Prophecy
PRO.AXProphecy International Holdings Limited Price (PRO.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
73,618,161
(0.0181)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Prophecy International Holdings 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 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
0.00
+0% |
9,939,226.00
+0% |
8,808,000.00
-11% |
6,303,512.00
-28% |
4,372,974.00
-31% |
4,689,703.00
+7% |
3,211,056.00
-32% |
5,023,420.00
+56% |
5,543,962.00
+10% |
6,122,543.00
+10% |
4,849,948.00
-21% |
4,681,879.00
-3% |
6,633,880.00
+42% |
6,662,547.00
+0% |
7,078,458.00
+6% |
10,364,508.00
+46% |
12,650,168.00
+22% |
9,208,018.00
-27% |
10,766,684.00
+17% |
12,113,982.00
+13% |
13,594,435.00
+12% |
12,840,733.00
-6% |
16,431,197.00
+28% |
19,607,087.00
+19% |
22,872,208.00
+17% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 788,622.00 | 424,807.00 | 48,360.00 | 559,793.00 | 146,461.00 | 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 | -153,897.00 | -479,839.00 | 17,770,501.00 | 21,715,951.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
0.00
+0% |
9,939,226.00
+0% |
8,019,378.00
-19% |
5,878,705.00
-27% |
4,324,614.00
-26% |
4,129,910.00
-5% |
3,064,595.00
-26% |
5,023,420.00
+64% |
5,543,962.00
+10% |
6,122,543.00
+10% |
4,849,948.00
-21% |
4,681,879.00
-3% |
6,633,880.00
+42% |
6,662,547.00
+0% |
7,078,458.00
+6% |
10,364,508.00
+46% |
12,650,168.00
+22% |
9,208,018.00
-27% |
10,766,684.00
+17% |
12,113,982.00
+13% |
13,748,332.00
+13% |
13,320,572.00
-3% |
-1,339,304.00
-110% |
-2,108,864.00
+57% |
22,872,208.00
-1,185% |
|
| Gross Profit Ratio | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.91%) | (0.93%) | (0.99%) | (0.88%) | (0.95%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.01%) | (1.04%) | (-0.08%) | (-0.11%) | (1.00%) | |
| Operating Expenses | ||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 890,834.00 | 430,936.00 | 0.00 | 621,300.00 | 906,556.00 | 299,535.00 | 417,453.00 | 505,579.00 | 648,658.00 | 810,516.00 | 709,803.00 | 942,021.00 | 889,853.00 | 478,523.00 | 602,168.00 | 175,401.00 | 244,152.00 | 387,812.00 | 526,104.00 | 513,382.00 | 466,366.00 | 332,364.00 | 155,327.00 | 20,958.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 8,021,226.00 | 8,273,000.00 | 6,269,046.00 | 4,123,178.00 | 3,654,575.00 | 2,717,589.00 | 2,388,613.00 | 3,071,702.00 | 3,356,187.00 | 3,643,149.00 | 3,939,562.00 | 4,083,154.00 | 4,088,199.00 | 4,194,947.00 | 5,021,445.00 | 7,363,909.00 | 6,307,260.00 | 7,175,540.00 | 8,394,853.00 | 7,737,106.00 | 7,640,706.00 | 10,500,867.00 | 41,949.00 | 13,188,166.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 8,021,226.00 | 8,273,000.00 | 6,350,760.00 | 4,194,154.00 | 3,684,488.00 | 2,717,589.00 | 2,388,613.00 | 3,071,702.00 | 3,356,187.00 | 3,643,149.00 | 3,939,562.00 | 4,083,154.00 | 4,088,199.00 | 4,162,025.00 | 5,057,728.00 | 6,014,739.00 | 6,546,430.00 | 7,382,073.00 | 8,404,145.00 | 13,105,420.00 | 13,746,925.00 | 974,860.00 | 1,953,916.00 | 14,067,085.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 351,417.00 | 81,714.00 | 70,976.00 | 29,913.00 | 75,036.00 | 293,411.00 | 193,756.00 | 495,903.00 | 165,548.00 | 200,423.00 | 85,713.00 | 285,328.00 | 300,444.00 | 76,414.00 | 174,462.00 | 239,170.00 | 206,533.00 | 355,423.00 | 140,173.00 | 186,743.00 | 155,978.00 | 461,187.00 | 878,919.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 0.00 | 217,580.00 | 232,000.00 | 234,319.00 | 222,685.00 | 164,852.00 | 136,898.00 | 121,724.00 | 135,353.00 | 109,960.00 | 106,249.00 | 69,140.00 | 158,647.00 | 164,845.00 | 166,511.00 | 181,744.00 | 1,091,424.00 | 1,218,425.00 | 1,353,457.00 | 1,426,213.00 | 1,864,945.00 | 1,865,152.00 | 1,688,847.00 | 1,397,262.00 | 1,387,768.00 | |
| Other Expenses | 3,868,489.00 | 4,865,497.00 | -628,544.00 | 9,836.00 | -3,588,000.00 | -211,607.00 | 101,734.00 | 53,825.00 | 127.00 | 17,244.00 | -13.00 | 385,610.00 | 55,991.00 | -11,724.00 | -4,620.00 | 150,000.00 | 150,000.00 | 408,148.00 | 316,271.00 | 20,013.00 | 90,481.00 | 0.00 | 153,897.00 | 479,840.00 | 1,030.00 | 81,070.00 | 8,805,123.00 | |
| Total Operating Expenses | 3,868,489.00 | 4,865,497.00 | -628,544.00 | 14,384,670.00 | 8,505,000.00 | 7,211,637.00 | 4,870,760.00 | 4,847,603.00 | 3,493,729.00 | 3,210,190.00 | 3,841,706.00 | 4,697,262.00 | 4,452,417.00 | 4,869,090.00 | 5,456,730.00 | 5,113,001.00 | 5,760,144.00 | 6,916,697.00 | 9,263,155.00 | 9,814,435.00 | 11,602,885.00 | 13,448,816.00 | 13,105,420.00 | 13,267,085.00 | 973,830.00 | 1,872,846.00 | 22,872,208.00 | |
| Cost and Exponses | 3,868,489.00 | 4,865,497.00 | -628,544.00 | 14,384,670.00 | 10,786,720.00 | 7,636,444.00 | 4,968,562.00 | 5,407,396.00 | 3,640,190.00 | 3,210,190.00 | 3,841,706.00 | 4,697,262.00 | 4,452,417.00 | 4,869,090.00 | 5,456,730.00 | 5,113,002.00 | 5,760,144.00 | 6,916,697.00 | 9,263,155.00 | 9,814,435.00 | 11,602,885.00 | 13,448,816.00 | 14,970,365.00 | 15,132,238.00 | 18,744,331.00 | 23,588,798.00 | 22,872,208.00 | |
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income |
3,868,489.00
+0% |
4,865,497.00
+26% |
-628,544.00
-113% |
-4,445,444.00
+607% |
-1,979,092.00
-55% |
-1,332,932.00
-33% |
-595,588.00
-55% |
-717,693.00
+21% |
-429,134.00
-40% |
1,813,230.00
-523% |
1,702,256.00
-6% |
1,425,281.00
-16% |
397,531.00
-72% |
-187,211.00
-147% |
1,177,150.00
-729% |
1,775,041.00
+51% |
1,688,314.00
-5% |
4,097,811.00
+143% |
3,387,013.00
-17% |
-606,417.00
-118% |
-836,201.00
+38% |
-1,334,834.00
+60% |
-1,375,930.00
+3% |
-2,291,500.00
+67% |
-2,313,130.00
+1% |
-3,981,710.00
+72% |
-5.00
-100% |
|
| Operating Income Ratio | (0.00%) | (0.00%) | (0.00%) | (-0.45%) | (-0.22%) | (-0.21%) | (-0.14%) | (-0.15%) | (-0.13%) | (0.36%) | (0.31%) | (0.23%) | (0.08%) | (-0.04%) | (0.18%) | (0.27%) | (0.24%) | (0.40%) | (0.27%) | (-0.07%) | (-0.08%) | (-0.11%) | (-0.10%) | (-0.18%) | (-0.14%) | (-0.20%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 552,099.00 | 330,000.00 | 198,872.00 | 126,863.00 | 111,275.00 | 137,152.00 | 241,852.00 | 309,303.00 | 289,003.00 | 203,418.00 | 186,080.00 | 68,913.00 | 75,496.00 | 636.00 | 75,739.00 | 603.00 | 4,168.00 | 4,859.00 | 4,318.00 | 33,569.00 | 49,303.00 | 37,830.00 | 52,588.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 8,000.00 | 6,000.00 | 2,584.00 | 12,307.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,056.00 | 6,374.00 | 636.00 | 0.00 | 603.00 | 4,168.00 | 4,859.00 | 4,318.00 | 33,569.00 | 49,303.00 | 37,830.00 | 52,588.00 | 63,175.00 | |
| Total Other Income/Exp... | 231.00 | 3,069.00 | -3,456.00 | 985,212.00 | -981,908.00 | -3,179,832.00 | 216,290.00 | 144,805.00 | 137,279.00 | 229,992.00 | 309,290.00 | 616,077.00 | 254,598.00 | 172,999.00 | 52,364.00 | -6,373.00 | -158,703.00 | -166,113.00 | -603.00 | 21,836.00 | 93,031.00 | -4,318.00 | -4,550,418.00 | -2,823,369.00 | -1,900,508.00 | -2,816,259.00 | -4,604,182.00 | |
| EBITDA | ||||||||||||||||||||||||||||
| EBITDA | 3,868,489.00 | 4,865,497.00 | -628,544.00 | -3,235,088.00 | -2,723,430.00 | -1,108,978.00 | -533,000.00 | -552,841.00 | -292,236.00 | 1,934,954.00 | 1,837,609.00 | 1,535,241.00 | 503,780.00 | -118,071.00 | 1,398,220.00 | 1,939,887.00 | 1,854,825.00 | 4,279,555.00 | 4,418,081.00 | 612,008.00 | 517,256.00 | 91,379.00 | -4,027,831.00 | -796,103.00 | -173,826.00 | -1,253,755.00 | -3,153,249.00 | |
| EBITDA ratio | (0.00%) | (0.00%) | (0.00%) | (-0.35%) | (-0.31%) | (-0.18%) | (-0.03%) | (-0.12%) | (-0.09%) | (0.39%) | (0.33%) | (0.26%) | (0.10%) | (-0.02%) | (0.21%) | (0.29%) | (0.26%) | (0.41%) | (0.35%) | (0.05%) | (0.02%) | (-0.04%) | (0.04%) | (-0.03%) | (-0.04%) | (-0.13%) | (-0.14%) | |
| Income Before Tax | ||||||||||||||||||||||||||||
| Income Before Tax | 3,868,720.00 | 4,868,566.00 | -632,000.00 | -3,460,000.00 | -2,961,000.00 | -4,512,764.00 | -379,298.00 | -572,888.00 | -291,855.00 | 2,043,222.00 | 2,011,546.00 | 2,041,358.00 | 652,129.00 | -14,212.00 | 1,229,514.00 | 1,768,668.00 | 1,317,678.00 | 3,447,811.00 | 3,386,410.00 | -610,585.00 | -841,060.00 | -1,339,152.00 | -5,926,348.00 | -2,710,556.00 | -1,900,508.00 | -3,434,918.00 | -4,604,187.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (-0.35%) | (-0.34%) | (-0.72%) | (-0.09%) | (-0.12%) | (-0.09%) | (0.41%) | (0.36%) | (0.33%) | (0.13%) | (0.00%) | (0.19%) | (0.27%) | (0.19%) | (0.33%) | (0.27%) | (-0.07%) | (-0.08%) | (-0.11%) | (-0.44%) | (-0.21%) | (-0.12%) | (-0.18%) | (-0.20%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||
| Income Tax Expense | 3,868,720.00 | 4,868,566.00 | -632,000.00 | -3,460,000.00 | -2,961,000.00 | -4,512,764.00 | -379,298.00 | -572,888.00 | 7,728.00 | 4,881.00 | 51,786.00 | -1,647,046.00 | 318,994.00 | -5,184.00 | 427,232.00 | 500,161.00 | 410,830.00 | 1,069,331.00 | 1,235,126.00 | 389,449.00 | 47,223.00 | 115,673.00 | -432,364.00 | -760,559.00 | -230,993.00 | -956,301.00 | -374,824.00 | |
| Net Income | ||||||||||||||||||||||||||||
| Net Income | -231.00
+0% |
-3,000.00
+1,199% |
3,283.00
-209% |
-4,900,000.00
-149,354% |
-3,203,000.00
-35% |
-4,513,820.00
+41% |
1,051.00
-100% |
24,462.00
+2,227% |
-299,583.00
-1,325% |
2,038,341.00
-780% |
1,959,760.00
-4% |
3,688,404.00
+88% |
333,135.00
-91% |
-9,028.00
-103% |
802,282.00
-8,987% |
1,268,507.00
+58% |
906,848.00
-29% |
2,334,088.00
+157% |
2,402,233.00
+3% |
-201,376.00
-108% |
-732,645.00
+264% |
-1,398,949.00
+91% |
-5,504,703.00
+293% |
-1,974,491.00
-64% |
-1,714,158.00
-13% |
-2,488,454.00
+45% |
-4,240,324.00
+70% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (-0.49%) | (-0.36%) | (-0.72%) | (0.00%) | (0.01%) | (-0.09%) | (0.41%) | (0.35%) | (0.60%) | (0.07%) | (0.00%) | (0.12%) | (0.19%) | (0.13%) | (0.23%) | (0.19%) | (-0.02%) | (-0.07%) | (-0.12%) | (-0.40%) | (-0.15%) | (-0.10%) | (-0.13%) | (-0.19%) | |
| Earning Per Share | ||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.00 | -0.10 | -0.07 | -0.10 | -0.01 | -0.01 | -0.01 | 0.05 | 0.04 | 0.08 | 0.01 | 0.00 | 0.02 | 0.03 | 0.02 | 0.04 | 0.03 | 0.00 | -0.01 | -0.02 | -0.09 | -0.03 | -0.02 | -0.03 | -0.06 | |
| Diluted EPS | 0.00 | 0.00 | 0.00 | -0.10 | -0.07 | -0.10 | -0.01 | -0.01 | -0.01 | 0.05 | 0.04 | 0.08 | 0.01 | 0.00 | 0.02 | 0.03 | 0.02 | 0.04 | 0.03 | 0.00 | -0.01 | -0.02 | -0.09 | -0.03 | -0.02 | -0.03 | -0.06 | |
| Share Outstanding | ||||||||||||||||||||||||||||
| Basic Share Outstanding | 39,810,004.00 | 39,810,004.00 | 41,631,991.00 | 46,671,114.00 | 43,009,955.00 | 43,417,626.00 | 44,209,955.00 | 44,209,995.00 | 44,209,955.00 | 44,367,114.00 | 44,904,777.00 | 45,447,462.00 | 46,525,437.00 | 47,209,784.00 | 49,708,414.00 | 50,209,784.00 | 54,270,058.00 | 55,409,784.00 | 63,204,866.00 | 64,009,783.00 | 64,009,783.00 | 64,009,783.00 | 64,013,441.00 | 64,055,933.00 | 70,538,537.00 | 73,604,852.00 | 73,618,161.00 | |
| Diluted Share Outstanding | 39,810,004.00 | 39,810,004.00 | 41,631,991.00 | 46,671,114.00 | 43,009,955.00 | 43,417,626.00 | 44,209,955.00 | 44,209,995.00 | 44,209,955.00 | 44,367,114.00 | 44,904,777.00 | 45,447,462.00 | 46,525,437.00 | 47,209,784.00 | 49,708,414.00 | 50,209,784.00 | 54,270,058.00 | 55,409,784.00 | 63,204,866.00 | 64,009,783.00 | 64,009,783.00 | 64,009,783.00 | 64,013,441.00 | 64,055,933.00 | 70,538,537.00 | 73,604,852.00 | 73,618,161.00 | |