Mirrabooka
MIR.AXMirrabooka Investments Limited Price (MIR.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
192,869,163
(0.9019)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Mirrabooka Investments LimitedCurrency: AUD
| YEAR | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Revenue |
-135,000.00
+0% |
-272,000.00
+101% |
-624,000.00
+129% |
3,893,000.00
-724% |
4,034,000.00
+4% |
5,813,000.00
+44% |
7,486,000.00
+29% |
29,021,000.00
+288% |
32,843,000.00
+13% |
44,497,000.00
+35% |
11,825,000.00
-73% |
13,504,000.00
+14% |
14,353,000.00
+6% |
16,963,000.00
+18% |
13,194,000.00
-22% |
10,340,000.00
-22% |
9,853,000.00
-5% |
11,665,000.00
+18% |
10,128,000.00
-13% |
13,631,000.00
+35% |
10,503,000.00
-23% |
7,912,000.00
-25% |
8,205,000.00
+4% |
8,344,000.00
+2% |
14,295,000.00
+71% |
15,910,000.00
+11% |
|
| Cost of Revenue | |||||||||||||||||||||||||||
| Cost of Revenue | 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 | 0.00 | 0.00 | -1,507,000.00 | -1,636,000.00 | -1,645,000.00 | -1,806,000.00 | -2,153,000.00 | 0.00 | |
| Gross Profit | |||||||||||||||||||||||||||
| Gross Profit |
-135,000.00
+0% |
-272,000.00
+101% |
0.00
+0% |
0.00
+0% |
4,034,000.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
14,353,000.00
+0% |
0.00
+0% |
13,194,000.00
+0% |
10,340,000.00
-22% |
9,853,000.00
-5% |
11,665,000.00
+18% |
10,128,000.00
-13% |
13,631,000.00
+35% |
12,010,000.00
-12% |
9,548,000.00
-20% |
9,850,000.00
+3% |
10,150,000.00
+3% |
16,448,000.00
+62% |
15,910,000.00
-3% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.14%) | (1.21%) | (1.20%) | (1.22%) | (1.15%) | (1.00%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 1,120,000.00 | 1,056,000.00 | 1,410,000.00 | 1,660,000.00 | 1,928,000.00 | 2,441,000.00 | 2,270,000.00 | 1,642,000.00 | 2,077,000.00 | 1,999,000.00 | 2,006,000.00 | 1,984,000.00 | 2,107,000.00 | 2,245,000.00 | 2,299,000.00 | 2,325,000.00 | 2,315,000.00 | 988,000.00 | 998,000.00 | 1,052,000.00 | 1,119,000.00 | 1,144,000.00 | 3,287,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 1,120,000.00 | 1,056,000.00 | 1,410,000.00 | 1,660,000.00 | 1,928,000.00 | 2,441,000.00 | 2,270,000.00 | 1,642,000.00 | 2,077,000.00 | 1,999,000.00 | 2,006,000.00 | 1,984,000.00 | 2,107,000.00 | 2,245,000.00 | 2,299,000.00 | 2,325,000.00 | 2,315,000.00 | 988,000.00 | 998,000.00 | 1,052,000.00 | 1,119,000.00 | 1,144,000.00 | 3,287,000.00 | |
| Selling & Marketing Exp... | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 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 | -8,391,000.00 | -8,231,999.00 | -7,638,000.00 | -9,389,000.00 | -7,817,000.00 | -11,316,000.00 | -9,640,000.00 | -7,096,000.00 | -7,331,000.00 | -7,329,000.00 | -13,246,000.00 | -12,623,000.00 | |
| Other Expenses | -219,000.00 | 6,378,000.00 | -624,000.00 | 2,773,000.00 | 838,000.00 | 4,403,000.00 | 5,826,000.00 | 27,093,000.00 | 30,402,000.00 | 42,227,000.00 | 10,183,000.00 | 11,427,000.00 | -3,998,000.00 | 14,957,000.00 | 12,000.00 | -1,000.00 | 30,000.00 | 23,000.00 | 14,000.00 | -4,630,000.00 | 40,000.00 | 60,000.00 | 60,000.00 | 9,000.00 | 5,000.00 | 0.00 | |
| Total Operating Expenses | -219,000.00 | 6,378,000.00 | -624,000.00 | 3,893,000.00 | 1,894,000.00 | 5,813,000.00 | 7,486,000.00 | 29,021,000.00 | 32,843,000.00 | 44,497,000.00 | 11,825,000.00 | 13,504,000.00 | -1,999,000.00 | 16,963,000.00 | 1,996,000.00 | 2,106,000.00 | 2,275,000.00 | 2,322,000.00 | 2,339,000.00 | -2,315,000.00 | 2,369,999.00 | 2,452,000.00 | 2,518,999.00 | 2,821,000.00 | 3,202,000.00 | 3,287,000.00 | |
| Cost and Exponses | -219,000.00 | 6,378,000.00 | -624,000.00 | 3,893,000.00 | 1,894,000.00 | 5,813,000.00 | 7,486,000.00 | 29,021,000.00 | 32,843,000.00 | 44,497,000.00 | 11,825,000.00 | 13,504,000.00 | -1,999,000.00 | 16,963,000.00 | 1,996,000.00 | 2,106,000.00 | 2,275,000.00 | 2,322,000.00 | 2,339,000.00 | -2,315,000.00 | -2,369,999.00 | -2,452,000.00 | -2,518,999.00 | -2,821,000.00 | -3,202,000.00 | 3,287,000.00 | |
| Operating Income | |||||||||||||||||||||||||||
| Operating Income |
-354,000.00
+0% |
6,106,000.00
-1,825% |
0.00
+0% |
0.00
+0% |
5,928,000.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
12,354,000.00
+0% |
0.00
+0% |
11,210,000.00
+0% |
8,232,000.00
-27% |
7,638,000.00
-7% |
9,389,000.00
+23% |
7,817,000.00
-17% |
11,316,000.00
+45% |
9,640,000.00
-15% |
7,096,000.00
-26% |
7,331,000.00
+3% |
7,329,000.00
0% |
13,246,000.00
+81% |
12,623,000.00
-5% |
|
| Operating Income Ratio | (2.62%) | (-22.45%) | (0.00%) | (0.00%) | (1.47%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.86%) | (0.00%) | (0.85%) | (0.80%) | (0.78%) | (0.80%) | (0.77%) | (0.83%) | (0.92%) | (0.90%) | (0.89%) | (0.88%) | (0.93%) | (0.79%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 505,000.00 | 1,581,000.00 | 0.00 | 1,500,000.00 | 883,000.00 | 1,208,000.00 | 1,773,000.00 | 473,000.00 | 976,000.00 | 842,000.00 | 873,000.00 | 835,000.00 | 778,000.00 | 386,000.00 | 501,000.00 | 661,000.00 | 449,000.00 | 209,000.00 | 18,000.00 | 7,000.00 | 527,000.00 | 568,000.00 | |
| Interest Expenses | 135,000.00 | 272,000.00 | 624,000.00 | 127,000.00 | 45,000.00 | 53,000.00 | 17,000.00 | 20,000.00 | 20,000.00 | 37,000.00 | 20,000.00 | 6,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 85,000.00 | 122,000.00 | 118,000.00 | 95,000.00 | 90,000.00 | 107,000.00 | |
| Total Other Income/Exp... | -388,000.00 | 9,585,000.00 | 3,131,000.00 | 2,738,000.00 | 796,000.00 | 4,352,000.00 | 7,055,000.00 | 27,093,000.00 | 30,402,000.00 | 42,227,000.00 | -11,952,000.00 | 11,427,000.00 | -3,998,000.00 | 14,957,000.00 | 0.00 | -1.00 | 0.00 | 0.00 | 0.00 | 0.00 | -85,000.00 | -122,000.00 | -118,000.00 | -95,000.00 | -90,000.00 | -107,000.00 | |
| EBITDA | |||||||||||||||||||||||||||
| EBITDA | -354,000.00 | 6,106,000.00 | 0.00 | 0.00 | 5,928,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12,354,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,000.00 | -122,000.00 | -118,000.00 | -95,000.00 | -90,000.00 | -107,000.00 | |
| EBITDA ratio | (2.62%) | (-22.45%) | (0.00%) | (0.00%) | (1.47%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.86%) | (0.00%) | (0.85%) | (0.80%) | (0.78%) | (0.80%) | (0.77%) | (0.83%) | (-0.02%) | (-0.03%) | (-0.03%) | (-0.02%) | (-0.01%) | (-0.01%) | |
| Income Before Tax | |||||||||||||||||||||||||||
| Income Before Tax | -304,000.00 | 2,935,000.00 | 3,131,000.00 | 2,738,000.00 | 2,936,000.00 | 4,352,000.00 | 7,055,000.00 | 27,093,000.00 | 30,402,000.00 | 42,227,000.00 | -11,952,000.00 | 11,427,000.00 | 12,354,000.00 | 14,957,000.00 | 11,210,000.00 | 8,232,000.00 | 7,638,000.00 | 9,389,000.00 | 7,817,000.00 | 11,316,000.00 | 9,555,000.00 | 6,974,000.00 | 7,213,000.00 | 7,234,000.00 | 13,156,000.00 | 12,516,000.00 | |
| Income Before Tax Ratio | (2.25%) | (-10.79%) | (-5.02%) | (0.70%) | (0.73%) | (0.75%) | (0.94%) | (0.93%) | (0.93%) | (0.95%) | (-1.01%) | (0.85%) | (0.86%) | (0.88%) | (0.85%) | (0.80%) | (0.78%) | (0.80%) | (0.77%) | (0.83%) | (0.91%) | (0.88%) | (0.88%) | (0.87%) | (0.92%) | (0.79%) | |
| Income Tax Expense | |||||||||||||||||||||||||||
| Income Tax Expense | -304,000.00 | 2,935,000.00 | 3,131,000.00 | 2,738,000.00 | 2,936,000.00 | 4,352,000.00 | 7,055,000.00 | 6,691,000.00 | 5,896,000.00 | 13,137,000.00 | -5,197,000.00 | 1,481,000.00 | 1,497,000.00 | 2,168,000.00 | 944,000.00 | 408,000.00 | 522,000.00 | 544,000.00 | 247,000.00 | 956,000.00 | 642,000.00 | 581,000.00 | 773,000.00 | 508,000.00 | 1,846,000.00 | 1,787,000.00 | |
| Net Income | |||||||||||||||||||||||||||
| Net Income | -185,000.00
+0% |
2,899,000.00
-1,667% |
3,021,000.00
+4% |
2,701,000.00
-11% |
2,947,000.00
+9% |
4,189,000.00
+42% |
6,560,000.00
+57% |
20,402,000.00
+211% |
24,506,000.00
+20% |
29,090,000.00
+19% |
-6,755,000.00
-123% |
9,946,000.00
-247% |
10,857,000.00
+9% |
12,789,000.00
+18% |
10,266,000.00
-20% |
7,824,000.00
-24% |
7,116,000.00
-9% |
8,845,000.00
+24% |
7,570,000.00
-14% |
10,360,000.00
+37% |
8,913,000.00
-14% |
6,393,000.00
-28% |
6,440,000.00
+1% |
6,726,000.00
+4% |
11,310,000.00
+68% |
10,729,000.00
-5% |
|
| Net Income Ratio | (1.37%) | (-10.66%) | (-4.84%) | (0.69%) | (0.73%) | (0.72%) | (0.88%) | (0.70%) | (0.75%) | (0.65%) | (-0.57%) | (0.74%) | (0.76%) | (0.75%) | (0.78%) | (0.76%) | (0.72%) | (0.76%) | (0.75%) | (0.76%) | (0.85%) | (0.81%) | (0.78%) | (0.81%) | (0.79%) | (0.67%) | |
| Earning Per Share | |||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.06 | 0.17 | 0.21 | 0.24 | -0.05 | 0.08 | 0.08 | 0.09 | 0.07 | 0.06 | 0.05 | 0.06 | 0.05 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | |
| Diluted EPS | 0.00 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.06 | 0.17 | 0.21 | 0.24 | -0.05 | 0.08 | 0.08 | 0.09 | 0.07 | 0.06 | 0.05 | 0.06 | 0.05 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | |
| Share Outstanding | |||||||||||||||||||||||||||
| Basic Share Outstanding | 89,258,249.00 | 89,258,249.00 | 89,258,249.00 | 89,258,249.00 | 89,848,029.00 | 106,181,806.00 | 116,611,509.00 | 116,610,400.00 | 117,060,224.00 | 119,508,462.00 | 124,089,519.00 | 125,383,778.00 | 134,274,865.00 | 136,407,776.00 | 137,577,015.00 | 139,020,819.00 | 141,032,627.00 | 150,135,002.00 | 156,284,797.00 | 157,790,481.00 | 159,455,226.00 | 161,283,107.00 | 166,721,584.00 | 178,934,861.00 | 191,145,170.00 | 192,869,163.00 | |
| Diluted Share Outstanding | 89,258,249.00 | 89,258,249.00 | 89,258,249.00 | 89,258,249.00 | 89,848,029.00 | 106,181,806.00 | 116,611,509.00 | 116,610,400.00 | 117,060,224.00 | 119,508,462.00 | 124,089,519.00 | 125,383,778.00 | 134,274,865.00 | 136,407,776.00 | 137,577,015.00 | 139,020,819.00 | 141,032,627.00 | 150,135,002.00 | 156,284,797.00 | 157,790,481.00 | 159,455,226.00 | 161,283,107.00 | 166,721,584.00 | 178,934,861.00 | 191,145,170.00 | 192,869,163.00 | |