No data to show
XASX
CRB
Market cap693kUSD
Apr 08, Last price
0.00AUD
1D
-33.33%
1Q
-50.00%
IPO
-83.33%
Name
Carbine Resources Ltd
Chart & Performance
P/E
—
P/S
18.56
EPS
—
Div Yield, %
—
Shrs. gr., 5y
23.81%
Rev. gr., 5y
0.66%
Revenues
59k
+125.74%
Net income
-1m
L-13.15%
CFO
-1m
L+6.66%
Earnings
May 30, 2025
Profile
Carbine Resources Limited engages in the exploration, evaluation, and development of mineral properties in Australia. It holds a 100% interest in the Muchea West silica sand project located to the northeast of Perth. Carbine Resources Limited was incorporated in 2006 and is based in Subiaco, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 59 125.74% | 26 125.71% | |||||||
Cost of revenue | 1,349 | 795 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (1,289) | (769) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (23) | ||||||||
Tax Rate | |||||||||
NOPAT | (1,289) | (746) | |||||||
Net income | (1,292) -13.15% | (1,488) -16.16% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (3) | ||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | |||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (1,318) | (2,393) | |||||||
| Cash flow | |||||||||
Cash from operating activities | (1,075) | (1,008) | |||||||
CAPEX | |||||||||
Cash from investing activities | (299) | ||||||||
Cash from financing activities | (1) | ||||||||
FCF | (2,294) | (651) | |||||||
| Balance | |||||||||
Cash | 1,268 | 2,343 | |||||||
Long term investments | 50 | 50 | |||||||
Excess cash | 1,315 | 2,392 | |||||||
Stockholders' equity | 9,720 | 9,728 | |||||||
Invested Capital | 8,405 | 7,336 | |||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | 522,951 | 479,772 | |||||||
Price | 0.01 | ||||||||
Market cap | 2,615 | ||||||||
EV | 1,297 | ||||||||
EBITDA | (1,289) | (766) | |||||||
EV/EBITDA | |||||||||
Interest | |||||||||
Interest/NOPBT | |||||||||