XASXCPM
Market cap1mUSD
Dec 20, Last price
0.04AUD
1D
5.26%
1Q
-27.27%
IPO
-85.96%
Name
Cooper Metals Ltd
Chart & Performance
P/E
—
P/S
24.81
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
126k
+2,406.79%
Net income
-1m
L+39.79%
CFO
-1m
L+11.68%
Profile
Cooper Metals Limited, a mineral exploration company, focuses on identifying, acquiring, and developing copper and gold in Australia. Its flagship project is the Mt Isa East project that comprises five tenements covering a combined area of approximately 1,300 square kilometers in the Mount Isa district of north-west Queensland. The company holds a 100% interest in the Yamarna gold project consisting of two exploration licences covering an area of 171 square kilometers located in east Laverton, Yamarna; and the Gooroo gold project comprising one granted exploration licence covering an area approximately 150 square kilometers located in north of Perth, Western Australia. The company was incorporated in 2021 and is headquartered in Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | |
| Income | ||||
Revenues | 126 2,406.79% | 5 | ||
Cost of revenue | 1,176 | 987 | 562 | |
Unusual Expense (Income) | ||||
NOPBT | (1,050) | (982) | (562) | |
NOPBT Margin | ||||
Operating Taxes | 5 | 4 | ||
Tax Rate | ||||
NOPAT | (1,050) | (987) | (562) | |
Net income | (1,420) 39.79% | (1,016) 43.55% | (708) 81,507.38% | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 5,122 | 2,233 | 4,997 | |
BB yield | -112.28% | -30.85% | ||
| Debt | ||||
Debt current | ||||
Long-term debt | ||||
Deferred revenue | ||||
Other long-term liabilities | ||||
Net debt | (2,967) | (1,560) | (3,079) | |
| Cash flow | ||||
Cash from operating activities | (1,093) | (979) | (716) | |
CAPEX | (3,000) | (2,931) | (1,317) | |
Cash from investing activities | (3,000) | (2,931) | (1,317) | |
Cash from financing activities | 5,500 | 2,392 | 4,997 | |
FCF | (9,481) | 1,341 | (2,958) | |
| Balance | ||||
Cash | 2,967 | 1,560 | 3,079 | |
Long term investments | ||||
Excess cash | 2,960 | 1,560 | 3,079 | |
Stockholders' equity | 11,346 | 7,013 | 5,308 | |
Invested Capital | 8,386 | 5,453 | 2,229 | |
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 65,163 | 45,243 | 40,000 | |
Price | 0.07 -56.25% | 0.16 | ||
Market cap | 4,561 -36.99% | 7,239 | ||
EV | 1,595 | 5,679 | ||
EBITDA | (679) | (948) | (556) | |
EV/EBITDA | ||||
Interest | ||||
Interest/NOPBT | ||||