Mayne
MYX.AXMayne Pharma Group Limited Price (MYX.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
79,620,000
(2.0011)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Mayne Pharma Group LimitedCurrency: AUD
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
140.11k
+0% |
820.81k
+486% |
1.04M
+27% |
37.04M
+3,462% |
48.77M
+32% |
51.08M
+5% |
82.26M
+61% |
142.18M
+73% |
140.32M
-1% |
267.28M
+90% |
572.60M
+114% |
530.31M
-7% |
525.21M
-1% |
456.99M
-13% |
400.78M
-12% |
157.15M
-61% |
183.59M
+17% |
388.15M
+111% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 19.13M | 26.86M | 29.34M | 44.44M | 68.20M | 61.43M | 115.25M | 323.99M | 346.14M | 316.16M | 316.05M | 273.77M | 133.40M | 156.75M | 169.62M | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
140.11k
+0% |
820.81k
+486% |
1.04M
+27% |
17.92M
+1,623% |
21.91M
+22% |
21.74M
-1% |
37.82M
+74% |
73.98M
+96% |
78.89M
+7% |
152.03M
+93% |
248.61M
+64% |
184.17M
-26% |
209.05M
+14% |
140.94M
-33% |
127.02M
-10% |
23.75M
-81% |
26.84M
+13% |
218.53M
+714% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (0.48%) | (0.45%) | (0.43%) | (0.46%) | (0.52%) | (0.56%) | (0.57%) | (0.43%) | (0.35%) | (0.40%) | (0.31%) | (0.32%) | (0.15%) | (0.15%) | (0.56%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 822.88k | 2.24M | 3.15M | 5.29M | 5.97M | 4.02M | 3.99M | 4.55M | 5.59M | 8.73M | 8.28M | 12.30M | 25.81M | 21.75M | 18.91M | 12.21M | 15.73M | 20.24M | |
| General and Administrative | 1.14M | 2.05M | 2.02M | 4.49M | 6.77M | 7.26M | 15.08M | 25.58M | 28.87M | 49.77M | 78.95M | 75.95M | 81.95M | 61.83M | 50.14M | 52.95M | 58.05M | 112.38M | |
| Selling, General & Admin... | 1.14M | 2.05M | 2.02M | 4.88M | 8.09M | 8.53M | 19.50M | 34.78M | 45.13M | 87.80M | 118.07M | 134.75M | 154.07M | 131.32M | 106.74M | 133.42M | 197.55M | 243.08M | |
| Selling & Marketing Exp... | 0.00 | 87.08k | 0.00 | 387.61k | 1.32M | 1.28M | 4.42M | 9.20M | 16.26M | 38.03M | 39.12M | 60.97M | 76.67M | 74.20M | 56.82M | 104.60M | 125.95M | 130.70M | |
| Depreciation and Amortiz... | 4.97k | 22.33k | 26.49k | 5.32M | 6.10M | 3.84M | 7.37M | 9.86M | 13.50M | 21.38M | 73.67M | 79.88M | 94.50M | 84.56M | 68.19M | 55.18M | 65.44M | 68.46M | |
| Other Expenses | 4.97k | -61,618.00 | 609.88k | -345,350.00 | 2.13M | 4.33M | -8,374,000.00 | 3.57M | 3.98M | -1,286,000.00 | 27.50M | 4.67M | -7,940,000.00 | 15.44M | 6.38M | 74.43M | 12.63M | 0.00 | |
| Total Operating Expenses | 1.96M | 4.29M | 5.16M | 15.49M | 21.61M | 17.26M | 31.89M | 50.35M | 70.02M | 96.53M | 126.34M | 147.05M | 179.87M | 153.07M | 125.65M | 145.62M | 213.28M | 264.63M | |
| Cost and Exponses | 1.96M | 4.29M | 5.16M | 34.61M | 49.32M | 48.37M | 76.29M | 118.55M | 131.46M | 211.78M | 450.33M | 493.19M | 496.04M | 469.12M | 399.42M | 279.03M | 370.03M | 434.26M | |
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,964,087.00
+0% |
-4,232,002.00
+115% |
-5,164,898.00
+22% |
813.88k
-116% |
-817,000.00
-200% |
2.53M
-410% |
5.98M
+136% |
32.37M
+442% |
17.19M
-47% |
55.50M
+223% |
122.26M
+120% |
37.12M
-70% |
29.17M
-21% |
-12,130,000.00
-142% |
1.36M
-111% |
-121,879,000.00
-9,042% |
-186,444,000.00
+53% |
-45,856,000.00
-75% |
|
| Operating Income Ratio | (-14.02%) | (-5.16%) | (-4.97%) | (0.02%) | (-0.02%) | (0.05%) | (0.07%) | (0.23%) | (0.12%) | (0.21%) | (0.21%) | (0.07%) | (0.06%) | (-0.03%) | (0.00%) | (-0.78%) | (-1.02%) | (-0.12%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 140.11k | 820.81k | 430.01k | 206.15k | 264.00k | 181.00k | 394.00k | 251.00k | 355.00k | 461.00k | 286.00k | 112.00k | 1.02M | 788.00k | 687.00k | 461.00k | 6.72M | 7.07M | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 1.48M | 1.81M | 28.00k | 2.31M | 4.35M | 5.95M | 2.49M | 11.52M | 15.83M | 18.06M | 16.77M | 13.30M | 11.53M | 10.45M | 34.50M | |
| Total Other Income/Exp... | 140.11k | 759.20k | 1.04M | -209,055.00 | -687,000.00 | 5.22M | -6,679,000.00 | -7,512,000.00 | -2,466,000.00 | -5,664,000.00 | -6,329,000.00 | -203,908,000.00 | -382,890,000.00 | -115,139,000.00 | -265,250,000.00 | -9,987,000.00 | -81,854,000.00 | -144,231,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | -1,819,004.00 | -3,450,476.00 | -4,098,530.00 | 8.70M | 8.06M | 13.37M | 8.93M | 42.24M | 31.69M | 73.71M | 201.12M | -71,079,000.00 | -241,159,000.00 | -34,031,000.00 | -182,396,000.00 | -78,881,000.00 | -193,803,000.00 | -116,926,000.00 | |
| EBITDA ratio | (-13.02%) | (-4.23%) | (-3.97%) | (0.20%) | (0.17%) | (0.25%) | (0.11%) | (0.30%) | (0.22%) | (0.29%) | (0.34%) | (0.22%) | (0.24%) | (0.16%) | (0.17%) | (-0.42%) | (-0.66%) | (-0.30%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -1,823,975.00 | -3,472,806.00 | -4,125,017.00 | 604.83k | -1,504,000.00 | 7.75M | -703,000.00 | 28.02M | 11.24M | 49.84M | 115.94M | -166,787,000.00 | -353,717,000.00 | -135,367,000.00 | -263,887,000.00 | -145,587,000.00 | -269,698,000.00 | -190,087,000.00 | |
| Income Before Tax Ratio | (-13.02%) | (-4.23%) | (-3.97%) | (0.02%) | (-0.03%) | (0.15%) | (-0.01%) | (0.20%) | (0.08%) | (0.19%) | (0.20%) | (-0.31%) | (-0.67%) | (-0.30%) | (-0.66%) | (-0.93%) | (-1.47%) | (-0.49%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 135.14k | -83,950.00 | -363,699.00 | -2,648,291.00 | -3,183,000.00 | 1.60M | 2.14M | 6.73M | 3.71M | 15.31M | 29.91M | -32,530,000.00 | -71,629,000.00 | -40,832,000.00 | -54,805,000.00 | 74.50M | 47.75M | -21,468,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | -1,823,975.00
+0% |
-3,472,806.00
+90% |
-3,761,318.00
+8% |
3.25M
-186% |
1.68M
-48% |
6.15M
+266% |
-2,843,000.00
-146% |
21.29M
-849% |
7.76M
-64% |
37.36M
+381% |
88.57M
+137% |
-133,984,000.00
-251% |
-279,203,000.00
+108% |
-92,789,000.00
-67% |
-208,423,000.00
+125% |
-281,286,000.00
+35% |
-316,419,000.00
+12% |
-174,233,000.00
-45% |
|
| Net Income Ratio | (-13.02%) | (-4.23%) | (-3.62%) | (0.09%) | (0.03%) | (0.12%) | (-0.03%) | (0.15%) | (0.06%) | (0.14%) | (0.15%) | (-0.25%) | (-0.53%) | (-0.20%) | (-0.52%) | (-1.79%) | (-1.72%) | (-0.45%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.02 | -0.04 | -0.05 | 0.38 | 0.16 | 0.58 | -0.04 | 0.69 | 0.22 | 0.95 | 1.24 | -1.65 | -3.44 | -1.14 | -2.57 | -3.46 | -3.89 | -2.19 | |
| Diluted EPS | -0.02 | -0.04 | -0.05 | 0.37 | 0.16 | 0.58 | -0.04 | 0.66 | 0.22 | 0.92 | 1.21 | -1.65 | -3.44 | -1.14 | -2.57 | -3.46 | -3.89 | -2.19 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 79.62M | |
| Diluted Share Outstanding | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 81.25M | 79.62M | |