XASXCUS
Market cap2mUSD
Dec 23, Last price
0.03AUD
1D
0.00%
1Q
-32.61%
IPO
-86.52%
Name
Copper Search Ltd
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
5.88%
Rev. gr., 5y
%
Revenues
0k
Net income
-5m
L+43.14%
CFO
-5m
L+69.81%
Profile
Copper Search Limited engages in the exploration of minerals exploration tenements located in South Australia. Its flagship project includes the Peake Project that comprises copper-gold deposits covering an area of 5,560 square kilometers located in the Northern Gawler Craton, South Australia. The company was incorporated in 2021 and is based in Magill, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | |
| Income | ||||||
Revenues | ||||||
Cost of revenue | 5,294 | 1,344 | 1,177 | |||
Unusual Expense (Income) | ||||||
NOPBT | (5,294) | (1,344) | (1,177) | |||
NOPBT Margin | ||||||
Operating Taxes | (533) | (9) | ||||
Tax Rate | ||||||
NOPAT | (5,294) | (811) | (1,168) | |||
Net income | (5,063) 43.14% | (3,537) 11.63% | (3,168) 246.43% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 3,004 | 10,932 | ||||
BB yield | -29.40% | |||||
| Debt | ||||||
Debt current | 25 | 24 | 34 | |||
Long-term debt | 96 | 121 | 139 | |||
Deferred revenue | ||||||
Other long-term liabilities | 4 | 2 | 4 | |||
Net debt | (3,726) | (5,635) | (3,697) | |||
| Cash flow | ||||||
Cash from operating activities | (4,816) | (2,836) | (2,818) | |||
CAPEX | (94) | (263) | (140) | |||
Cash from investing activities | (94) | 4,746 | (5,149) | |||
Cash from financing activities | 2,977 | (38) | 10,932 | |||
FCF | (5,503) | 4,289 | (6,396) | |||
| Balance | ||||||
Cash | 3,847 | 5,780 | 3,871 | |||
Long term investments | ||||||
Excess cash | 3,847 | 5,780 | 3,871 | |||
Stockholders' equity | 4,140 | 5,967 | 9,251 | |||
Invested Capital | 357 | 273 | 5,471 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 112,285 | 84,386 | 84,386 | |||
Price | 0.09 -66.91% | 0.28 | ||||
Market cap | 10,218 -55.97% | 23,206 | ||||
EV | 6,492 | 17,571 | ||||
EBITDA | (5,214) | (1,284) | (1,166) | |||
EV/EBITDA | ||||||
Interest | ||||||
Interest/NOPBT | ||||||