Emyria
EMD.AXEmyria Limited Price (EMD.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
358,968,879
(24.0447)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Emyria LimitedCurrency: AUD
| YEAR | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
109,909.00
+0% |
1,013,452.00
+822% |
1,975,909.00
+95% |
1,822,400.00
-8% |
1,592,466.00
-13% |
2,202,717.00
+38% |
||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 1,726,324.00 | 3,800,459.00 | 3,560,544.00 | 6,236,599.00 | 4,913,760.00 | 2,370,265.00 | ||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
-1,616,415.00
+0% |
-2,787,007.00
+72% |
-1,584,635.00
-43% |
-4,414,199.00
+179% |
-3,321,294.00
-25% |
-167,548.00
-95% |
||||||||||||
| Gross Profit Ratio | (0.00%) | (-14.71%) | (-2.75%) | (-0.80%) | (-2.42%) | (-2.09%) | (-0.08%) | ||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 221,487.00 | 1,505,164.00 | 2,618,968.00 | 2,208,865.00 | 1,798,503.00 | 2,286,282.00 | ||||||||||||
| General and Administrative | 184,852.00 | 477,604.00 | 2,245,756.00 | 1,947,629.00 | 4,605,485.00 | 3,425,629.00 | 3,426,960.00 | ||||||||||||
| Selling, General & Admin... | 64,324.00 | 869,729.00 | 1,338,970.00 | 1,507,234.00 | 1,915,271.00 | 1,998,062.00 | 1,809,052.00 | ||||||||||||
| Selling & Marketing Exp... | -120,528.00 | 914,486.00 | -906,786.00 | -440,395.00 | -2,690,214.00 | -1,427,567.00 | -1,617,908.00 | ||||||||||||
| Depreciation and Amortiz... | 257,299.00 | 94,846.00 | 383,481.00 | 344,875.00 | 390,003.00 | 400,601.00 | 694,908.00 | ||||||||||||
| Other Expenses | 0.00 | 0.00 | 427,599.00 | 1,616,672.00 | 1,739,963.00 | 2,211,269.00 | 0.00 | ||||||||||||
| Total Operating Expenses | 64,324.00 | 1,091,216.00 | 2,844,134.00 | 4,126,202.00 | 4,124,136.00 | 3,796,565.00 | 4,095,334.00 | ||||||||||||
| Cost and Exponses | 64,324.00 | 2,817,540.00 | 6,644,593.00 | 7,686,746.00 | 10,360,735.00 | 8,710,325.00 | 6,465,599.00 | ||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-64,320.00
+0% |
-2,707,630.00
+4,110% |
-5,631,140.00
+108% |
-5,710,840.00
+1% |
-8,538,340.00
+50% |
-7,117,860.00
-17% |
-4,262,882.00
-40% |
||||||||||||
| Operating Income Ratio | (0.00%) | (-24.64%) | (-5.56%) | (-2.89%) | (-4.69%) | (-4.47%) | (-1.94%) | ||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 60.00 | 28,747.00 | 25,046.00 | 23,148.00 | 12,713.00 | 30,333.00 | 21,563.00 | ||||||||||||
| Interest Expenses | 60.00 | 4,044.00 | 59,544.00 | 66,851.00 | 72,224.00 | 128,792.00 | 253,305.00 | ||||||||||||
| Total Other Income/Exp... | 120,513.00 | 24,703.00 | 393,101.00 | 804,606.00 | 48,514.00 | -102,990.00 | -9,720,189.00 | ||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -64,320.00 | -2,584,038.00 | -4,795,012.00 | -4,494,508.00 | -6,736,765.00 | -4,137,667.00 | -13,034,852.00 | ||||||||||||
| EBITDA ratio | (0.00%) | (-23.77%) | (-5.18%) | (-2.72%) | (-4.47%) | (-4.22%) | (-5.92%) | ||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -64,339.00 | -2,682,928.00 | -5,238,040.00 | -4,906,234.00 | -8,489,826.00 | -7,220,849.00 | -13,983,071.00 | ||||||||||||
| Income Before Tax Ratio | (0.00%) | (-24.41%) | (-5.17%) | (-2.48%) | (-4.66%) | (-4.53%) | (-6.35%) | ||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -120.00 | 4.00 | -1.00 | 5.00 | -1,162,135.00 | -2,089,732.00 | -2,527,317.00 | ||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -64,339.00
+0% |
-2,682,928.00
+4,070% |
-5,238,040.00
+95% |
-4,906,234.00
-6% |
-7,327,691.00
+49% |
-5,131,117.00
-30% |
-11,455,754.00
+123% |
||||||||||||
| Net Income Ratio | (0.00%) | (-24.41%) | (-5.17%) | (-2.48%) | (-4.02%) | (-3.22%) | (-5.20%) | ||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | -0.01 | -0.03 | -0.02 | -0.03 | -0.02 | -0.03 | ||||||||||||
| Diluted EPS | 0.00 | -0.01 | -0.03 | -0.02 | -0.03 | -0.02 | -0.03 | ||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 195,339,085.00 | 195,339,085.00 | 173,782,586.00 | 220,181,819.00 | 268,611,769.00 | 289,386,820.00 | 358,968,879.00 | ||||||||||||
| Diluted Share Outstanding | 195,339,085.00 | 195,339,085.00 | 173,782,586.00 | 220,181,819.00 | 268,611,769.00 | 289,386,820.00 | 358,968,879.00 | ||||||||||||