NAOS
NAC.AXNAOS Ex-50 Opportunities Company Limited Price (NAC.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
43,841,305
(4.3071)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
NAOS Ex-50 Opportunities Company LimitedCurrency: AUD
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
1,943,110.00
+0% |
5,845,000.00
+201% |
1,862,848.00
-68% |
5,842,457.00
+214% |
-1,115,308.00
-119% |
6,280,290.00
-663% |
29,239,574.00
+366% |
-24,340,349.00
-183% |
9,421,754.00
-139% |
-15,839,272.00
-268% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 963,518.00 | 50,553.00 | 82,009.00 | 82,008.00 | 82,234.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
1,943,110.00
+0% |
5,845,000.00
+201% |
1,862,848.00
-68% |
5,842,457.00
+214% |
-1,115,308.00
-119% |
5,316,772.00
-577% |
29,189,021.00
+449% |
-24,422,358.00
-184% |
9,339,746.00
-138% |
-15,921,506.00
-270% |
||||||||
| Gross Profit Ratio | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.85%) | (1.00%) | (1.00%) | (0.99%) | (1.01%) | ||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.54 | 33.53 | -40.57 | 6.47 | 0.00 | ||||||||
| General and Administrative | 0.00 | 46,730.00 | 79,804.00 | 40,000.00 | 99,970.00 | 46,250.00 | 55,000.00 | 55,000.00 | 55,000.00 | 55,000.00 | 55,000.00 | ||||||||
| Selling, General & Admin... | 0.00 | 46,730.00 | 79,804.00 | 40,000.00 | 99,970.00 | 46,250.00 | 55,000.00 | 55,000.00 | 55,000.00 | 55,000.00 | 55,000.00 | ||||||||
| Selling & Marketing Exp... | 0.00 | 7,221.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| Depreciation and Amortiz... | 0.00 | -1,545,581.00 | -5,816,801.00 | -1,049,758.00 | -4,635,561.00 | 2,238,293.00 | -5,168,356.00 | -28,188,674.00 | 25,095,466.00 | -9,008,380.00 | 17,275,137.00 | ||||||||
| Other Expenses | 0.00 | -109,164.00 | -157,183.00 | -1,213,540.00 | -1,527,536.00 | -1,465,195.00 | -1,318,516.00 | -1,844,842.00 | -947,544.00 | -1,567,264.00 | 0.00 | ||||||||
| Total Operating Expenses | 0.00 | -62,434.00 | -77,379.00 | -1,173,540.00 | -1,427,566.00 | -1,418,945.00 | -1,263,516.00 | -1,789,842.00 | -892,544.00 | -1,512,264.00 | 1,115,982.00 | ||||||||
| Cost and Exponses | 0.00 | -62,434.00 | -77,379.00 | -1,173,540.00 | -1,427,566.00 | -1,418,945.00 | -1,263,516.00 | -1,789,842.00 | -892,544.00 | -1,512,264.00 | 1,198,216.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
0.00
+0% |
1,592,640.00
+0% |
5,335,942.00
+235% |
689,308.00
-87% |
4,414,891.00
+540% |
-2,534,253.00
-157% |
5,016,774.00
-298% |
27,449,732.00
+447% |
-25,232,893.00
-192% |
7,909,490.00
-131% |
-17,037,488.00
-315% |
||||||||
| Operating Income Ratio | (0.00%) | (0.82%) | (0.91%) | (0.37%) | (0.76%) | (2.27%) | (0.80%) | (0.94%) | (1.04%) | (0.84%) | (1.08%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 266,363.00 | 249,274.00 | 75,175.00 | 51,282.00 | 79,154.00 | 8,720.00 | 1,551.00 | 61.00 | 26,543.00 | 19,699.00 | ||||||||
| Interest Expenses | 0.00 | 94,420.00 | 229,712.00 | 9,126.00 | 0.00 | 0.00 | 0.00 | 595,959.00 | 962,500.00 | 962,795.00 | 965,137.00 | ||||||||
| Total Other Income/Exp... | 0.00 | -143,466.00 | -838,789.00 | -511,593.00 | -382,783.00 | -479,186.00 | -352,080.00 | -1,052,943.00 | -1,318,167.00 | -1,321,532.00 | -1,362,737.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -77,717.00 | ||||||||
| EBITDA ratio | (0.00%) | (0.82%) | (0.91%) | (0.37%) | (0.76%) | (2.27%) | (0.80%) | (0.94%) | (1.04%) | (0.84%) | (0.00%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 0.00 | 1,498,220.00 | 5,106,230.00 | 680,182.00 | 4,414,891.00 | -2,534,253.00 | 5,016,774.00 | 27,449,732.00 | -26,195,393.00 | 7,909,490.00 | -18,400,225.00 | ||||||||
| Income Before Tax Ratio | (0.00%) | (0.77%) | (0.87%) | (0.37%) | (0.76%) | (2.27%) | (0.80%) | (0.94%) | (1.08%) | (0.84%) | (1.16%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | 386,870.00 | 1,228,861.00 | -402,172.00 | 534,171.00 | -1,476,047.00 | 903,449.00 | 8,084,496.00 | -7,908,096.00 | 2,086,093.00 | -5,087,273.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 0.00
+0% |
1,111,350.00
+0% |
3,877,369.00
+249% |
1,082,354.00
-72% |
3,880,720.00
+259% |
-1,058,206.00
-127% |
4,113,325.00
-489% |
19,365,236.00
+371% |
-18,287,297.00
-194% |
5,823,397.00
-132% |
-13,312,952.00
-329% |
||||||||
| Net Income Ratio | (0.00%) | (0.57%) | (0.66%) | (0.58%) | (0.66%) | (0.95%) | (0.65%) | (0.66%) | (0.75%) | (0.62%) | (0.84%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.05 | 0.17 | 0.03 | 0.07 | -0.02 | 0.08 | 0.43 | -0.40 | 0.13 | -0.30 | ||||||||
| Diluted EPS | 0.00 | 0.05 | 0.17 | 0.03 | 0.07 | -0.02 | 0.08 | 0.43 | -0.40 | 0.13 | -0.30 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 21,500,000.00 | 21,500,000.00 | 22,365,250.00 | 41,754,086.00 | 52,536,889.00 | 52,497,797.00 | 49,085,938.00 | 45,310,497.00 | 45,814,565.00 | 44,255,784.00 | 43,841,305.00 | ||||||||
| Diluted Share Outstanding | 21,500,000.00 | 21,500,000.00 | 22,365,250.00 | 41,754,086.00 | 52,536,889.00 | 52,497,797.00 | 49,085,938.00 | 45,310,497.00 | 45,814,565.00 | 45,814,565.00 | 43,841,305.00 | ||||||||