Magontec
MGL.AXMagontec Limited Price (MGL.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
86,524,864
(3.1365)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Magontec LimitedCurrency: AUD
| YEAR | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
72,722,000.00
+0% |
77,378,000.00
+6% |
67,377,000.00
-13% |
83,837,000.00
+24% |
29,178,498.00
-65% |
411,300.00
-99% |
478,673.00
+16% |
302,617.00
-37% |
174,176.00
-42% |
7,404,870.00
+4,151% |
22,586,059.00
+205% |
126,511,000.00
+460% |
128,945,000.00
+2% |
133,282,999.00
+3% |
139,758,000.00
+5% |
128,096,000.00
-8% |
130,323,000.00
+2% |
130,793,000.00
+0% |
130,616,999.00
0% |
95,068,000.00
-27% |
115,151,000.00
+21% |
158,600,000.00
+38% |
102,357,000.00
-35% |
|
| 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 | 72,040,000.00 | 78,026,000.00 | 74,370,000.00 | 86,260,000.00 | 30,209,433.00 | 3,257,138.00 | 3,133,892.00 | 93,630.00 | 16,570.00 | 7,557,761.00 | 21,311,923.00 | 117,721,000.00 | 118,773,000.00 | 124,789,000.00 | 126,824,000.00 | 113,670,000.00 | 117,775,000.00 | 116,208,000.00 | 126,118,000.00 | 90,761,000.00 | 104,495,000.00 | 129,704,000.00 | 83,133,000.00 | |
| 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% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
682,000.00
+0% |
-648,000.00
-195% |
-6,993,000.00
+979% |
-2,423,000.00
-65% |
-1,030,935.00
-57% |
-2,845,838.00
+176% |
-2,655,219.00
-7% |
208,987.00
-108% |
157,606.00
-25% |
-152,891.00
-197% |
1,274,136.00
-933% |
8,790,000.00
+590% |
10,172,000.00
+16% |
8,493,999.00
-16% |
12,934,000.00
+52% |
14,426,000.00
+12% |
12,548,000.00
-13% |
14,585,000.00
+16% |
4,498,999.00
-69% |
4,307,000.00
-4% |
10,656,000.00
+147% |
28,896,000.00
+171% |
19,224,000.00
-33% |
|
| Gross Profit Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.01%) | (-0.01%) | (-0.10%) | (-0.03%) | (-0.04%) | (-6.92%) | (-5.55%) | (0.69%) | (0.90%) | (-0.02%) | (0.06%) | (0.07%) | (0.08%) | (0.06%) | (0.09%) | (0.11%) | (0.10%) | (0.11%) | (0.03%) | (0.05%) | (0.09%) | (0.18%) | (0.19%) | |
| 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 | 5,965,000.00 | 622,413.00 | 1,479,646.00 | 1,341,709.00 | 531,813.00 | 321,474.00 | 1,609,268.00 | 313,389.00 | 0.00 | 551,000.00 | 303,000.00 | 301,000.00 | 418,000.00 | 422,000.00 | 357,000.00 | 422,000.00 | 516,000.00 | 880,000.00 | 825,000.00 | 1,123,000.00 | |
| 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 | 0.00 | 0.00 | 5,831,000.00 | 8,843,000.00 | 6,746,000.00 | 4,621,525.00 | 2,242,537.00 | 1,473,739.00 | 635,934.00 | 58,264.00 | 607,188.00 | 583,678.00 | 3,230,000.00 | 2,871,000.00 | 3,703,000.00 | 3,961,000.00 | 3,827,000.00 | 4,038,999.00 | 4,171,000.00 | 4,265,000.00 | 3,276,000.00 | 4,197,000.00 | 4,303,000.00 | 14,047,000.00 | |
| 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 | 0.00 | 0.00 | 5,831,000.00 | 8,843,000.00 | 6,746,000.00 | 4,621,525.00 | 3,329,806.00 | 2,324,808.00 | 2,289,731.00 | 1,309,621.00 | 665,136.00 | 663,180.00 | 3,396,000.00 | 2,933,000.00 | 10,057,000.00 | 11,649,000.00 | 11,620,000.00 | 11,575,000.00 | 12,766,000.00 | 5,095,000.00 | 3,655,000.00 | 4,467,000.00 | 4,967,000.00 | 14,124,000.00 | |
| 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 | 1,087,269.00 | 851,069.00 | 1,653,797.00 | 1,251,357.00 | 57,948.00 | 79,502.00 | 166,000.00 | 62,000.00 | 61,000.00 | 45,000.00 | 67,000.00 | 116,000.00 | 99,000.00 | 75,000.00 | 64,000.00 | 65,000.00 | 180,000.00 | 77,000.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 0.00 | -196,000.00 | 1,203,000.00 | 1,844,000.00 | 18,766,000.00 | 8,331,000.00 | 57,164,000.00 | -3,504,000.00 | 4,944,000.00 | 17,873,000.00 | 8,040,000.00 | 8,335,000.00 | 7,929,000.00 | 7,996,000.00 | 2,605,238.00 | 171,616.00 | 108,374.00 | 72,363.00 | 15,296.00 | 80,213.00 | 173,809.00 | 1,481,000.00 | 1,717,000.00 | 1,919,000.00 | 1,811,000.00 | 1,713,000.00 | 1,653,000.00 | 2,630,000.00 | 3,200,000.00 | 3,115,000.00 | 2,823,000.00 | 2,776,000.00 | 730,000.00 | |
| Other Expenses | -726,000.00 | -836,000.00 | -943,000.00 | 4,871,000.00 | 3,633,000.00 | 652,000.00 | -33,410,000.00 | -13,530,000.00 | -109,771,000.00 | 10,862,000.00 | -6,331,000.00 | -31,757,000.00 | 288,000.00 | -2,168,000.00 | 77,502,000.00 | 122,393,000.00 | 13,445,613.00 | 2,183,772.00 | -11,721.00 | -3,252.00 | -41,173.00 | 275,657.00 | 247,557.00 | 7,020,000.00 | 2,831,000.00 | 1,999,000.00 | 1,612,000.00 | 411,000.00 | 129,000.00 | 337,000.00 | 50,000.00 | 71,000.00 | 239,000.00 | 647,000.00 | 3,977,000.00 | |
| Total Operating Expenses | -726,000.00 | -836,000.00 | -943,000.00 | 4,871,000.00 | 3,633,000.00 | 652,000.00 | -33,410,000.00 | -13,530,000.00 | -109,771,000.00 | 10,862,000.00 | -6,331,000.00 | -31,757,000.00 | 9,505,000.00 | 14,166,000.00 | 855,836,000.00 | 22,551,000.00 | 9,921,811.00 | 4,981,068.00 | 3,774,891.00 | 4,385,630.00 | 3,064,367.00 | 4,181,361.00 | 3,201,403.00 | 14,708,000.00 | 11,432,000.00 | 8,895,999.00 | 11,514,999.00 | 11,939,000.00 | 12,516,000.00 | 12,662,000.00 | 5,467,000.00 | 4,099,999.00 | 5,108,000.00 | 5,145,000.00 | 19,224,000.00 | |
| Cost and Exponses | -726,000.00 | -836,000.00 | -943,000.00 | 4,871,000.00 | 3,633,000.00 | 652,000.00 | -33,410,000.00 | -13,530,000.00 | -109,771,000.00 | 10,862,000.00 | -6,331,000.00 | -31,757,000.00 | 81,545,000.00 | 97,757,000.00 | 938,135,000.00 | 108,811,000.00 | 40,457,244.00 | 8,238,206.00 | 6,908,783.00 | 4,646,320.00 | 3,080,937.00 | 11,739,122.00 | 24,568,689.00 | 135,371,000.00 | 130,205,000.00 | 133,684,999.00 | 138,338,999.00 | 125,609,000.00 | 130,291,000.00 | 128,870,000.00 | 131,585,000.00 | 94,861,000.00 | 109,603,000.00 | 134,849,000.00 | 100,492,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Income |
-726,000.00
+0% |
-836,000.00
+15% |
-943,000.00
+13% |
4,871,000.00
-617% |
3,633,000.00
-25% |
652,000.00
-82% |
-33,410,000.00
-5,224% |
-13,530,000.00
-60% |
-109,771,000.00
+711% |
10,862,000.00
-110% |
-6,331,000.00
-158% |
-31,757,000.00
+402% |
-9,362,000.00
-71% |
-10,012,000.00
+7% |
-785,556,000.00
+7,746% |
108,695,000.00
-114% |
5,286,079.00
-95% |
-4,752,982.00
-190% |
-6,311,056.00
+33% |
-4,478,084.00
-29% |
-2,907,761.00
-35% |
-4,229,530.00
+45% |
-2,037,993.00
-52% |
-758,000.00
-63% |
1,832,000.00
-342% |
-2,314,000.00
-226% |
330,000.00
-114% |
1,849,000.00
+460% |
126,000.00
-93% |
776,000.00
+516% |
-968,000.00
-225% |
207,000.00
-121% |
5,548,000.00
+2,580% |
23,751,000.00
+328% |
1,865,000.00
-92% |
|
| Operating Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.13%) | (-0.13%) | (-11.66%) | (1.30%) | (0.18%) | (-11.56%) | (-13.18%) | (-14.80%) | (-16.69%) | (-0.57%) | (-0.09%) | (-0.01%) | (0.01%) | (-0.02%) | (0.00%) | (0.01%) | (0.00%) | (0.01%) | (-0.01%) | (0.00%) | (0.05%) | (0.15%) | (0.02%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 754,000.00 | 4,818,000.00 | 5,405,000.00 | 3,114,000.00 | 400,974.00 | 711,478.00 | 542,913.00 | 283,219.00 | 84,409.00 | 12,158.00 | 17,373.00 | 159,000.00 | 261,000.00 | 1,032,000.00 | 1,224,000.00 | 1,046,000.00 | 837,000.00 | 524,000.00 | 78,000.00 | 50,000.00 | 35,000.00 | 30,000.00 | 179,000.00 | |
| Interest Expenses | 726,000.00 | 836,000.00 | 943,000.00 | 4,479,000.00 | 6,039,000.00 | 4,340,000.00 | 4,122,000.00 | 3,132,000.00 | 4,557,000.00 | 3,854,000.00 | 3,557,000.00 | 4,199,000.00 | 2,973,000.00 | 4,882,000.00 | 6,526,000.00 | 22,855,000.00 | 1,841,105.00 | 2,205.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,428,000.00 | 973,000.00 | 1,127,000.00 | 1,291,000.00 | 1,100,000.00 | 918,000.00 | 573,000.00 | 599,000.00 | 572,000.00 | 525,000.00 | 650,000.00 | 495,000.00 | |
| Total Other Income/Exp... | 0.00 | 0.00 | 0.00 | -4,675,000.00 | -4,836,000.00 | -2,496,000.00 | 0.00 | 0.00 | 0.00 | -7,358,000.00 | 0.00 | 0.00 | -7,513,000.00 | -4,882,000.00 | 58,174,000.00 | 102,707,000.00 | 11,013,608.00 | 3,081,635.00 | 520,512.00 | 486,711.00 | 59,532.00 | 263,306.00 | 494,102.00 | 4,734,000.00 | 2,052,000.00 | 880,000.00 | -789,000.00 | -399,000.00 | -1,356,000.00 | -63,000.00 | -85,000.00 | -421,000.00 | 779,000.00 | 86,000.00 | 120,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||
| EBITDA | -726,000.00 | -836,000.00 | -943,000.00 | 4,675,000.00 | 4,836,000.00 | 2,496,000.00 | -14,644,000.00 | -5,199,000.00 | -52,607,000.00 | 7,358,000.00 | -1,387,000.00 | -13,884,000.00 | -5,862,000.00 | -1,685,000.00 | -798,625,000.00 | 108,584,000.00 | 4,507,205.00 | -4,571,452.00 | -6,321,736.00 | -4,403,534.00 | -2,891,465.00 | -4,254,039.00 | -1,808,821.00 | 433,000.00 | 3,482,000.00 | 1,612,000.00 | 2,141,000.00 | 3,562,000.00 | 1,779,000.00 | 3,406,000.00 | 2,696,000.00 | 3,473,000.00 | 10,078,000.00 | 27,263,000.00 | 5,470,000.00 | |
| EBITDA ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.19%) | (0.05%) | (-11.65%) | (1.39%) | (0.27%) | (-11.16%) | (-12.96%) | (-13.57%) | (-16.61%) | (-0.56%) | (-0.08%) | (0.03%) | (0.03%) | (0.00%) | (0.02%) | (0.03%) | (0.01%) | (0.03%) | (0.02%) | (0.03%) | (0.07%) | (0.17%) | (0.05%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||
| Income Before Tax | -726,000.00 | -836,000.00 | -943,000.00 | 196,000.00 | -1,203,000.00 | -1,844,000.00 | -18,766,000.00 | -8,331,000.00 | -57,164,000.00 | 3,504,000.00 | -4,944,000.00 | -17,873,000.00 | -16,875,000.00 | -14,894,000.00 | -812,584,000.00 | 77,733,000.00 | -265,138.00 | -4,745,271.00 | -5,909,598.00 | -3,822,126.00 | -2,847,229.00 | -4,070,946.00 | -1,488,528.00 | -3,972,000.00 | 792,000.00 | -1,434,000.00 | 195,000.00 | 1,441,000.00 | -805,000.00 | 1,399,000.00 | -1,103,000.00 | -214,000.00 | 6,730,000.00 | 23,837,000.00 | 1,985,000.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.23%) | (-0.19%) | (-12.06%) | (0.93%) | (-0.01%) | (-11.54%) | (-12.35%) | (-12.63%) | (-16.35%) | (-0.55%) | (-0.07%) | (-0.03%) | (0.01%) | (-0.01%) | (0.00%) | (0.01%) | (-0.01%) | (0.01%) | (-0.01%) | (0.00%) | (0.06%) | (0.15%) | (0.02%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||
| Income Tax Expense | -726,000.00 | -836,000.00 | -943,000.00 | 196,000.00 | -1,203,000.00 | -1,844,000.00 | -18,766,000.00 | -8,331,000.00 | -57,164,000.00 | 3,504,000.00 | -4,944,000.00 | -17,873,000.00 | -16,875,000.00 | -14,894,000.00 | -812,584,000.00 | 77,733,000.00 | -265,138.00 | 97,028.00 | 40,117.00 | -488,898.00 | -34,432.00 | -18,437.00 | -13,348.00 | -1,460,000.00 | 25,000.00 | 230,000.00 | 150,000.00 | 821,000.00 | 809,000.00 | 623,000.00 | 267,000.00 | 503,000.00 | 1,722,000.00 | 7,322,000.00 | 1,519,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||
| Net Income | -726,000.00
+0% |
-836,000.00
+15% |
-943,000.00
+13% |
196,000.00
-121% |
-1,203,000.00
-714% |
-1,844,000.00
+53% |
-18,766,000.00
+918% |
-8,331,000.00
-56% |
-57,164,000.00
+586% |
3,504,000.00
-106% |
-4,944,000.00
-241% |
-17,873,000.00
+262% |
-16,875,000.00
-6% |
-14,894,000.00
-12% |
-812,584,000.00
+5,356% |
77,733,000.00
-110% |
-316,459.00
-100% |
-426,459.00
+35% |
-5,900,364.00
+1,284% |
-3,822,126.00
-35% |
-2,812,797.00
-26% |
-3,190,479.00
+13% |
-1,817,111.00
-43% |
-1,234,000.00
-32% |
756,000.00
-161% |
-1,664,000.00
-320% |
45,000.00
-103% |
620,000.00
+1,278% |
-1,614,000.00
-360% |
776,000.00
-148% |
-1,370,000.00
-277% |
-717,000.00
-48% |
5,008,000.00
-798% |
16,515,000.00
+230% |
466,000.00
-97% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.23%) | (-0.19%) | (-12.06%) | (0.93%) | (-0.01%) | (-1.04%) | (-12.33%) | (-12.63%) | (-16.15%) | (-0.43%) | (-0.08%) | (-0.01%) | (0.01%) | (-0.01%) | (0.00%) | (0.00%) | (-0.01%) | (0.01%) | (-0.01%) | (-0.01%) | (0.04%) | (0.10%) | (0.00%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||
| Basic EPS | -10.07 | -10.63 | -11.35 | 2.15 | -13.21 | -24.93 | -178.12 | -85.14 | -289.46 | 16.82 | -23.73 | -77.24 | -41.54 | -11.31 | -291.95 | 19.53 | -0.08 | -0.07 | -0.92 | -0.58 | -0.41 | -0.25 | -0.10 | -0.05 | 0.02 | -0.02 | 0.00 | 0.01 | -0.02 | 0.01 | -0.02 | -0.01 | 0.07 | 0.21 | 0.01 | |
| Diluted EPS | -10.07 | -10.63 | -11.35 | 2.15 | -13.21 | -24.93 | -178.12 | -85.14 | -289.46 | 16.82 | -23.73 | -77.24 | -41.54 | -11.31 | -291.95 | 18.55 | -0.08 | -0.07 | -0.92 | -0.58 | -0.41 | -0.25 | -0.10 | -0.05 | 0.02 | -0.02 | 0.00 | 0.01 | -0.02 | 0.01 | -0.02 | -0.01 | 0.06 | 0.20 | 0.01 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 72,121.00 | 78,635.00 | 83,084.00 | 91,067.00 | 91,067.00 | 73,954.00 | 105,357.00 | 97,847.00 | 197,485.00 | 208,325.00 | 208,350.00 | 231,391.00 | 406,204.00 | 1,316,849.00 | 2,783,304.00 | 4,190,464.00 | 3,978,851.00 | 5,789,256.00 | 6,447,520.00 | 6,576,275.00 | 6,915,010.00 | 12,823,476.00 | 17,874,106.00 | 23,462,117.00 | 43,936,487.00 | 73,958,842.00 | 74,874,790.00 | 75,319,533.00 | 75,805,241.00 | 80,272,568.00 | 76,004,898.00 | 76,498,279.00 | 76,729,210.00 | 76,846,475.00 | 93,218,643.00 | |
| Diluted Share Outstanding | 72,121.00 | 78,635.00 | 83,084.00 | 91,067.00 | 91,067.00 | 73,954.00 | 105,357.00 | 97,847.00 | 197,485.00 | 208,325.00 | 208,350.00 | 231,391.00 | 406,204.00 | 1,316,849.00 | 2,783,304.00 | 4,190,464.00 | 3,978,851.00 | 5,789,256.00 | 6,447,520.00 | 6,576,275.00 | 6,915,010.00 | 12,823,476.00 | 17,874,106.00 | 23,462,117.00 | 43,936,487.00 | 74,000,987.00 | 74,874,795.00 | 75,320,593.00 | 75,805,246.00 | 80,272,568.00 | 76,004,898.00 | 76,498,279.00 | 79,335,450.00 | 83,893,538.00 | 86,524,864.00 | |