ImExHS
IME.AXImExHS Limited Price (IME.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
41,738,019
(17.2423)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
ImExHS LimitedCurrency: AUD
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
4,306,000.00
+0% |
18,169,000.00
+322% |
6,374,000.00
-65% |
5,065,000.00
-21% |
12,028,000.00
+137% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
91,020.00
+0% |
80,117.00
-12% |
3,545,849.00
+4,326% |
5,779,851.00
+63% |
7,736,287.00
+34% |
10,913,968.00
+41% |
13,372,709.00
+23% |
17,117,357.00
+28% |
19,669,043.00
+15% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 2,045,999.00 | 17,709,000.00 | 7,660,000.00 | 2,489,000.00 | 3,993,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,315,353.00 | 1,769,840.00 | 2,897,046.00 | 2,116,238.00 | 5,039,767.00 | 8,213,482.00 | 10,022,344.00 | 13,597,022.00 | 11,798,290.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
2,260,001.00
+0% |
460,000.00
-80% |
-1,286,000.00
-380% |
2,576,000.00
-300% |
8,035,000.00
+212% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
-2,224,333.00
+0% |
-1,689,723.00
-24% |
648,803.00
-138% |
3,663,613.00
+465% |
2,696,520.00
-26% |
2,700,486.00
+0% |
3,350,365.00
+24% |
3,520,335.00
+5% |
7,870,753.00
+124% |
|
| Gross Profit Ratio | (0.52%) | (0.03%) | (-0.20%) | (0.51%) | (0.67%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-24.44%) | (-21.09%) | (0.18%) | (0.63%) | (0.35%) | (0.25%) | (0.25%) | (0.21%) | (0.40%) | |
| Operating Expenses | ||||||||||||||||||||
| Research and Development | 267,000.00 | 0.00 | 919,000.00 | 143,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,184.00 | 280,718.00 | 19,539.00 | 1,339,903.00 | 2,121,479.00 | 646,665.00 | 1,114,813.00 | 1,527,386.00 | 1,480,536.00 | |
| General and Administrative | 0.00 | 4,437,000.00 | 4,166,000.00 | 3,096,000.00 | 2,022,000.00 | 56,994.00 | 191,150.00 | 292,896.00 | 152,358.00 | 48,935.00 | 733,731.00 | 2,413,816.00 | 243,584.00 | 6,952,772.00 | 4,360,312.00 | 4,418,691.00 | 6,094,656.00 | 5,610,938.00 | 5,537,373.00 | |
| Selling, General & Admin... | 1,296,000.00 | 5,256,000.00 | 4,876,000.00 | 3,160,000.00 | 2,032,000.00 | 56,994.00 | 191,254.00 | 292,896.00 | 152,358.00 | 48,935.00 | 952,736.00 | 2,791,241.00 | 254,425.00 | 2,832,994.00 | 4,846,576.00 | 4,893,427.00 | 6,228,757.00 | 5,648,371.00 | 5,651,043.00 | |
| Selling & Marketing Exp... | 0.00 | 819,000.00 | 710,000.00 | 64,000.00 | 10,000.00 | 0.00 | 104.00 | 0.00 | 0.00 | 0.00 | 219,005.00 | 377,425.00 | 10,841.00 | 42,942.00 | 180,220.00 | 74,962.00 | 135,536.00 | 145,427.00 | 113,670.00 | |
| Depreciation and Amortiz... | 84,000.00 | 913,000.00 | 1,137,000.00 | 445,000.00 | 89,000.00 | 287,558.00 | 1,166,255.00 | 35,240.00 | 29,412.00 | 0.00 | 6,424.00 | 36,487.00 | 244,166.00 | 306,711.00 | 825,929.00 | 1,024,386.00 | 1,236,638.00 | 1,759,329.00 | 2,429,802.00 | |
| Other Expenses | -1,488,000.00 | 10,251,000.00 | 136,000.00 | 1,155,000.00 | 0.00 | 0.00 | 1,098,475.00 | 2,822.00 | 16,295.00 | 9,911.00 | -1,799,063.00 | -969.00 | 650,450.00 | -120,960.00 | -242,960.00 | -113,850.00 | -263,460.00 | -295,750.00 | 12,537,464.00 | |
| Total Operating Expenses | 3,051,000.00 | 15,507,000.00 | 10,815,000.00 | 3,722,000.00 | 4,781,000.00 | 344,552.00 | 414,814.00 | 527,849.00 | 219,677.00 | 144,988.00 | 1,148,069.00 | 4,083,861.00 | 592,174.00 | 8,112,959.00 | 8,146,413.00 | 5,007,277.00 | 6,492,217.00 | 5,944,121.00 | 19,669,043.00 | |
| Cost and Exponses | 5,097,000.00 | 33,216,000.00 | 18,475,000.00 | 6,661,000.00 | 9,476,836.00 | 56,994.00 | 444,915.00 | 514,849.00 | 219,677.00 | 144,988.00 | 1,167,069.00 | 4,083,861.00 | 592,174.00 | 10,229,197.00 | 13,186,180.00 | 13,220,757.00 | 16,514,558.00 | 19,541,143.00 | 22,128,618.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
-791,000.00
+0% |
-13,974,000.00
+1,667% |
-10,750,000.00
-23% |
-1,083,000.00
-90% |
2,209,688.00
-304% |
-56,994.00
-103% |
-444,915.00
+681% |
-514,849.00
+16% |
-219,677.00
-57% |
-144,988.00
-34% |
-1,076,049.00
+642% |
-3,482,928.00
+224% |
-592,174.00
-83% |
-899,176.00
+52% |
-5,388,947.00
+499% |
-2,306,790.00
-57% |
-3,141,850.00
+36% |
-2,423,790.00
-23% |
-2,593,064.00
+7% |
|
| Operating Income Ratio | (-0.18%) | (-0.77%) | (-1.69%) | (-0.21%) | (0.18%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-11.82%) | (-43.47%) | (-0.17%) | (-0.16%) | (-0.70%) | (-0.21%) | (-0.23%) | (-0.14%) | (-0.13%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 79,000.00 | 160,000.00 | 78,000.00 | 71,000.00 | 0.00 | 0.00 | 37,679.00 | 32,418.00 | 13,117.00 | 13,172.00 | 25,808.00 | 34,594.00 | 10,193.00 | 346,000.00 | 592,738.00 | 20,068.00 | 18,848.00 | 46,659.00 | 33,512.00 | |
| Interest Expenses | 28,000.00 | 52,000.00 | 427,000.00 | 24,000.00 | 43,058.00 | 0.00 | 51.00 | 1.00 | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 125,000.00 | 899,521.00 | 1,204,736.00 | 311,086.00 | 442,692.00 | 332,139.00 | |
| Total Other Income/Exp... | 110,000.00 | -7,000.00 | -10,886,000.00 | -3,000.00 | -3,969,164.00 | -287,558.00 | 1,136,154.00 | 22,239.00 | 29,411.00 | 23,083.00 | -1,754,255.00 | -514,862.00 | 660,643.00 | -3,625,909.00 | -820,751.00 | -2,513,824.00 | -1,414,506.00 | -522,443.00 | -1,426,603.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | -569,000.00 | -13,016,000.00 | -21,407,000.00 | -1,225,000.00 | -21,593,273.00 | 230,564.00 | 721,340.00 | -479,609.00 | -190,265.00 | -144,988.00 | -1,069,625.00 | -4,454,453.00 | -389,083.00 | -4,363,636.00 | -4,317,181.00 | -1,298,965.00 | -3,008,631.00 | -744,208.00 | -1,257,721.00 | |
| EBITDA ratio | (-0.13%) | (-0.72%) | (-1.51%) | (-0.12%) | (0.67%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-11.54%) | (-43.21%) | (-0.16%) | (-0.10%) | (-0.60%) | (-0.12%) | (-0.14%) | (-0.04%) | (-0.06%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | -681,000.00 | -13,981,000.00 | -22,971,000.00 | -1,601,000.00 | -1,418,000.00 | -344,552.00 | 721,289.00 | -492,610.00 | -190,266.00 | -121,905.00 | -2,830,304.00 | -4,490,935.00 | 68,469.00 | -4,795,347.00 | -6,042,631.00 | -3,528,088.00 | -4,556,356.00 | -2,946,233.00 | -4,019,667.00 | |
| Income Before Tax Ratio | (-0.16%) | (-0.77%) | (-3.60%) | (-0.32%) | (-0.12%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-31.10%) | (-56.05%) | (0.02%) | (-0.83%) | (-0.78%) | (-0.32%) | (-0.34%) | (-0.17%) | (-0.20%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 0.00 | -83,000.00 | 18,322,000.00 | 890,000.00 | 27,099,309.00 | 287,558.00 | -1,136,205.00 | -35,240.00 | -29,412.00 | -23,083.00 | 1,773,255.00 | 1,008,007.00 | -660,643.00 | 91,818.00 | 40,343.00 | 87,889.00 | 143,416.00 | 92,420.00 | 172,673.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | -681,000.00
+0% |
-13,898,000.00
+1,941% |
-29,499,000.00
+112% |
-1,904,000.00
-94% |
-1,418,000.00
-26% |
-344,552.00
-76% |
691,239.00
-301% |
-492,610.00
-171% |
-190,266.00
-61% |
-121,905.00
-36% |
-2,830,304.00
+2,222% |
-4,490,935.00
+59% |
68,469.00
-102% |
-4,887,165.00
-7,238% |
-6,002,288.00
+23% |
-3,615,977.00
-40% |
-4,699,772.00
+30% |
-3,038,653.00
-35% |
-4,192,339.00
+38% |
|
| Net Income Ratio | (-0.16%) | (-0.76%) | (-4.63%) | (-0.38%) | (-0.12%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-31.10%) | (-56.05%) | (0.02%) | (-0.85%) | (-0.78%) | (-0.33%) | (-0.35%) | (-0.18%) | (-0.21%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | -18,711.51 | -204,382.35 | -194,072.37 | -12,526.32 | -4,220.24 | -995.82 | 228.76 | -125.76 | -46.44 | -25.40 | -139.19 | -98.56 | 0.04 | -0.37 | -0.31 | -0.15 | -0.15 | -0.09 | -0.10 | |
| Diluted EPS | -18,711.51 | -204,382.35 | -194,072.37 | -12,526.32 | -4,220.24 | -995.82 | 228.76 | -125.76 | -46.44 | -25.40 | -139.19 | -98.56 | 0.04 | -0.37 | -0.31 | -0.15 | -0.15 | -0.09 | -0.10 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 36.39 | 68.00 | 152.00 | 152.00 | 336.00 | 346.00 | 3,153.00 | 3,917.00 | 4,097.00 | 4,799.00 | 20,334.00 | 45,564.00 | 1,915,515.00 | 13,178,474.00 | 19,187,177.00 | 24,866,971.00 | 31,058,630.00 | 35,599,795.00 | 41,738,019.00 | |
| Diluted Share Outstanding | 36.39 | 68.00 | 152.00 | 152.00 | 336.00 | 346.00 | 3,153.00 | 3,917.00 | 4,097.00 | 4,799.00 | 20,334.00 | 45,564.00 | 1,915,515.00 | 13,178,474.00 | 19,187,177.00 | 24,866,971.00 | 31,058,630.00 | 35,599,795.00 | 41,738,019.00 | |