Metals
MLX.AXMetals X Limited Price (MLX.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
907,266,067
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Metals X LimitedCurrency: AUD
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
13,055,051.00
+0% |
25,814,417.00
+98% |
35,957,817.00
+39% |
60,207,915.00
+67% |
95,686,783.00
+59% |
69,015,638.00
-28% |
48,915,245.00
-29% |
68,716,372.00
+40% |
238,599,832.00
+247% |
315,250,223.00
+32% |
71,962,785.00
-77% |
237,791,187.00
+230% |
209,901,427.00
-12% |
204,722,012.00
-2% |
73,243,000.00
-64% |
93,834,000.00
+28% |
228,876,000.00
+144% |
133,364,000.00
-42% |
153,781,000.00
+15% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 25,547,776.00 | 524,082.00 | 26,931,949.00 | 45,297,767.00 | 52,075,049.00 | 36,304,039.00 | 38,507,478.00 | 59,228,471.00 | 186,298,890.00 | 254,907,936.00 | 62,496,576.00 | 230,488,975.00 | 217,533,046.00 | 238,832,770.00 | 78,400,000.00 | 74,812,000.00 | 93,698,000.00 | 101,028,000.00 | 107,423,000.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
-12,492,725.00
+0% |
25,290,335.00
-302% |
9,025,868.00
-64% |
14,910,148.00
+65% |
43,611,734.00
+192% |
32,711,599.00
-25% |
10,407,767.00
-68% |
9,487,901.00
-9% |
52,300,942.00
+451% |
60,342,287.00
+15% |
9,466,209.00
-84% |
7,302,212.00
-23% |
-7,631,619.00
-205% |
-34,110,758.00
+347% |
-5,157,000.00
-85% |
19,022,000.00
-469% |
135,178,000.00
+611% |
32,336,000.00
-76% |
46,358,000.00
+43% |
|
| Gross Profit Ratio | (-0.96%) | (0.98%) | (0.25%) | (0.25%) | (0.46%) | (0.47%) | (0.21%) | (0.14%) | (0.22%) | (0.19%) | (0.13%) | (0.03%) | (-0.04%) | (-0.17%) | (-0.07%) | (0.20%) | (0.59%) | (0.24%) | (0.30%) | |
| Operating Expenses | ||||||||||||||||||||
| Research and Development | 254,869.00 | 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 | 2,096,637.00 | 11,210,141.00 | 15,685,339.00 | 26,436,040.00 | 20,413,036.00 | 9,936,786.00 | 10,680,669.00 | 0.00 | 5,521,443.00 | 5,920,990.00 | 11,289,349.00 | 12,367,833.00 | 4,251,648.00 | 6,766,000.00 | 6,383,000.00 | 5,775,000.00 | 2,298,000.00 | 3,128,000.00 | 0.00 | |
| Selling, General & Admin... | 2,096,637.00 | 11,210,141.00 | 15,685,339.00 | 26,436,040.00 | 20,413,036.00 | 9,936,786.00 | 10,680,669.00 | 246,494.00 | 569,707.00 | 2,498,371.00 | 1,562,649.00 | 5,672,710.00 | 6,473,646.00 | 12,458,315.00 | 6,289,000.00 | 5,902,000.00 | 2,298,000.00 | 3,108,000.00 | 3,796,000.00 | |
| Selling & Marketing Exp... | 343,070.00 | 316,859.00 | 474,074.00 | 458,968.00 | 397,123.00 | 452,880.00 | 509,054.00 | 0.00 | 1,112,029.00 | 854,718.00 | 1,865,639.00 | 3,530,555.00 | 2,221,998.00 | 5,692,315.00 | -94,000.00 | 127,000.00 | 0.00 | 942,000.00 | 0.00 | |
| Depreciation and Amortiz... | 5,998,398.00 | 11,003,769.00 | 15,186,122.00 | 35,359,174.00 | 28,592,209.00 | 12,810,987.00 | 10,987,315.00 | 11,695,090.00 | 42,927,339.00 | 55,212,283.00 | 11,135,078.00 | 12,919,834.00 | 9,963,624.00 | 10,523,677.00 | 20,313,000.00 | 3,780,000.00 | 4,746,000.00 | 11,386,000.00 | 16,117,000.00 | |
| Other Expenses | 2,734,788.00 | 4,157,490.00 | 5,853,586.00 | 9,999,448.00 | 20,438,350.00 | 68,719,392.00 | -401,474.00 | 0.00 | 5,309,482.00 | 1,702,732.00 | 3,806,378.00 | -3,403,640.00 | -24,480.00 | 114,370.00 | 1,685,000.00 | 10,672,000.00 | 5,423,000.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 8,919,074.00 | 51,732,334.00 | 33,672,877.00 | 66,897,031.00 | 49,856,531.00 | 24,580,721.00 | 23,320,189.00 | 11,127,675.00 | 14,587,784.00 | 19,295,460.00 | 10,399,156.00 | 76,390,067.00 | 18,723,906.00 | 12,343,945.00 | 6,289,000.00 | 5,902,000.00 | 8,018,000.00 | 3,108,000.00 | 3,796,000.00 | |
| Cost and Exponses | 34,466,850.00 | 52,256,416.00 | 60,604,826.00 | 106,500,742.00 | 101,931,580.00 | 60,884,760.00 | 61,827,667.00 | 70,356,146.00 | 200,886,674.00 | 274,203,396.00 | 72,895,732.00 | 306,879,042.00 | 236,256,952.00 | 251,176,714.00 | 84,689,000.00 | 80,714,000.00 | 101,716,000.00 | 104,136,000.00 | 111,219,000.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
-21,411,799.00
+0% |
-26,441,999.00
+23% |
-24,647,009.00
-7% |
-46,292,827.00
+88% |
-6,244,797.00
-87% |
8,130,878.00
-230% |
-12,912,422.00
-259% |
-937,108.00
-93% |
34,520,176.00
-3,784% |
37,553,292.00
+9% |
-1,346,150.00
-104% |
-82,456,131.00
+6,025% |
-15,332,813.00
-81% |
-46,454,700.00
+203% |
-11,446,000.00
-75% |
13,120,000.00
-215% |
134,087,000.00
+922% |
29,228,000.00
-78% |
42,562,000.00
+46% |
|
| Operating Income Ratio | (-1.64%) | (-1.02%) | (-0.69%) | (-0.77%) | (-0.07%) | (0.12%) | (-0.26%) | (-0.01%) | (0.14%) | (0.12%) | (-0.02%) | (-0.35%) | (-0.07%) | (-0.23%) | (-0.16%) | (0.14%) | (0.59%) | (0.22%) | (0.28%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 313,954.00 | 625,478.00 | 3,381,952.00 | 1,271,570.00 | 1,127,165.00 | 3,292,021.00 | 3,991,766.00 | 319,682.00 | 261,420.00 | 97,626.00 | 114,944.00 | 1,429,881.00 | 58,339.00 | 807,144.00 | 434,000.00 | 1,886,000.00 | 1,504,000.00 | 2,868,000.00 | 7,089,000.00 | |
| Interest Expenses | 1,411,631.00 | 2,038,769.00 | 649,873.00 | 992,919.00 | 1,145,058.00 | 394,920.00 | 386,274.00 | 0.00 | 1,916,448.00 | 97,626.00 | 114,944.00 | 423,375.00 | 621,763.00 | 629,466.00 | 1,457,000.00 | 2,969,000.00 | 610,000.00 | 248,000.00 | 743,000.00 | |
| Total Other Income/Exp... | -122,647.00 | 4,157,490.00 | 10,469,034.00 | -1,958,497.00 | 20,438,350.00 | 51,360,718.00 | -32,956,797.00 | -1,022,348.00 | 2,931,561.00 | 3,395,909.00 | 298,260.00 | 14,798,156.00 | -10,964,373.00 | -70,513,934.00 | -977,000.00 | 9,805,000.00 | 5,758,000.00 | -1,330,000.00 | -14,783,000.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | -12,364,659.00 | -10,655,262.00 | -748,026.00 | -6,558,890.00 | 43,785,452.00 | 93,174,370.00 | -679,461.00 | 10,757,982.00 | 77,447,515.00 | 92,765,575.00 | 9,788,928.00 | 66,597,560.00 | 11,517,236.00 | -10,526,300.00 | 20,459,000.00 | 27,772,000.00 | 138,833,000.00 | 40,614,000.00 | 58,679,000.00 | |
| EBITDA ratio | (-0.95%) | (-0.41%) | (-0.02%) | (-0.11%) | (0.46%) | (1.35%) | (-0.01%) | (0.16%) | (0.32%) | (0.29%) | (0.14%) | (0.28%) | (0.05%) | (-0.05%) | (0.28%) | (0.30%) | (0.61%) | (0.30%) | (0.38%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | -22,632,123.00 | -23,697,800.00 | -11,968,573.00 | -54,868,928.00 | 14,048,185.00 | 62,609,789.00 | -44,608,373.00 | -1,959,456.00 | 37,451,737.00 | 40,949,201.00 | -1,047,890.00 | -67,657,975.00 | -26,297,186.00 | -116,968,634.00 | -12,423,000.00 | 22,925,000.00 | 133,812,000.00 | 27,898,000.00 | 27,779,000.00 | |
| Income Before Tax Ratio | (-1.73%) | (-0.92%) | (-0.33%) | (-0.91%) | (0.15%) | (0.91%) | (-0.91%) | (-0.03%) | (0.16%) | (0.13%) | (-0.01%) | (-0.28%) | (-0.13%) | (-0.57%) | (-0.17%) | (0.24%) | (0.58%) | (0.21%) | (0.18%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 4,146,419.00 | -20,962,959.00 | -3,974,586.00 | 492,630.00 | 1,447,101.00 | -192,014.00 | -890,731.00 | 10,631,770.00 | 0.00 | 0.00 | 4,285,058.00 | 36,094,768.00 | 0.00 | -3.00 | 67,918,000.00 | -64,274,000.00 | -42,525,000.00 | 7,966,000.00 | 12,234,000.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | -22,632,123.00
+0% |
-2,734,841.00
-88% |
-7,993,987.00
+192% |
-57,259,481.00
+616% |
11,840,734.00
-121% |
62,442,848.00
+427% |
-43,923,687.00
-170% |
8,672,314.00
-120% |
37,451,737.00
+332% |
40,949,201.00
+9% |
3,237,167.00
-92% |
-103,752,743.00
-3,305% |
-26,297,186.00
-75% |
-116,968,634.00
+345% |
-80,341,000.00
-31% |
87,199,000.00
-209% |
183,894,000.00
+111% |
19,932,000.00
-89% |
14,585,000.00
-27% |
|
| Net Income Ratio | (-1.73%) | (-0.11%) | (-0.22%) | (-0.95%) | (0.12%) | (0.90%) | (-0.90%) | (0.13%) | (0.16%) | (0.13%) | (0.04%) | (-0.44%) | (-0.13%) | (-0.57%) | (-1.10%) | (0.93%) | (0.80%) | (0.15%) | (0.09%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | -0.26 | -0.02 | -0.03 | -0.19 | 0.04 | 0.18 | -0.13 | 0.02 | 0.09 | 0.10 | 0.01 | -0.17 | -0.04 | -0.17 | -0.09 | 0.10 | 0.20 | 0.02 | 0.02 | |
| Diluted EPS | -0.26 | -0.02 | -0.03 | -0.19 | 0.04 | 0.18 | -0.13 | 0.02 | 0.09 | 0.10 | 0.01 | -0.17 | -0.04 | -0.17 | -0.09 | 0.10 | 0.20 | 0.02 | 0.02 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 595,257,247.00 | 611,157,234.00 | 681,244,503.00 | 849,817,790.00 | 907,266,067.00 | 907,266,067.00 | 907,266,067.00 | 907,266,067.00 | |
| Diluted Share Outstanding | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 581,587,231.00 | 595,353,059.00 | 611,157,234.00 | 702,387,260.00 | 849,817,790.00 | 907,266,067.00 | 907,266,067.00 | 907,266,067.00 | 907,266,067.00 | |