XASX
IVZ
Market cap54mUSD
Jul 25, Last price
0.05AUD
1D
0.00%
1Q
1.96%
Jan 2017
73.33%
IPO
-75.89%
Name
Invictus Energy Ltd
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
28.78%
Rev. gr., 5y
-7.79%
Revenues
0k
Net income
-5m
L+7.38%
CFO
-3m
L+0.16%
Earnings
Sep 29, 2025
Profile
Invictus Energy Limited, an independent upstream oil and gas company, engages in the exploration and appraisal of the Cabora Bassa project. It holds 80% interest in SG 4571 that covers an area of 360,000 hectares located in the Cabora Bassa Basin in northern Zimbabwe. The company was formerly known as Interpose Holdings Limited and changed its name to Invictus Energy Limited in June 2018. Invictus Energy Limited was incorporated in 2011 and is headquartered in West Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | |
| Income | |||||||||
Revenues | |||||||||
Cost of revenue | 3,749 | 5,067 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (3,749) | (5,067) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (292) | ||||||||
Tax Rate | |||||||||
NOPAT | (3,749) | (4,774) | |||||||
Net income | (5,003) 7.38% | (4,659) 27.87% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 30,027 | 57,081 | |||||||
BB yield | -36.10% | -55.97% | |||||||
| Debt | |||||||||
Debt current | 167 | 146 | |||||||
Long-term debt | 271 | 438 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (2,938) | (22,468) | |||||||
| Cash flow | |||||||||
Cash from operating activities | (2,575) | (2,570) | |||||||
CAPEX | (47,288) | (48,666) | |||||||
Cash from investing activities | (47,288) | (49,456) | |||||||
Cash from financing activities | 30,192 | 60,923 | |||||||
FCF | (125,576) | (4,516) | |||||||
| Balance | |||||||||
Cash | 3,256 | 22,932 | |||||||
Long term investments | 121 | 121 | |||||||
Excess cash | 3,377 | 23,053 | |||||||
Stockholders' equity | 123,447 | 96,050 | |||||||
Invested Capital | 120,289 | 73,362 | |||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | 1,320,397 | 886,755 | |||||||
Price | 0.06 -45.22% | 0.12 -34.29% | |||||||
Market cap | 83,185 -18.43% | 101,977 -7.46% | |||||||
EV | 80,667 | 80,241 | |||||||
EBITDA | (3,507) | (4,816) | |||||||
EV/EBITDA | |||||||||
Interest | 65 | ||||||||
Interest/NOPBT | |||||||||