Scorpion
SCN.AXScorpion Minerals Limited Price (SCN.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
395,570,000
(13.1884)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Scorpion Minerals LimitedCurrency: AUD
| YEAR | 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% |
333.00
+0% |
489.00
+47% |
43,570.00
+8,810% |
0.00
+0% |
72,201.00
+0% |
19,625.00
-73% |
333.00
-98% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
960,000.00
+0% |
0.00
+0% |
0.00
+0% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,742.00 | 695.00 | 0.00 | 0.00 | 0.00 | 0.00 | 959,730.00 | 0.00 | 0.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
333.00
+0% |
489.00
+47% |
43,570.00
+8,810% |
0.00
+0% |
72,201.00
+0% |
19,625.00
-73% |
333.00
-98% |
-2,742.00
-923% |
-695.00
-75% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
270.00
+0% |
0.00
+0% |
0.00
+0% |
|
| Gross Profit Ratio | (0.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | |
| 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 | |
| General and Administrative | 3,900.00 | 323,299.00 | 286,011.00 | 141,724.00 | 1,084,770.00 | 311,131.00 | 239,609.00 | 203,930.00 | 181,129.00 | 178,313.00 | 99,989.00 | 223,670.00 | 627,215.00 | 148,084.00 | 640,670.00 | 533,761.00 | 1,878,890.00 | 356,887.00 | |
| Selling, General & Admin... | 3,900.00 | 323,299.00 | 286,011.00 | 168,204.00 | 1,084,770.00 | 311,131.00 | 292,407.00 | 203,930.00 | 181,129.00 | 386,815.00 | 410,855.00 | 378,368.00 | 940,657.00 | 766,344.00 | 2,147,165.00 | 2,128,700.00 | 3,081,088.00 | 2,418,728.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 26,480.00 | 0.00 | 0.00 | 52,798.00 | 372,135.00 | 296,559.00 | 143,775.00 | 170,592.00 | 17,616.00 | 591,187.00 | 691,344.00 | 2,055,915.00 | 1,594,939.00 | 2,613,008.00 | 2,061,841.00 | |
| Depreciation and Amortiz... | 2,863.00 | 25,509.00 | 27,888.00 | 26,480.00 | 23,757.00 | 11,404.00 | 10,345.00 | 8,480.00 | 5,594.00 | 2,742.00 | 695.00 | 695.00 | 940,657.00 | 766,344.00 | 2,147,165.00 | 2,128,430.00 | 3,079,815.00 | 3,185,754.00 | |
| Other Expenses | 1,501,049.00 | 1,103,642.00 | 0.00 | -78,562.00 | 0.00 | 2,553,272.00 | 6,986.00 | 18,112.00 | 1,428,401.00 | 0.00 | 0.00 | 110,148.00 | 0.00 | 0.00 | 0.00 | 300,270.00 | -100,873.00 | 767,026.00 | |
| Total Operating Expenses | 1,502,086.00 | 1,426,941.00 | 1,048,575.00 | 725,938.00 | 2,790,809.00 | 2,864,403.00 | 4,316,888.00 | 4,795,557.00 | 733,238.00 | 386,815.00 | 410,855.00 | 378,368.00 | 940,657.00 | 766,344.00 | 2,147,165.00 | 2,128,700.00 | 3,081,088.00 | 3,185,754.00 | |
| Cost and Exponses | 1,502,086.00 | 1,426,941.00 | 1,048,575.00 | 725,938.00 | 2,790,809.00 | 2,864,403.00 | 4,316,888.00 | 4,795,557.00 | 695,163.00 | 389,557.00 | 411,550.00 | 378,368.00 | 940,657.00 | 766,344.00 | 2,147,165.00 | 2,128,700.00 | 3,081,088.00 | 3,185,754.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,504,949.00
+0% |
-1,426,941.00
-5% |
-1,048,242.00
-27% |
-725,449.00
-31% |
-2,747,239.00
+279% |
-2,864,403.00
+4% |
-4,316,888.00
+51% |
-4,775,932.00
+11% |
698,668.00
-115% |
-389,560.00
-156% |
-411,550.00
+6% |
-378,370.00
-8% |
-940,660.00
+149% |
-766,340.00
-19% |
-2,147,170.00
+180% |
-1,168,700.00
-46% |
-3,081,090.00
+164% |
-3,185,754.00
+3% |
|
| Operating Income Ratio | (0.00%) | (0.00%) | (-3,147.87%) | (-1,483.54%) | (-63.05%) | (0.00%) | (-59.79%) | (-243.36%) | (2,098.10%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-1.22%) | (0.00%) | (0.00%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 78,389.00 | 193,133.00 | 104,871.00 | 40,401.00 | 26,529.00 | 27,286.00 | 65,215.00 | 1,513.00 | 333.00 | 42,270.00 | 345.00 | 304.00 | 139.00 | 52,105.00 | 89,544.00 | 690.00 | 7,585.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 36,984.00 | 27,000.00 | 80,946.00 | 52,105.00 | 89,544.00 | 75,805.00 | 70,235.00 | 0.00 | |
| Total Other Income/Exp... | 81,252.00 | 218,642.00 | 132,759.00 | -38,161.00 | 26,529.00 | 27,286.00 | 0.00 | -4,255,951.00 | 1,098,767.00 | -1,702,088.00 | -40,640.00 | -26,696.00 | -80,807.00 | -52,105.00 | -89,544.00 | 225,155.00 | -373,523.00 | -17,220.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | -1,420,834.00 | -1,182,790.00 | -1,020,354.00 | -698,969.00 | -2,723,482.00 | -2,825,713.00 | -4,234,338.00 | -4,767,454.00 | 704,262.00 | -2,088,910.00 | -410,855.00 | -267,525.00 | -2,563,286.00 | 0.00 | 0.00 | -867,740.00 | 0.00 | 6,713.00 | |
| EBITDA ratio | (0.00%) | (0.00%) | (-3,064.13%) | (-1,429.38%) | (-62.51%) | (0.00%) | (-59.65%) | (-243.93%) | (-2,185.12%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-1.22%) | (0.00%) | (0.00%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -1,423,697.00 | -1,208,299.00 | -915,483.00 | -763,610.00 | -2,720,710.00 | -2,837,117.00 | -4,244,687.00 | -4,775,932.00 | 695,496.00 | -2,091,648.00 | -452,190.00 | -405,064.00 | -2,644,232.00 | -818,449.00 | -2,236,709.00 | -943,545.00 | -3,243,338.00 | -3,202,974.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (-2,749.20%) | (-1,561.57%) | (-62.44%) | (0.00%) | (-58.79%) | (-243.36%) | (2,088.58%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.98%) | (0.00%) | (0.00%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | 0.00 | 0.00 | -40,401.00 | 0.00 | 0.00 | -65,215.00 | -1,513.00 | -333.00 | -2.00 | -5.00 | -110,148.00 | -1,703,575.00 | -766,344.00 | -2,147,165.00 | -2,128,430.00 | -3,079,815.00 | 0.00 | |
| Net Income | |||||||||||||||||||
| Net Income | -1,423,697.00
+0% |
-1,208,299.00
-15% |
-915,483.00
-24% |
-763,610.00
-17% |
-2,720,710.00
+256% |
-2,837,117.00
+4% |
-4,244,687.00
+50% |
-4,775,932.00
+13% |
695,496.00
-115% |
-2,091,648.00
-401% |
-452,190.00
-78% |
-294,916.00
-35% |
-2,644,232.00
+797% |
-818,449.00
-69% |
-2,236,709.00
+173% |
-943,545.00
-58% |
-3,243,338.00
+244% |
-3,202,974.00
-1% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (-2,749.20%) | (-1,561.57%) | (-62.44%) | (0.00%) | (-58.79%) | (-243.36%) | (2,088.58%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.98%) | (0.00%) | (0.00%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.08 | -0.03 | -0.03 | -0.02 | -0.04 | -0.02 | -0.04 | -0.04 | 0.01 | -0.02 | 0.00 | 0.00 | -0.02 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | |
| Diluted EPS | -0.08 | -0.03 | -0.03 | -0.02 | -0.04 | -0.02 | -0.04 | -0.04 | 0.01 | -0.02 | 0.00 | 0.00 | -0.02 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 17,806,227.00 | 35,889,796.00 | 36,002,501.00 | 46,468,802.00 | 69,123,022.00 | 141,822,979.00 | 121,326,442.00 | 123,074,519.00 | 123,074,519.00 | 119,376,362.00 | 127,174,519.00 | 133,583,380.00 | 175,337,767.00 | 192,092,653.00 | 227,776,685.00 | 284,521,247.00 | 349,479,258.00 | 395,428,000.00 | |
| Diluted Share Outstanding | 17,806,227.00 | 35,889,796.00 | 36,002,501.00 | 46,468,802.00 | 69,123,022.00 | 141,822,979.00 | 121,326,442.00 | 123,074,519.00 | 124,195,714.00 | 119,376,362.00 | 127,174,519.00 | 133,583,380.00 | 175,337,767.00 | 192,092,653.00 | 227,776,685.00 | 284,521,247.00 | 349,479,258.00 | 395,570,000.00 | |