 | 2,339,483.00 | 1,692,483.00 | 2,067,070.00 | 4,368,586.00 | 3,881,818.00 | 5,027,042.00 | -1,558,125.00 | 300,343.00 | 0.00 | |
| Depreciation and Amortiz... | 3,379.00 | 16,015.00 | 14,308.00 | 11,170.00 | 19,380.00 | 33,216.00 | 24,182.00 | 39,812.00 | 46,314.00 | 32,965.00 | 16,791.00 | 16,791.00 | 4,251.00 | 5,556.00 | 505,553.00 | 2,399,271.00 | 2,358,203.00 | 1,885,359.00 | |
| Other Expenses | 1,448,784.00 | 319,600.00 | 2,000,000.00 | 7,784,892.00 | 1,093,934.00 | -137,544.00 | 1,383,864.00 | 4,648,508.00 | -608,951.00 | 1,650,262.00 | 3,077,166.00 | 907,551.00 | 1,402,253.00 | 2,913,800.00 | 1,134,364.00 | -513,041.00 | 1,046,883.00 | 0.00 | |
| Total Operating Expenses | 1,666,330.00 | 2,748,076.00 | 1,794,685.00 | 2,096,815.00 | 5,603,769.00 | 4,334,648.00 | 3,279,584.00 | 2,289,839.00 | 2,329,609.00 | 2,783,913.00 | 2,163,261.00 | 2,648,068.00 | 5,065,085.00 | 4,734,979.00 | 7,091,561.00 | 2,455,133.00 | 4,587,605.00 | -15,783,567.00 | |
| Cost and Exponses | 1,666,330.00 | 2,748,076.00 | 1,794,685.00 | 2,096,815.00 | 5,603,769.00 | 4,334,648.00 | 3,279,584.00 | 2,736,691.00 | 2,938,560.00 | 2,816,878.00 | 2,180,052.00 | 2,648,068.00 | 5,069,336.00 | 4,740,535.00 | 7,597,114.00 | 38,648,946.00 | 59,409,532.00 | 34,821,908.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,535,169.00
+0% |
-2,748,076.00
+79% |
-1,794,685.00
-35% |
-2,096,815.00
+17% |
-5,603,769.00
+167% |
-4,334,648.00
-23% |
-3,279,584.00
-24% |
-1,661,108.00
-49% |
-1,895,843.00
+14% |
-2,816,880.00
+49% |
-2,180,050.00
-23% |
-2,648,070.00
+21% |
-5,069,340.00
+91% |
-4,740,540.00
-6% |
-7,597,110.00
+60% |
-17,547,330.00
+131% |
-25,940,360.00
+48% |
-21,525,007.00
-17% |
|
| Operating Income Ratio | (-11.70%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-10.57%) | (-6.63%) | (-7.26%) | (-15.45%) | (-21.14%) | (-41.83%) | (-142.12%) | (-88.37%) | (-217.41%) | (-0.83%) | (-0.78%) | (-1.62%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 131,161.00 | 121,051.00 | 143,830.00 | 141,801.00 | 293,035.00 | 465,145.00 | 310,315.00 | 250,709.00 | 261,059.00 | 132,277.00 | 103,111.00 | 63,300.00 | 35,669.00 | 10,677.00 | 34,944.00 | 53,762.00 | 80,387.00 | 611,273.00 | |
| Interest Expenses | 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 | 66,609.00 | 79,030.00 | 65,708.00 | 64,012.00 | |
| Total Other Income/Exp... | 0.00 | 440,651.00 | 2,143,830.00 | 7,926,693.00 | 1,262,485.00 | -3,083,600.00 | 1,383,864.00 | 4,270,486.00 | -347,892.00 | 1,544,520.00 | 3,180,274.00 | 970,035.00 | 984,947.00 | 1,099,982.00 | -255,290.00 | -556,065.00 | 1,061,562.00 | 10,244.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | -1,531,790.00 | -2,291,410.00 | 363,453.00 | 5,841,048.00 | -4,197,420.00 | -3,973,830.00 | -1,561,223.00 | 2,649,190.00 | -2,803,897.00 | -1,029,242.00 | 1,017,011.00 | -1,678,037.00 | -3,838,386.00 | -2,431,175.00 | -6,558,766.00 | -15,625,094.00 | -22,454,892.00 | -19,565,388.00 | |
| EBITDA ratio | (-12.68%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-10.49%) | (-8.97%) | (-8.75%) | (-15.27%) | (-20.98%) | (-41.83%) | (-142.00%) | (-88.27%) | (-202.94%) | (-0.72%) | (-0.70%) | (-1.47%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -1,535,169.00 | -2,307,425.00 | 349,145.00 | 5,829,878.00 | -4,216,800.00 | -4,007,047.00 | -1,585,405.00 | 2,609,378.00 | -2,677,501.00 | -1,062,210.00 | 1,000,224.00 | -1,678,035.00 | -3,842,640.00 | -2,436,736.00 | -7,130,930.00 | -18,103,395.00 | -24,878,802.00 | -21,514,763.00 | |
| Income Before Tax Ratio | (-11.70%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-5.11%) | (10.41%) | (-10.26%) | (-5.83%) | (9.70%) | (-26.51%) | (-107.73%) | (-45.43%) | (-204.07%) | (-0.86%) | (-0.74%) | (-1.62%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -131,161.00 | -440,651.00 | -2,143,830.00 | 780,830.00 | -614,700.00 | -327,601.00 | -842,983.00 | -378,022.00 | -261,059.00 | -27,871.00 | -1.00 | -16,791.00 | -208,653.00 | -615,465.00 | -636,515.00 | -1.00 | -3.00 | 188.00 | |
| Net Income | |||||||||||||||||||
| Net Income | -1,535,169.00
+0% |
-2,307,425.00
+50% |
349,145.00
-115% |
5,049,048.00
+1,346% |
-3,602,100.00
-171% |
-4,007,047.00
+11% |
-742,422.00
-81% |
2,987,400.00
-502% |
-2,677,501.00
-190% |
-1,034,338.00
-61% |
1,000,225.00
-197% |
-1,678,035.00
-268% |
-3,633,987.00
+117% |
-1,821,271.00
-50% |
-6,494,415.00
+257% |
-18,103,395.00
+179% |
-24,878,802.00
+37% |
-21,514,951.00
-14% |
|
| Net Income Ratio | (-11.70%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-2.39%) | (11.92%) | (-10.26%) | (-5.67%) | (9.70%) | (-26.51%) | (-101.88%) | (-33.95%) | (-185.85%) | (-0.86%) | (-0.74%) | (-1.62%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.06 | -0.06 | 0.01 | 0.11 | -0.08 | -0.06 | -0.01 | 0.04 | -0.04 | -0.01 | 0.01 | -0.02 | -0.04 | -0.02 | -0.05 | -0.12 | -0.14 | -0.10 | |
| Diluted EPS | -0.06 | -0.06 | 0.01 | 0.11 | -0.08 | -0.06 | -0.01 | 0.04 | -0.04 | -0.01 | 0.01 | -0.02 | -0.04 | -0.02 | -0.05 | -0.12 | -0.14 | -0.10 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 23,792,950.00 | 37,592,763.00 | 41,660,693.00 | 45,900,436.00 | 44,504,779.00 | 64,751,720.00 | 69,444,761.00 | 70,464,350.00 | 70,464,350.00 | 70,464,350.00 | 81,932,843.00 | 83,464,350.00 | 84,246,547.00 | 93,481,823.00 | 130,874,587.00 | 151,131,743.00 | 174,495,121.00 | 218,111,980.00 | |
| Diluted Share Outstanding | 23,792,950.00 | 37,592,763.00 | 41,660,693.00 | 45,900,436.00 | 44,504,779.00 | 64,751,720.00 | 69,444,761.00 | 70,464,350.00 | 70,464,350.00 | 70,464,350.00 | 81,932,843.00 | 83,464,350.00 | 84,246,547.00 | 93,481,823.00 | 130,874,587.00 | 151,131,743.00 | 174,495,121.00 | 218,111,980.00 | |