Elixir
EXR.AXElixir Energy Limited Price (EXR.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,157,122,380
(27.2597)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Elixir Energy LimitedCurrency: AUD
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
0.00
+0% |
616.00
+0% |
615.00
0% |
9,120,000.00
+1,482,827% |
5,574,000.00
-39% |
2,592,000.00
-53% |
1,119,865.00
-57% |
427,901.00
-62% |
272,932.00
-36% |
26,995.00
-90% |
26,768.00
-1% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
1,671,820.00
+0% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 595,000.00 | 1,846,000.00 | 0.00 | 0.00 | 576,757.00 | 407,536.00 | 78,649.00 | 28,733.00 | 953.00 | 7,713.00 | 1,176.00 | 970.00 | 360.00 | 1,558.00 | 8,390.00 | 24,870.00 | 671,820.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
0.00
+0% |
616.00
+0% |
615.00
0% |
8,525,000.00
+1,386,079% |
3,728,000.00
-56% |
2,592,000.00
-30% |
1,119,865.00
-57% |
-148,856.00
-113% |
-134,604.00
-10% |
-51,654.00
-62% |
-1,965.00
-96% |
-953.00
-52% |
-7,713.00
+709% |
-1,176.00
-85% |
-970.00
-18% |
-360.00
-63% |
-1,558.00
+333% |
-8,390.00
+439% |
-24,870.00
+196% |
1,000,000.00
-4,121% |
|
| Gross Profit Ratio | (0.00%) | (1.00%) | (1.00%) | (0.93%) | (0.67%) | (1.00%) | (1.00%) | (-0.35%) | (-0.49%) | (-1.91%) | (-0.07%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.60%) | |
| 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 | 238,342.00 | 82,147.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 1,243,111.00 | 2,230,310.00 | 1,625,577.00 | 2,139,000.00 | 3,184,000.00 | 2,024,000.00 | 890,173.00 | 670,195.00 | 1,442,264.00 | 955,957.00 | 867,813.00 | 698,848.00 | 661,232.00 | 690,669.00 | 2,028,211.00 | 1,130.07 | 1,330.83 | 1,600.05 | 1,859.84 | 2,323,551.00 | |
| Selling, General & Admin... | 1,243,111.00 | 2,230,310.00 | 1,625,577.00 | 2,139,000.00 | 3,184,000.00 | 2,024,000.00 | 890,173.00 | 670,195.00 | 1,442,264.00 | 955,957.00 | 867,813.00 | 741,469.00 | 679,955.00 | 929,010.00 | 2,110,358.00 | 1,925,751.00 | 1,459,719.00 | 2,443,658.00 | 3,257,227.00 | 2,647,786.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 38.32 | 27.42 | 170.12 | 119.59 | 50,000.00 | 82.15 | 1,924,620.00 | 1,458,388.00 | 2,442,057.00 | 3,255,367.00 | 324,235.00 | |
| Depreciation and Amortiz... | 7,985.00 | 18,902.00 | 20,353.00 | 9,555,000.00 | 8,845,000.00 | 3,261,000.00 | 482,886.00 | 104,023.00 | 82,756.00 | 1,505.00 | 593.00 | 953.00 | 7,713.00 | 1,176.00 | 970.00 | 360.00 | 1,558.00 | 8,390.00 | 24,870.00 | 30,170.00 | |
| Other Expenses | -429,145.00 | 249,403.00 | 214,847.00 | -504,000.00 | 389,000.00 | -106,000.00 | -250,841.00 | 2,313.00 | 24,379.00 | -15,092.00 | -120,995.00 | 1,551.00 | -7,788.00 | -2,760.00 | -371,170.00 | 382,074.00 | -51,554.00 | 431,446.00 | 26,258.00 | 0.00 | |
| Total Operating Expenses | 2,931,145.00 | 7,798,096.00 | 3,752,695.00 | 14,195,000.00 | 13,216,000.00 | 7,287,000.00 | 3,769,451.00 | 924,755.00 | 1,990,646.00 | 4,381,529.00 | 978,884.00 | 741,469.00 | 679,955.00 | 929,010.00 | 2,110,358.00 | 1,925,751.00 | 1,459,719.00 | 2,443,658.00 | 3,257,227.00 | 2,647,786.00 | |
| Cost and Exponses | 2,931,145.00 | 7,798,096.00 | 3,752,695.00 | 14,790,000.00 | 15,062,000.00 | 8,384,000.00 | 3,769,451.00 | 1,501,512.00 | 2,398,182.00 | 4,396,621.00 | 2,151,372.00 | 742,422.00 | 687,668.00 | 930,186.00 | 2,111,328.00 | 1,926,111.00 | 1,461,277.00 | 2,452,048.00 | 3,282,097.00 | 3,319,606.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
-3,172,523.00
+0% |
-6,979,391.00
+120% |
-3,077,763.00
-56% |
-6,005,000.00
+95% |
-8,787,000.00
+46% |
-5,792,000.00
-34% |
-2,143,066.00
-63% |
514,854.00
-124% |
-2,128,525.00
-513% |
-4,354,534.00
+105% |
-2,144,545.00
-51% |
-742,420.00
-65% |
-687,670.00
-7% |
-930,190.00
+35% |
-2,111,330.00
+127% |
-1,926,110.00
-9% |
-1,461,280.00
-24% |
-2,452,050.00
+68% |
-3,282,100.00
+34% |
-1,647,786.00
-50% |
|
| Operating Income Ratio | (0.00%) | (-11,330.18%) | (-5,004.49%) | (-0.66%) | (-1.58%) | (-2.23%) | (-1.91%) | (1.20%) | (-7.80%) | (-161.31%) | (-80.12%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.99%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 187,767.00 | 568,686.00 | 459,470.00 | 169,000.00 | 312,000.00 | 203,000.00 | 43,506.00 | 8,832.00 | 10,393.00 | 26,995.00 | 26,768.00 | 5,167.00 | 17,692.00 | 33,809.00 | 28,235.00 | 11,700.00 | 5,796.00 | 38,926.00 | 312,985.00 | 254,381.00 | |
| Interest Expenses | 4,242.00 | 6,385.00 | 7,050.00 | 409,000.00 | 176,000.00 | 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 | 100,309.00 | |
| Total Other Income/Exp... | -624,132.00 | -6,385.00 | -7,050.00 | -744,000.00 | -17,861,000.00 | 97,000.00 | -713,855.00 | -1,577,320.00 | -127,066.00 | -3,440,664.00 | -1,173,082.00 | 5,765.00 | -2,737,583.00 | 29,873.00 | -343,905.00 | 393,414.00 | -47,316.00 | 461,982.00 | 314,373.00 | 146,520.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | -3,858,485.00 | -6,960,488.00 | -3,057,410.00 | 3,550,000.00 | -18,328,000.00 | -2,531,000.00 | -2,166,700.00 | -969,588.00 | -2,004,451.00 | -4,368,119.00 | -2,124,017.00 | -741,469.00 | -3,409,829.00 | -929,010.00 | -2,110,358.00 | -1,925,751.00 | -1,459,719.00 | -2,443,658.00 | -3,257,227.00 | -1,370,785.00 | |
| EBITDA ratio | (0.00%) | (-11,299.50%) | (-4,971.40%) | (0.39%) | (0.01%) | (-0.13%) | (-1.48%) | (1.45%) | (-7.50%) | (-162.25%) | (2.73%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.82%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | -3,176,765.00 | -6,985,776.00 | -3,084,813.00 | -6,414,000.00 | -27,349,000.00 | -5,695,000.00 | -3,363,441.00 | -2,650,931.00 | -2,087,203.00 | -4,369,626.00 | -2,124,605.00 | -735,704.00 | -3,417,538.00 | -899,137.00 | -2,454,263.00 | -1,532,337.00 | -1,507,035.00 | -1,981,676.00 | -2,942,854.00 | -1,501,266.00 | |
| Income Before Tax Ratio | (0.00%) | (-11,340.55%) | (-5,015.96%) | (-0.70%) | (-4.91%) | (-2.20%) | (-3.00%) | (-6.20%) | (-7.65%) | (-161.87%) | (-79.37%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.90%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | -3,176,765.00 | 6,385.00 | 7,050.00 | 409,000.00 | 19,601,000.00 | -97,000.00 | 1,220,375.00 | 3,165,785.00 | -41,322.00 | 213,443.00 | 1,024,726.00 | -3.00 | -3.00 | 4.00 | -170,890.00 | -205,937.00 | 2.00 | -220,095.00 | -143,025.00 | 93,550.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | -3,176,765.00
+0% |
-6,985,776.00
+120% |
-3,084,813.00
-56% |
-6,414,000.00
+108% |
-28,564,000.00
+345% |
-5,695,000.00
-80% |
-3,363,441.00
-41% |
-2,650,931.00
-21% |
-2,087,203.00
-21% |
-4,610,064.00
+121% |
-2,124,605.00
-54% |
-735,704.00
-65% |
-3,417,538.00
+365% |
-899,137.00
-74% |
-2,454,263.00
+173% |
-1,532,337.00
-38% |
-1,507,035.00
-2% |
-1,981,676.00
+31% |
-2,942,854.00
+49% |
-1,594,816.00
-46% |
|
| Net Income Ratio | (0.00%) | (-11,340.55%) | (-5,015.96%) | (-0.70%) | (-5.12%) | (-2.20%) | (-3.00%) | (-6.20%) | (-7.65%) | (-170.77%) | (-79.37%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.95%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | -1.47 | -1.91 | -0.76 | -0.86 | -2.65 | -0.53 | -0.31 | -0.21 | -0.14 | -0.23 | -0.05 | 0.00 | -0.02 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS | -1.47 | -1.91 | -0.76 | -0.86 | -2.65 | -0.53 | -0.31 | -0.21 | -0.14 | -0.23 | -0.05 | 0.00 | -0.02 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 2,161,849.00 | 3,665,494.00 | 4,074,367.00 | 7,460,576.00 | 10,777,999.00 | 10,785,709.00 | 10,785,709.00 | 12,431,978.00 | 15,385,336.00 | 20,176,969.00 | 45,274,684.00 | 1,764,095,448.00 | 180,787,897.00 | 242,868,341.00 | 331,360,881.00 | 517,640,209.00 | 770,174,024.00 | 891,449,321.00 | 909,260,816.00 | 1,157,122,380.00 | |
| Diluted Share Outstanding | 2,161,849.00 | 3,665,494.00 | 4,074,367.00 | 7,460,576.00 | 10,777,999.00 | 10,785,709.00 | 10,785,709.00 | 12,431,978.00 | 15,385,336.00 | 20,176,969.00 | 45,274,684.00 | 1,764,095,448.00 | 180,787,897.00 | 242,868,341.00 | 331,360,881.00 | 517,640,209.00 | 770,174,024.00 | 891,449,321.00 | 909,260,816.00 | 1,157,122,380.00 | |