Everest
EMC.AXEverest Metals Corporation Ltd Price (EMC.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
152,226,142
(55.7122)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Everest Metals Corporation LtdCurrency: AUD
| YEAR | 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% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
140,884.00
+0% |
53,314.00
-62% |
43,459.00
-18% |
24,403.00
-44% |
63,360.00
+160% |
25,371.00
-60% |
38,944.00
+53% |
88,086.00
+126% |
17,423.00
-80% |
25,438.00
+46% |
37,891.00
+49% |
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 | 0.00 | 4,962.00 | 1,897.00 | 201.00 | 2,654.00 | 6,681.00 | 8,066.00 | 9,063.00 | 49,753.00 | 35,444.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
140,884.00
+0% |
53,314.00
-62% |
43,459.00
-18% |
19,441.00
-55% |
61,463.00
+216% |
25,170.00
-59% |
36,290.00
+44% |
81,405.00
+124% |
9,357.00
-89% |
16,375.00
+75% |
-11,862.00
-172% |
-35,444.00
+199% |
|
| Gross Profit Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (0.80%) | (0.97%) | (0.99%) | (0.93%) | (0.92%) | (0.54%) | (0.64%) | (-0.31%) | (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 | 0.00 | |
| General and Administrative | 0.00 | 505,962.00 | 491,017.00 | 442,108.00 | 746,964.00 | 848,848.00 | 3,834,701.00 | 701,945.00 | 543,624.00 | 259,079.00 | 512,566.00 | 339,941.00 | 325,180.00 | 513,658.00 | 699,083.00 | 869,446.00 | 777,652.00 | 927,783.00 | 0.00 | |
| Selling, General & Admin... | 0.00 | 505,962.00 | 491,017.00 | 442,108.00 | 746,964.00 | 848,848.00 | 3,834,701.00 | 701,945.00 | 543,624.00 | 259,079.00 | 512,566.00 | 339,941.00 | 325,180.00 | 513,658.00 | 699,083.00 | 869,446.00 | 777,652.00 | 1,499,035.00 | 1,226,667.00 | |
| 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 | 571,252.00 | 0.00 | |
| Depreciation and Amortiz... | 0.00 | 13,006.00 | 18,065.00 | 25,055.00 | 28,007.00 | 39,676.00 | 45,478.00 | 39,990.00 | 28,000.00 | 16,446.00 | 4,962.00 | 1,897.00 | 201.00 | 2,654.00 | 6,681.00 | 8,066.00 | 9,063.00 | 49,753.00 | 35,444.00 | |
| Other Expenses | 0.00 | 100,000.00 | 52,366.00 | 30,500.00 | 40,665.00 | 46,489.00 | 589,202.00 | 24,790.00 | 21,396.00 | 34,563.00 | 13,876.00 | 59,285.00 | 20,942.00 | 31,397.00 | 83,868.00 | 17,000.00 | 25,000.00 | 109,062.00 | 3,470.00 | |
| Total Operating Expenses | 0.00 | 784,892.00 | 822,700.00 | 2,806,237.00 | 2,349,313.00 | 1,515,427.00 | 4,306,842.00 | 1,219,014.00 | 786,661.00 | 1,177,443.00 | 607,112.00 | 420,001.00 | 379,338.00 | 1,171,721.00 | 1,143,262.00 | 3,404,886.00 | 868,941.00 | 1,499,035.00 | 1,223,197.00 | |
| Cost and Exponses | 0.00 | 784,892.00 | 822,700.00 | 2,806,237.00 | 2,349,313.00 | 1,515,427.00 | 4,306,842.00 | 1,219,014.00 | 786,661.00 | 1,177,443.00 | 607,112.00 | 420,001.00 | 379,338.00 | 1,171,721.00 | 1,143,262.00 | 3,404,886.00 | 868,941.00 | 1,548,788.00 | 1,258,642.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
0.00
+0% |
-393,838.00
+0% |
-524,383.00
+33% |
-2,682,402.00
+412% |
-2,123,876.00
-21% |
-1,515,427.00
-29% |
-4,308,275.00
+184% |
-1,219,014.00
-72% |
-736,788.00
-40% |
-620,479.00
-16% |
-614,569.00
-1% |
-420,001.00
-32% |
-379,338.00
-10% |
-1,171,721.00
+209% |
-1,143,262.00
-2% |
-3,404,886.00
+198% |
-868,941.00
-74% |
-1,548,790.00
+78% |
-1,258,642.00
-19% |
|
| Operating Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-8.65%) | (-13.82%) | (-14.28%) | (-25.18%) | (-6.63%) | (-14.95%) | (-30.09%) | (-12.98%) | (-195.42%) | (-34.16%) | (-40.87%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 0.00 | 291,054.00 | 245,951.00 | 93,335.00 | 184,772.00 | 350,609.00 | 286,986.00 | 116,094.00 | 31,918.00 | 7,778.00 | 3,070.00 | 4,075.00 | 4,429.00 | 7,547.00 | 4,218.00 | 423.00 | 438.00 | 23,695.00 | 59,368.00 | |
| Interest Expenses | 0.00 | 1,219.00 | 2,023.00 | 4,009.00 | 161.00 | 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 | 2,221.00 | |
| Total Other Income/Exp... | 0.00 | -1,219.00 | -2,023.00 | -1,871,299.00 | -865,404.00 | 397,098.00 | 879,054.00 | -52,807.00 | -12,930.00 | -607,733.00 | -87,334.00 | 36,372.00 | 25,371.00 | -69,358.00 | -93,506.00 | -125,367.00 | 25,438.00 | -58,061.00 | -2,141,472.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | 0.00 | -380,835.00 | -506,314.00 | -2,657,347.00 | -2,095,874.00 | -1,078,652.00 | -3,383,738.00 | -1,038,140.00 | -755,223.00 | -1,675,615.00 | -577,748.00 | -354,749.00 | -353,768.00 | -1,130,120.00 | -1,048,499.00 | -3,379,397.00 | -834,440.00 | -2,357,651.00 | -3,362,449.00 | |
| EBITDA ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-8.37%) | (-13.29%) | (-13.90%) | (-24.98%) | (-6.60%) | (-14.94%) | (-30.02%) | (-12.90%) | (-194.96%) | (-33.80%) | (-39.56%) | (0.00%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | 0.00 | -395,057.00 | -526,406.00 | -2,686,411.00 | -2,124,037.00 | -1,118,329.00 | -3,429,221.00 | -1,078,130.00 | -783,220.00 | -1,692,066.00 | -582,709.00 | -356,641.00 | -353,967.00 | -1,132,777.00 | -1,055,176.00 | -3,387,463.00 | -843,503.00 | -2,407,404.00 | -3,400,114.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-7.65%) | (-14.69%) | (-38.93%) | (-23.88%) | (-5.63%) | (-13.95%) | (-29.09%) | (-11.98%) | (-194.42%) | (-33.16%) | (-63.53%) | (0.00%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 0.00 | 122,188.00 | 4,811.00 | -161,174.00 | -75,587.00 | -560,824.00 | -436,756.00 | -224,934.00 | -36,512.00 | -175,517.00 | 219,389.00 | -4,075.00 | -4,429.00 | -7,547.00 | -4,218.00 | -423.00 | -438.00 | -3.00 | -2,139,251.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | 0.00
+0% |
-517,245.00
+0% |
-531,217.00
+3% |
-2,525,237.00
+375% |
-2,048,450.00
-19% |
-557,505.00
-73% |
-2,992,465.00
+437% |
-853,196.00
-71% |
-746,708.00
-12% |
-1,516,549.00
+103% |
-812,625.00
-46% |
-356,641.00
-56% |
-353,967.00
-1% |
-1,132,777.00
+220% |
-1,055,176.00
-7% |
-3,387,463.00
+221% |
-843,503.00
-75% |
-2,407,404.00
+185% |
-3,400,114.00
+41% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-6.06%) | (-14.01%) | (-34.90%) | (-33.30%) | (-5.63%) | (-13.95%) | (-29.09%) | (-11.98%) | (-194.42%) | (-33.16%) | (-63.53%) | (0.00%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | 0.00 | -0.28 | -0.28 | -1.37 | -0.69 | -0.15 | -0.71 | -0.33 | -0.17 | -0.30 | -0.15 | -0.04 | -0.03 | -0.05 | -0.03 | -0.06 | -0.01 | -0.02 | -0.02 | |
| Diluted EPS | 0.00 | -0.28 | -0.28 | -1.37 | -0.69 | -0.15 | -0.71 | -0.33 | -0.17 | -0.30 | -0.15 | -0.04 | -0.03 | -0.05 | -0.03 | -0.06 | -0.01 | -0.02 | -0.02 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 1,860,286.00 | 1,860,286.00 | 1,882,170.00 | 1,849,645.00 | 2,983,170.00 | 3,696,442.00 | 4,205,307.00 | 2,584,720.00 | 4,312,351.00 | 5,027,619.00 | 5,405,709.00 | 8,269,349.00 | 10,302,728.00 | 24,269,930.00 | 36,371,294.00 | 56,602,853.00 | 76,023,112.00 | 97,761,199.00 | 152,226,142.00 | |
| Diluted Share Outstanding | 1,860,286.00 | 1,860,286.00 | 1,882,170.00 | 1,849,645.00 | 2,983,170.00 | 3,696,442.00 | 4,205,307.00 | 2,584,719.00 | 4,312,351.00 | 5,027,619.00 | 5,405,709.00 | 8,269,349.00 | 10,302,728.00 | 24,269,930.00 | 36,371,294.00 | 56,602,853.00 | 76,023,112.00 | 97,761,199.00 | 152,226,142.00 | |