XASXEMS
Market cap851kUSD
Dec 24, Last price
0.01AUD
1D
-7.69%
1Q
-36.84%
IPO
-95.29%
Name
Eastern Metals Ltd
Chart & Performance
P/E
—
P/S
27.28
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
50k
+378.01%
Net income
-2m
L-23.84%
CFO
-2m
L-34.28%
Profile
Eastern Metals Limited operates as a base and precious metals exploration company in Australia. The company primarily explores copper, gold, lead, zinc, and silver deposits. Its primary projects are the Arunta project in the Northern Territory, and the Cobar and Thomson projects in New South Wales. The company was incorporated in 2020 and is based in Birchgrove, 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 | 50 378.01% | 10 2,789.50% | 362 448.48% | |
Cost of revenue | 1,973 | 774 | 1,246 | |
Unusual Expense (Income) | ||||
NOPBT | (1,923) | (763) | (1,246) | |
NOPBT Margin | ||||
Operating Taxes | 1 | (224) | ||
Tax Rate | ||||
NOPAT | (1,923) | (763) | (1,022) | |
Net income | (1,893) -23.84% | (2,486) -15.49% | (2,942) 560.36% | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 525 | 1,215 | 5,510 | |
BB yield | -20.80% | -40.84% | -101.03% | |
| Debt | ||||
Debt current | ||||
Long-term debt | ||||
Deferred revenue | ||||
Other long-term liabilities | ||||
Net debt | (1,046) | (2,357) | (3,886) | |
| Cash flow | ||||
Cash from operating activities | (1,796) | (2,732) | (1,724) | |
CAPEX | 1 | (81) | (699) | |
Cash from investing activities | (91) | (776) | ||
Cash from financing activities | 484 | 1,294 | 6,005 | |
FCF | (2,753) | (94) | (1,805) | |
| Balance | ||||
Cash | 1,046 | 2,357 | 3,886 | |
Long term investments | ||||
Excess cash | 1,043 | 2,357 | 3,886 | |
Stockholders' equity | 1,949 | 3,273 | 4,331 | |
Invested Capital | 906 | 916 | 445 | |
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 84,084 | 55,080 | 45,446 | |
Price | 0.03 -44.44% | 0.05 -55.00% | 0.12 | |
Market cap | 2,523 -15.19% | 2,974 -45.46% | 5,453 | |
EV | 1,477 | 617 | 1,567 | |
EBITDA | (1,913) | (754) | (1,241) | |
EV/EBITDA | ||||
Interest | ||||
Interest/NOPBT | ||||