Story-I
SRY.AXStory-I Limited Price (SRY.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
376,404,857
(0)%2023 - Income Statement Summary
| Revenue | 38.64M USD |
| Cost of Revenue | 34.35M USD |
| Gross Profit | 4.30M USD |
| Operating Expenses | 4.30M USD |
| Operating Income | -10163981.00 USD |
| Other Expenses | -993334.00 USD |
| Net Income | -10643395.00 USD |
Income Statement
Story-I LimitedCurrency: AUD
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
4,197,661.00
+0% |
0.00
+0% |
22,700,631.00
+0% |
26,749,507.00
+18% |
26,567,670.00
-1% |
29,694,141.00
+12% |
41,631,185.00
+40% |
42,654,251.00
+2% |
41,983,177.00
-2% |
42,414,602.00
+1% |
38,641,899.00
-9% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 3,211,159.00 | 0.00 | 18,665,638.00 | 22,025,984.00 | 22,322,475.00 | 22,747,738.00 | 33,203,268.00 | 35,459,737.00 | 35,913,309.00 | 36,210,263.00 | 34,345,886.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
986,502.00
+0% |
0.00
+0% |
4,034,993.00
+0% |
4,723,523.00
+17% |
4,245,195.00
-10% |
6,946,403.00
+64% |
8,427,917.00
+21% |
7,194,514.00
-15% |
6,069,868.00
-16% |
6,204,339.00
+2% |
4,296,013.00
-31% |
||||||||
| Gross Profit Ratio | (0.24%) | (0.00%) | (0.18%) | (0.18%) | (0.16%) | (0.23%) | (0.20%) | (0.17%) | (0.15%) | (0.15%) | (0.11%) | ||||||||
| 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 | ||||||||
| General and Administrative | 523,315.00 | 0.00 | 1,776,463.00 | 1,535,544.00 | 1,503,003.00 | 2,525,685.00 | 3,728,062.00 | 3,616,047.00 | 3,178,781.00 | 6,769,280.00 | 14,244,383.00 | ||||||||
| Selling, General & Admin... | 729,015.00 | 0.00 | 2,228,153.00 | 900,031.00 | 702,801.00 | 997,998.00 | 2,031,300.00 | 4,774,465.00 | 4,032,503.00 | 7,866,986.00 | 15,453,328.00 | ||||||||
| Selling & Marketing Exp... | 90,809.00 | 0.00 | 451,690.00 | 900,031.00 | 702,801.00 | 997,998.00 | 2,031,300.00 | 1,158,418.00 | 853,722.00 | 1,097,706.00 | 1,208,945.00 | ||||||||
| Depreciation and Amortiz... | 57,553.00 | 0.00 | 115,437.00 | 341,466.00 | 403,655.00 | 589,866.00 | 1,589,827.00 | 2,322,137.00 | 2,439,899.00 | 2,271,567.00 | 2,254,536.00 | ||||||||
| Other Expenses | 0.00 | 0.00 | 327,987.00 | 431,376.00 | 286,745.00 | 32,232.00 | 643,338.00 | 899,665.00 | -259,834.00 | 501,534.00 | -993,334.00 | ||||||||
| Total Operating Expenses | 728,751.00 | 0.00 | 2,228,153.00 | 2,810,976.00 | 2,636,697.00 | 3,756,822.00 | 6,590,030.00 | 6,530,412.00 | 6,485,919.00 | 10,306,885.00 | 4,296,013.00 | ||||||||
| Cost and Exponses | 2,482,408.00 | 0.00 | 20,976,415.00 | 24,864,975.00 | 24,970,946.00 | 26,971,882.00 | 27,058,587.00 | 28,998,004.00 | 27,454,935.00 | 28,005,693.00 | 48,805,880.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
271,462.00
+0% |
0.00
+0% |
1,724,216.00
+0% |
1,884,532.00
+9% |
1,596,724.00
-15% |
2,722,259.00
+70% |
1,303,448.00
-52% |
-167,561.00
-113% |
-1,556,407.00
+829% |
-1,196,222.00
-23% |
-10,163,981.00
+750% |
||||||||
| Operating Income Ratio | (0.06%) | (0.00%) | (0.08%) | (0.07%) | (0.06%) | (0.09%) | (0.03%) | (0.00%) | (-0.04%) | (-0.03%) | (-0.26%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 334.00 | 2,983.00 | 0.00 | 130,894.00 | 51,851.00 | 65,311.00 | 39,721.00 | 23,924.00 | 39,373.00 | ||||||||
| Interest Expenses | 76,401.00 | 0.00 | 206,061.00 | 292,890.00 | 340,115.00 | 463,663.00 | 860,552.00 | 1,123,054.00 | 937,060.00 | 1,135,041.00 | 1,576,164.00 | ||||||||
| Total Other Income/Exp... | -90,114.00 | 0.00 | -1,737,161.00 | 159,464.00 | -67,088.00 | -20,571.00 | -1,081,866.00 | -131,846.00 | -906,143.00 | -1,076,008.00 | -1,576,164.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 329,015.00 | 0.00 | 1,839,653.00 | 2,187,803.00 | 1,938,190.00 | 3,125,914.00 | 3,070,819.00 | 3,161,071.00 | 804,564.00 | 1,099,335.00 | -7,909,445.00 | ||||||||
| EBITDA ratio | (0.08%) | (0.00%) | (0.09%) | (0.09%) | (0.08%) | (0.12%) | (0.07%) | (0.08%) | (0.04%) | (0.03%) | (-0.20%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 181,348.00 | 0.00 | 1,928,766.00 | 2,051,033.00 | 1,555,128.00 | 2,758,150.00 | 1,620,673.00 | 506,024.00 | -1,573,224.00 | -2,272,230.00 | -11,740,145.00 | ||||||||
| Income Before Tax Ratio | (0.04%) | (0.00%) | (0.08%) | (0.08%) | (0.06%) | (0.09%) | (0.04%) | (0.01%) | (-0.04%) | (-0.05%) | (-0.30%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 45,353.00 | 0.00 | 523,052.00 | 570,123.00 | 391,975.00 | 833,013.00 | 396,580.00 | 232,931.00 | 1,457.00 | 32,798.00 | 62,556.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 135,995.00
+0% |
0.00
+0% |
1,327,256.00
+0% |
1,395,392.00
+5% |
1,092,399.00
-22% |
1,804,273.00
+65% |
1,058,254.00
-41% |
243,329.00
-77% |
-1,573,224.00
-747% |
-2,305,028.00
+47% |
-10,643,395.00
+362% |
||||||||
| Net Income Ratio | (0.03%) | (0.00%) | (0.06%) | (0.05%) | (0.04%) | (0.06%) | (0.03%) | (0.01%) | (-0.04%) | (-0.05%) | (-0.28%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 | ||||||||
| Diluted EPS | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.03 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 0.00 | 120,443,708.00 | 120,443,708.00 | 137,117,047.00 | 149,617,047.00 | 240,569,733.00 | 311,251,176.00 | 334,933,899.00 | 372,494,241.00 | 372,494,241.00 | 376,404,857.00 | ||||||||
| Diluted Share Outstanding | 0.00 | 120,443,708.00 | 120,443,708.00 | 137,117,047.00 | 149,617,047.00 | 240,569,733.00 | 311,251,176.00 | 334,933,899.00 | 372,494,241.00 | 376,404,857.00 | 376,404,857.00 | ||||||||