Merafe
MRF.JOMerafe Resources Limited Price (MRF.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,499,126,870
(0)%2024 - Income Statement Summary
| Revenue | 8.44B USD |
| Cost of Revenue | 0.00 USD |
| Gross Profit | 8.44B USD |
| Operating Expenses | 7.62B USD |
| Operating Income | 821.70M USD |
| Other Expenses | 7.62B USD |
| Net Income | 667.21M USD |
Income Statement
Merafe Resources LimitedCurrency: ZAc
| YEAR | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue |
44,643,192.00
+0% |
183,782,204.00
+312% |
554,442,174.00
+202% |
502,369,000.00
-9% |
614,562,000.00
+22% |
1,030,486,000.00
+68% |
1,655,803,000.00
+61% |
2,781,304,000.00
+68% |
1,839,169,000.00
-34% |
2,558,441,000.00
+39% |
2,426,755,000.00
-5% |
2,541,984,000.00
+5% |
3,496,983,000.00
+38% |
3,609,066,000.00
+3% |
4,428,075,000.00
+23% |
5,701,567,000.00
+29% |
5,888,945,000.00
+3% |
5,606,324,000.00
-5% |
5,379,329,000.00
-4% |
4,780,387,000.00
-11% |
8,060,342,000.00
+69% |
7,936,110,000.00
-2% |
9,244,022,000.00
+16% |
8,439,354,000.00
-9% |
|
| Cost of Revenue | |||||||||||||||||||||||||
| Cost of Revenue | 39,414,512.00 | 258,238,491.00 | 581,307,044.00 | 443,121,000.00 | 511,387,000.00 | 877,169,000.00 | 1,237,026,000.00 | 1,247,795,000.00 | 1,857,727,000.00 | 0.00 | 0.00 | 140,000,000.00 | 179,000,000.00 | 237,000,000.00 | 267,352,000.00 | 329,893,000.00 | 368,212,000.00 | 405,548,000.00 | 467,261,000.00 | 153,361,000.00 | 111,185,000.00 | 219,473,000.00 | 249,319,000.00 | 0.00 | |
| Gross Profit | |||||||||||||||||||||||||
| Gross Profit |
5,228,680.00
+0% |
-74,456,287.00
-1,524% |
-26,864,870.00
-64% |
59,248,000.00
-321% |
103,175,000.00
+74% |
153,317,000.00
+49% |
418,777,000.00
+173% |
1,533,509,000.00
+266% |
-18,558,000.00
-101% |
2,558,441,000.00
-13,886% |
2,426,755,000.00
-5% |
2,401,984,000.00
-1% |
3,317,983,000.00
+38% |
3,372,066,000.00
+2% |
4,160,723,000.00
+23% |
5,371,674,000.00
+29% |
5,520,733,000.00
+3% |
5,200,776,000.00
-6% |
4,912,068,000.00
-6% |
4,627,026,000.00
-6% |
7,949,157,000.00
+72% |
7,716,637,000.00
-3% |
8,994,703,000.00
+17% |
8,439,354,000.00
-6% |
|
| Gross Profit Ratio | (0.12%) | (-0.41%) | (-0.05%) | (0.12%) | (0.17%) | (0.15%) | (0.25%) | (0.55%) | (-0.01%) | (1.00%) | (1.00%) | (0.94%) | (0.95%) | (0.93%) | (0.94%) | (0.94%) | (0.94%) | (0.93%) | (0.91%) | (0.97%) | (0.99%) | (0.97%) | (0.97%) | (1.00%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 803,594,000.00 | 842,681,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 805,224,000.00 | 844,457,000.00 | 848,961,000.00 | 1,306,792,000.00 | 1,250,222,000.00 | 0.00 | 0.00 | |
| 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 | 1,630,000.00 | 1,776,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 6,535,005.00 | 0.00 | 28,312,451.00 | 4,469,000.00 | 6,987,000.00 | 25,303,000.00 | 46,239,000.00 | 3,558,000.00 | 106,189,000.00 | 113,535,000.00 | 153,113,000.00 | 217,641,000.00 | 252,990,000.00 | 237,335,000.00 | 267,352,000.00 | 342,128,000.00 | 380,079,000.00 | 472,058,000.00 | 375,473,000.00 | 166,712,000.00 | 126,062,000.00 | 235,269,000.00 | 260,637,000.00 | 354,410,000.00 | |
| Other Expenses | 21,976,316.00 | 24,536,448.00 | 0.00 | -61,000.00 | 0.00 | -24,000.00 | 681,000.00 | 3,062,000.00 | 27,593,000.00 | 2,142,161,000.00 | 2,200,043,000.00 | 2,224,448,000.00 | 2,918,036,000.00 | 3,018,550,000.00 | 3,695,507,000.00 | 4,490,185,000.00 | 4,150,332,000.00 | 4,401,875,000.00 | 4,973,070,000.00 | 4,552,769,000.00 | 5,732,587,000.00 | 5,863,769,000.00 | 6,678,037,000.00 | 7,617,654,000.00 | |
| Total Operating Expenses | 21,976,316.00 | 24,536,448.00 | 24,874,084.00 | -61,000.00 | 0.00 | -24,000.00 | -124,000.00 | 3,062,000.00 | 106,189,000.00 | 2,142,161,000.00 | 2,200,043,000.00 | 2,224,448,000.00 | 2,918,036,000.00 | 3,018,550,000.00 | 3,695,507,000.00 | 4,490,185,000.00 | 4,150,332,000.00 | 4,401,875,000.00 | 4,973,070,000.00 | 4,552,769,000.00 | 5,732,587,000.00 | 5,863,769,000.00 | 6,678,037,000.00 | 7,617,654,000.00 | |
| Cost and Exponses | 61,390,828.00 | 282,774,939.00 | 606,181,128.00 | 443,060,000.00 | 511,387,000.00 | 877,145,000.00 | 1,236,902,000.00 | 1,247,795,000.00 | 1,963,916,000.00 | 2,142,161,000.00 | 2,200,043,000.00 | 2,364,448,000.00 | 3,097,036,000.00 | 3,255,550,000.00 | 3,962,859,000.00 | 4,820,078,000.00 | 4,518,544,000.00 | 4,807,423,000.00 | 5,440,331,000.00 | 4,706,130,000.00 | 5,843,772,000.00 | 6,083,242,000.00 | 6,929,037,000.00 | 7,617,654,000.00 | |
| Operating Income | |||||||||||||||||||||||||
| Operating Income |
-16,747,636.00
+0% |
-98,992,735.00
+491% |
-51,738,954.00
-48% |
59,309,000.00
-215% |
103,175,000.00
+74% |
153,341,000.00
+49% |
418,901,000.00
+173% |
1,533,509,000.00
+266% |
-206,500,000.00
-113% |
416,280,000.00
-302% |
226,712,000.00
-46% |
96,009,000.00
-58% |
304,660,000.00
+217% |
351,930,000.00
+16% |
542,239,000.00
+54% |
803,304,000.00
+48% |
1,297,047,000.00
+61% |
940,392,000.00
-27% |
-18,979,000.00
-102% |
21,923,000.00
-216% |
2,315,051,000.00
+10,460% |
1,924,886,000.00
-17% |
2,314,985,000.00
+20% |
821,700,000.00
-65% |
|
| Operating Income Ratio | (-0.38%) | (-0.54%) | (-0.09%) | (0.12%) | (0.17%) | (0.15%) | (0.25%) | (0.55%) | (-0.11%) | (0.16%) | (0.09%) | (0.04%) | (0.09%) | (0.10%) | (0.12%) | (0.14%) | (0.22%) | (0.17%) | (0.00%) | (0.00%) | (0.29%) | (0.24%) | (0.25%) | (0.10%) | |
| Other Income and Exp... | |||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 3,633,000.00 | 3,015,000.00 | 726,000.00 | 0.00 | 0.00 | 27,593,000.00 | 8,856,000.00 | 11,288,000.00 | 1,005,000.00 | 2,635,000.00 | 1,077,000.00 | 1,943,000.00 | 4,044,000.00 | 8,633,000.00 | 18,595,000.00 | 56,397,000.00 | 6,517,000.00 | 13,572,000.00 | 26,078,000.00 | 40,941,000.00 | 66,011,000.00 | |
| Interest Expenses | 159,725.00 | 0.00 | 0.00 | 42,218,000.00 | 60,948,000.00 | 39,915,000.00 | 55,075,000.00 | 67,045,000.00 | 39,568,000.00 | 33,853,000.00 | 32,853,000.00 | 29,302,000.00 | 19,942,000.00 | 52,372,000.00 | 65,008,000.00 | 63,400,000.00 | 27,958,000.00 | 14,513,000.00 | 1,594,000.00 | 1,713,000.00 | 2,502,000.00 | 191,000.00 | 2,670,000.00 | 155,000.00 | |
| Total Other Income/Exp... | -6,375,280.00 | -48,542,768.00 | -55,385,195.00 | -38,585,000.00 | -57,933,000.00 | -39,189,000.00 | -54,394,000.00 | -63,487,000.00 | -11,975,000.00 | -24,997,000.00 | -21,565,000.00 | -34,043,000.00 | -38,578,000.00 | -51,295,000.00 | -63,065,000.00 | -137,541,000.00 | -19,325,000.00 | 4,083,000.00 | 10,404,000.00 | 5,664,000.00 | 11,684,000.00 | 24,591,000.00 | 38,271,000.00 | 64,653,000.00 | |
| EBITDA | |||||||||||||||||||||||||
| EBITDA | -10,212,631.00 | -74,189,525.00 | -23,426,503.00 | 67,411,000.00 | 113,177,000.00 | 179,370,000.00 | 465,821,000.00 | 1,594,838,000.00 | -72,718,000.00 | 536,191,000.00 | 391,383,000.00 | 323,292,000.00 | 634,311,000.00 | 581,885,000.00 | 811,534,000.00 | 1,271,790,000.00 | 1,673,892,000.00 | 1,417,888,000.00 | -1,489,849,000.00 | -1,178,187,000.00 | 2,454,685,000.00 | 2,182,289,000.00 | 2,597,480,000.00 | 1,240,918,000.00 | |
| EBITDA ratio | (-0.23%) | (-0.54%) | (-0.04%) | (0.13%) | (0.18%) | (0.17%) | (0.28%) | (0.55%) | (-0.04%) | (0.21%) | (0.16%) | (0.16%) | (0.18%) | (0.16%) | (0.18%) | (0.20%) | (0.28%) | (0.24%) | (0.43%) | (0.04%) | (0.30%) | (0.27%) | (0.28%) | (0.15%) | |
| Income Before Tax | |||||||||||||||||||||||||
| Income Before Tax | -23,122,916.00 | -147,535,503.00 | -107,124,149.00 | 20,724,000.00 | 45,242,000.00 | 114,152,000.00 | 364,507,000.00 | 1,470,022,000.00 | -218,475,000.00 | 391,283,000.00 | 205,147,000.00 | 76,349,000.00 | 287,379,000.00 | 300,635,000.00 | 479,174,000.00 | 743,948,000.00 | 1,277,722,000.00 | 944,475,000.00 | -1,866,916,000.00 | -1,345,752,000.00 | 2,326,735,000.00 | 1,949,477,000.00 | 2,353,256,000.00 | 886,353,000.00 | |
| Income Before Tax Ratio | (-0.52%) | (-0.80%) | (-0.19%) | (0.04%) | (0.07%) | (0.11%) | (0.22%) | (0.53%) | (-0.12%) | (0.15%) | (0.08%) | (0.03%) | (0.08%) | (0.08%) | (0.11%) | (0.13%) | (0.22%) | (0.17%) | (-0.35%) | (-0.28%) | (0.29%) | (0.25%) | (0.25%) | (0.11%) | |
| Income Tax Expense | |||||||||||||||||||||||||
| Income Tax Expense | 6,215,555.00 | 97,085,536.00 | 0.00 | 38,585,000.00 | 3,535,000.00 | -24,991,000.00 | 124,394,000.00 | 438,773,000.00 | -66,150,000.00 | 112,579,000.00 | 88,397,000.00 | 27,476,000.00 | 76,763,000.00 | 86,538,000.00 | 135,717,000.00 | 211,518,000.00 | 363,604,000.00 | 261,059,000.00 | -505,097,000.00 | -342,725,000.00 | 653,070,000.00 | 539,467,000.00 | 600,292,000.00 | 219,146,000.00 | |
| Net Income | |||||||||||||||||||||||||
| Net Income | -23,122,916.00
+0% |
-147,535,503.00
+538% |
-107,124,149.00
-27% |
20,724,000.00
-119% |
41,707,000.00
+101% |
139,143,000.00
+234% |
240,113,000.00
+73% |
1,027,691,000.00
+328% |
-152,325,000.00
-115% |
278,704,000.00
-283% |
116,750,000.00
-58% |
48,873,000.00
-58% |
210,616,000.00
+331% |
214,097,000.00
+2% |
343,457,000.00
+60% |
532,430,000.00
+55% |
914,118,000.00
+72% |
683,416,000.00
-25% |
-1,361,819,000.00
-299% |
-1,003,027,000.00
-26% |
1,673,665,000.00
-267% |
1,410,010,000.00
-16% |
1,752,964,000.00
+24% |
667,207,000.00
-62% |
|
| Net Income Ratio | (-0.52%) | (-0.80%) | (-0.19%) | (0.04%) | (0.07%) | (0.14%) | (0.15%) | (0.37%) | (-0.08%) | (0.11%) | (0.05%) | (0.02%) | (0.06%) | (0.06%) | (0.08%) | (0.09%) | (0.16%) | (0.12%) | (-0.25%) | (-0.21%) | (0.21%) | (0.18%) | (0.19%) | (0.08%) | |
| Earning Per Share | |||||||||||||||||||||||||
| Basic EPS | -0.03 | -0.15 | -0.09 | 0.02 | 0.03 | 0.06 | 0.10 | 0.42 | -0.06 | 0.11 | 0.05 | 0.02 | 0.08 | 0.09 | 0.14 | 0.21 | 0.36 | 0.27 | -0.54 | -0.40 | 0.67 | 0.56 | 0.70 | 0.27 | |
| Diluted EPS | -0.03 | -0.15 | -0.09 | 0.02 | 0.03 | 0.06 | 0.10 | 0.41 | -0.06 | 0.11 | 0.05 | 0.02 | 0.08 | 0.09 | 0.14 | 0.21 | 0.36 | 0.27 | -0.54 | -0.40 | 0.67 | 0.56 | 0.70 | 0.27 | |
| Share Outstanding | |||||||||||||||||||||||||
| Basic Share Outstanding | 911,400,085.00 | 1,005,706,710.00 | 1,135,527,054.00 | 1,236,676,723.00 | 1,365,455,520.00 | 2,296,747,099.00 | 2,389,076,465.00 | 2,456,110,621.00 | 2,459,258,860.00 | 2,463,152,779.00 | 2,478,541,751.00 | 2,493,221,394.00 | 2,493,679,476.00 | 2,496,949,439.00 | 2,509,634,174.00 | 2,510,704,208.00 | 2,510,704,248.00 | 2,510,704,248.00 | 2,510,704,248.00 | 2,510,704,248.00 | 2,506,187,798.00 | 2,499,126,870.00 | 2,499,126,870.00 | 2,499,126,870.00 | |
| Diluted Share Outstanding | 911,400,085.00 | 1,005,706,710.00 | 1,135,527,054.00 | 1,276,850,171.00 | 1,387,858,250.00 | 2,328,678,892.00 | 2,401,130,000.00 | 2,456,110,621.00 | 2,482,014,143.00 | 2,481,965,326.00 | 2,486,859,923.00 | 2,500,172,742.00 | 2,504,389,482.00 | 2,515,772,683.00 | 2,509,634,174.00 | 2,510,704,208.00 | 2,510,704,248.00 | 2,510,704,248.00 | 2,510,704,248.00 | 2,510,704,248.00 | 2,506,187,798.00 | 2,499,126,870.00 | 2,499,126,870.00 | 2,499,126,870.00 | |