Raptis
RPG.AXRaptis Group Limited Price (RPG.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
152,842,427
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Raptis Group LimitedCurrency: AUD
| YEAR | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 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 |
18,236,000.00
+0% |
16,244,000.00
-11% |
8,416,000.00
-48% |
7,156,000.00
-15% |
806,000.00
-89% |
11,914,000.00
+1,378% |
33,665,000.00
+183% |
39,025,160.00
+16% |
50,880,000.00
+30% |
0.00
+0% |
0.00
+0% |
57,621,616.00
+0% |
52,802,587.00
-8% |
98,152,000.00
+86% |
111,894,000.00
+14% |
133,547,000.00
+19% |
152,901,000.00
+14% |
156,289,000.00
+2% |
311,496,000.00
+99% |
264,380,000.00
-15% |
24,240,000.00
-91% |
391,942,000.00
+1,517% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
54,564.00
+0% |
0.00
+0% |
25,544,428.00
+0% |
90,000.00
-100% |
181,205.00
+101% |
416,014.00
+130% |
117,544.00
-72% |
502,443.00
+327% |
534,657.00
+6% |
|
| 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 | 49,080,946.00 | 96,162,000.00 | 105,507,000.00 | 121,548,000.00 | 134,806,000.00 | 134,692,000.00 | 262,647,000.00 | 188,988,000.00 | 17,351,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 25,044,120.00 | 0.00 | 64,459.00 | 202,118.00 | 44,997.00 | 251,714.00 | 275,129.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Gross Profit |
18,236,000.00
+0% |
16,244,000.00
-11% |
8,416,000.00
-48% |
7,156,000.00
-15% |
806,000.00
-89% |
11,914,000.00
+1,378% |
33,665,000.00
+183% |
39,025,160.00
+16% |
50,880,000.00
+30% |
0.00
+0% |
0.00
+0% |
57,621,616.00
+0% |
3,721,641.00
-94% |
1,990,000.00
-47% |
6,387,000.00
+221% |
11,999,000.00
+88% |
18,095,000.00
+51% |
21,597,000.00
+19% |
48,849,000.00
+126% |
75,392,000.00
+54% |
6,889,000.00
-91% |
391,942,000.00
+5,589% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
54,564.00
+0% |
0.00
+0% |
500,308.00
+0% |
90,000.00
-82% |
116,746.00
+30% |
213,896.00
+83% |
72,547.00
-66% |
250,729.00
+246% |
259,528.00
+4% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (1.00%) | (0.07%) | (0.02%) | (0.06%) | (0.09%) | (0.12%) | (0.14%) | (0.16%) | (0.29%) | (0.28%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | (0.02%) | (1.00%) | (0.64%) | (0.51%) | (0.62%) | (0.50%) | (0.49%) | |
| 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 | 0.00 | 1.01 | 0.00 | 0.02 | 0.52 | 0.28 | 1.28 | 0.15 | 0.70 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 77,013.00 | 143,263.00 | 164,000.00 | 831,000.00 | 878,000.00 | 1,572,000.00 | 2,111,000.00 | 6,466,000.00 | 13,110,000.00 | 2,450,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 315.00 | 57,667.00 | 34,170.00 | 31,302.00 | 17,670.00 | 97,803.00 | 147,461.00 | 103,650.00 | 96,501.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 77,013.00 | 143,263.00 | 164,000.00 | 831,000.00 | 878,000.00 | 1,572,000.00 | 2,111,000.00 | 23,356,000.00 | 40,435,000.00 | 4,281,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 315.00 | 57,667.00 | 34,170.00 | 31,302.00 | 17,670.00 | 97,803.00 | 147,461.00 | 103,650.00 | 96,501.00 | |
| 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 | 16,890,000.00 | 27,325,000.00 | 1,831,000.00 | 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 | 0.00 | |
| Depreciation and Amortiz... | 1,443,000.00 | -49,313,000.00 | -74,756,000.00 | 14,500,000.00 | 47,286,000.00 | -9,349,000.00 | 13,000.00 | 84,225.00 | 149,126.00 | 0.00 | 31,409.00 | 132,100.00 | 52,128.00 | 90,000.00 | 174,000.00 | 142,000.00 | 1,054,000.00 | 721,000.00 | 1,088,000.00 | 1,193,000.00 | 72,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -34,249.00 | 77,667.00 | -1,467,552.00 | -57,713.00 | 22,121.00 | 22,121.00 | 13,218.00 | 68,969.00 | 64,970.00 | |
| Other Expenses | -16,793,000.00 | -16,244,000.00 | -8,416,000.00 | -7,156,000.00 | -806,000.00 | -11,914,000.00 | -33,652,000.00 | -38,940,935.00 | -50,880,000.00 | -1,101,802.00 | 31,409.00 | 54,262,186.00 | -860,557.00 | -268,766.00 | 706,948.00 | 1,832,524.00 | 3,449,780.00 | 708,000.00 | 14,359,000.00 | -20,461,000.00 | 391,942,000.00 | 391,942,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 54,564.00 | -20,000.00 | 52,482.00 | 21,103.00 | 131,205.00 | 461,275.00 | 883,978.00 | 276,055.00 | 0.00 | |
| Total Operating Expenses | 1,443,000.00 | -16,244,000.00 | -8,416,000.00 | -7,156,000.00 | -806,000.00 | -11,914,000.00 | 13,000.00 | 84,225.00 | 149,126.00 | -1,101,802.00 | 31,409.00 | 54,339,199.00 | 52,128.00 | 562,000.00 | 1,005,000.00 | 2,710,000.00 | 5,021,000.00 | 4,157,000.00 | 32,307,000.00 | 41,628,000.00 | 4,353,000.00 | 391,942,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,315.00 | 77,667.00 | 53,170.00 | 52,405.00 | 56,159.00 | 97,803.00 | 860,429.00 | 172,619.00 | 96,501.00 | |
| Cost and Exponses | 1,443,000.00 | -16,244,000.00 | -8,416,000.00 | -7,156,000.00 | -806,000.00 | -11,914,000.00 | 13,000.00 | 84,225.00 | 149,126.00 | -1,101,802.00 | 31,409.00 | 54,339,199.00 | 49,133,074.00 | 96,473,975.00 | 106,686,335.00 | 124,258,203.00 | 139,828,260.00 | 138,849,000.00 | 294,954,000.00 | 632,097,000.00 | 21,704,000.00 | 391,942,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,315.00 | 77,667.00 | 24,158,938.00 | -52,405.00 | 8,300.00 | 565,590.00 | 940,046.00 | 355,150.00 | 518,217.00 | |
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Income |
16,793,000.00
+0% |
16,244,000.00
-3% |
8,416,000.00
-48% |
7,156,000.00
-15% |
806,000.00
-89% |
11,914,000.00
+1,378% |
33,652,000.00
+182% |
38,940,935.00
+16% |
50,880,000.00
+31% |
-1,101,802.00
-102% |
-31,409.00
-97% |
3,282,417.00
-10,551% |
3,669,513.00
+12% |
3,099,343.00
-16% |
5,061,398.00
+63% |
8,664,874.00
+71% |
12,431,925.00
+43% |
17,440,000.00
+40% |
16,542,000.00
-5% |
-368,004,000.00
-2,325% |
2,413,000.00
-101% |
391,942,000.00
+16,143% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
-20,315.00
+0% |
-77,667.00
+282% |
1,385,490.00
-1,884% |
57,713.00
-96% |
68,729.00
+19% |
116,093.00
+69% |
-259,882.00
-324% |
78,110.00
-130% |
16,439.00
-79% |
|
| Operating Income Ratio | (0.92%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (0.06%) | (0.07%) | (0.03%) | (0.05%) | (0.06%) | (0.08%) | (0.11%) | (0.05%) | (-1.39%) | (0.10%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.37%) | (0.00%) | (0.05%) | (0.64%) | (0.38%) | (0.28%) | (-2.21%) | (0.16%) | (0.03%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 2,000.00 | 14,000.00 | 31,000.00 | 82,000.00 | 67,000.00 | 0.00 | 0.00 | 140,793.00 | 107,304.00 | 1,483,000.00 | 146,142.00 | 624,052.00 | 641,702.00 | 449,000.00 | 787,000.00 | 614,000.00 | 51,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,897.00 | 0.00 | 29,580.00 | 20,118.00 | 8,142.00 | 45,876.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expenses | 8,272,000.00 | 21,772,000.00 | 13,217,000.00 | 12,682,000.00 | 280,000.00 | 834,000.00 | 3,237,000.00 | 3,894,215.00 | 2,220,792.00 | 5,672,609.00 | 2,129,389.00 | 2,201,000.00 | 1,544,000.00 | 737,000.00 | 214,000.00 | 1,175,000.00 | 4,481,000.00 | 8,385,000.00 | 18,882,000.00 | 27,903,000.00 | 2,801,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15,618.00 | 45,876.00 | 0.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | -15,567,000.00 | -71,085,000.00 | -87,973,000.00 | 1,818,000.00 | 47,006,000.00 | -10,183,000.00 | -30,095,000.00 | -33,780,519.00 | -48,617,454.00 | -5,672,609.00 | -1,286,737.00 | -2,060,518.00 | -2,244,787.00 | -925,443.00 | 106,219.00 | -550,574.00 | -3,838,689.00 | -7,936,000.00 | -3,560,000.00 | -47,463,000.00 | 389,315,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,897.00 | 0.00 | -856,290.00 | 0.00 | -15,618.00 | 415,399.00 | 355,978.00 | 276,055.00 | 100,900.00 | |
| EBITDA | |||||||||||||||||||||||||||||||||||||
| EBITDA | 9,498,000.00 | -33,069,000.00 | -66,340,000.00 | 21,656,000.00 | 48,092,000.00 | 2,565,000.00 | 6,794,000.00 | 9,054,631.00 | 4,483,338.00 | -1,101,802.00 | 842,652.00 | 3,423,000.00 | 3,020,516.00 | -32,081,000.00 | 174,000.00 | 9,431,594.00 | 1,054,000.00 | 721,000.00 | 17,569,000.00 | -360,616,000.00 | 394,601,000.00 | 391,942,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -20,315.00 | 0.00 | 0.00 | 0.00 | 68,729.00 | 138,214.00 | -246,664.00 | 147,079.00 | 81,409.00 | |
| EBITDA ratio | (0.52%) | (-2.04%) | (-7.88%) | (3.03%) | (59.67%) | (0.22%) | (0.20%) | (0.23%) | (0.09%) | (0.00%) | (0.00%) | (0.06%) | (0.06%) | (0.03%) | (0.05%) | (0.07%) | (0.09%) | (0.12%) | (0.11%) | (0.06%) | (16.28%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.63%) | (0.00%) | (0.02%) | (0.42%) | (0.50%) | (1.39%) | (-6.59%) | (0.29%) | (0.15%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||||||||
| Income Before Tax | 1,226,000.00 | -54,841,000.00 | -79,557,000.00 | 8,974,000.00 | 47,812,000.00 | 1,731,000.00 | 3,557,000.00 | 5,160,416.00 | 2,262,546.00 | -6,774,411.00 | -1,318,146.00 | 1,222,000.00 | 1,425,000.00 | 2,174,000.00 | 5,168,000.00 | 8,114,000.00 | 8,593,000.00 | 9,504,000.00 | 12,982,000.00 | -13,986,000.00 | 391,728,000.00 | 391,942,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 55,146.00 | -77,667.00 | 529,200.00 | 57,713.00 | 53,111.00 | 531,492.00 | 96,096.00 | 354,165.00 | 117,339.00 | |
| Income Before Tax Ratio | (0.07%) | (-3.38%) | (-9.45%) | (1.25%) | (59.32%) | (0.15%) | (0.11%) | (0.13%) | (0.04%) | (0.00%) | (0.00%) | (0.02%) | (0.03%) | (0.02%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.04%) | (-0.05%) | (16.16%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.01%) | (0.00%) | (0.02%) | (0.64%) | (0.29%) | (1.28%) | (0.82%) | (0.70%) | (0.22%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1,226,000.00 | -54,841,000.00 | -79,557,000.00 | 8,974,000.00 | 47,812,000.00 | 1,731,000.00 | 3,557,000.00 | 5,160,416.00 | 2,262,546.00 | -6,774,411.00 | -1,318,146.00 | 1,222,000.00 | 1,425,000.00 | 2,174,000.00 | 5,168,000.00 | 8,114,000.00 | 8,593,000.00 | 449,000.00 | 33,417,000.00 | 7,442,000.00 | 394,743,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -20,897.00 | -77,670.00 | 826,710.00 | 57,713.00 | 146,823.00 | 485,030.00 | -246,660.00 | 147,080.00 | 0.00 | |
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | 84,000.00
+0% |
20,000.00
-76% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
2,263,000.00
+0% |
-6,774,000.00
-399% |
-1,318,000.00
-81% |
1,221,899.00
-193% |
1,424,726.00
+17% |
2,173,900.00
+53% |
5,167,617.00
+138% |
8,114,300.00
+57% |
8,593,236.00
+6% |
9,504,000.00
+11% |
12,982,000.00
+37% |
-13,986,000.00
-208% |
391,728,000.00
-2,901% |
391,942,000.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
55,146.00
+0% |
-77,667.00
-241% |
529,200.00
-781% |
57,713.00
-89% |
53,111.00
-8% |
531,492.00
+901% |
96,096.00
-82% |
354,165.00
+269% |
117,339.00
-67% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.04%) | (0.00%) | (0.00%) | (0.02%) | (0.03%) | (0.02%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.04%) | (-0.05%) | (16.16%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.01%) | (0.00%) | (0.02%) | (0.64%) | (0.29%) | (1.28%) | (0.82%) | (0.70%) | (0.22%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.00 | 0.13 | 0.69 | 0.03 | 0.05 | 0.07 | 0.03 | -0.10 | -0.02 | 0.02 | 0.02 | 0.03 | 0.08 | 0.12 | 0.14 | 0.16 | 0.21 | -0.22 | 6.23 | 4.18 | 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 | |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.13 | 0.69 | 0.03 | 0.05 | 0.07 | 0.03 | -0.10 | -0.02 | 0.02 | 0.02 | 0.03 | 0.08 | 0.12 | 0.14 | 0.14 | 0.19 | -0.22 | 6.23 | 4.18 | 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 | |
| Share Outstanding | |||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 69,428,000.00 | 69,428,000.00 | 69,428,000.00 | 69,428,000.00 | 69,494,183.00 | 69,240,000.00 | 69,745,099.00 | 69,735,350.00 | 75,433,333.00 | 67,740,000.00 | 69,428,053.00 | 69,428,053.00 | 69,428,053.00 | 69,428,053.00 | 69,328,714.00 | 67,477,805.00 | 61,062,874.00 | 60,771,877.00 | 62,092,528.00 | 63,098,226.00 | 62,856,680.00 | 93,646,427.00 | 102,842,247.00 | 102,842,247.00 | 102,842,427.00 | 102,842,247.00 | 102,842,247.00 | 136,778,259.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,984,354.00 | |
| Diluted Share Outstanding | 69,428,000.00 | 69,428,000.00 | 69,428,000.00 | 69,428,000.00 | 69,494,183.00 | 69,240,000.00 | 69,745,099.00 | 69,735,350.00 | 75,433,333.00 | 67,740,000.00 | 69,428,053.00 | 69,428,053.00 | 69,428,053.00 | 69,428,053.00 | 69,328,714.00 | 67,477,805.00 | 61,062,874.00 | 66,045,865.00 | 67,933,019.00 | 63,098,226.00 | 62,856,680.00 | 93,646,427.00 | 102,842,247.00 | 102,842,247.00 | 102,842,427.00 | 102,842,247.00 | 102,842,247.00 | 136,778,259.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | 152,842,427.00 | |