Hydrocarbon Dynamics Ltd

Chart & Performance

D1W1MN

P/E

—

P/S

13.54

EPS

—

Div Yield, %

—

Shrs. gr., 5y

25.56%

Rev. gr., 5y

-2.48%

Revenues

159k

-72.26%

Net income

-996k

L-71.94%

CFO

Earnings

May 28, 2025

Profile

Hydrocarbon Dynamics Limited engages in the clean oil technology business worldwide. It is also involved in the evaluation of oil projects. The company was incorporated in 2005 and is headquartered in Melbourne, Australia.

URL

http://ww1.hydrocarbondynamics.com/

IPO date

Apr 21, 2006

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title AUD in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title AUD in thousands, except ratios and share amounts	2024‑12	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	159 -72.26%	574 65.72%	346 439.74%
Cost of revenue	290	1,870	2,039
Unusual Expense (Income)
NOPBT	(131)	(1,296)	(1,693)
NOPBT Margin
Operating Taxes			5
Tax Rate
NOPAT	(131)	(1,296)	(1,693)
Net income	(996) -71.94%	(3,550) 110.30%	(1,688) -49.82%
Dividends
Dividend yield
Proceeds from repurchase of equity	662	1,262	1,505
BB yield		-50.35%	-19.50%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
Net debt	(770)	(974)	(1,381)
Cash flow
Cash from operating activities		(1,662)	(1,581)
CAPEX		1	(10)
Cash from investing activities			(10)
Cash from financing activities	662	1,262	1,560
FCF	(50)	(1,144)	(1,595)
Balance
Cash	770	974	1,381
Long term investments
Excess cash	762	945	1,364
Stockholders' equity	930	1,214	3,562
Invested Capital	168	269	2,198
ROIC
ROCE
EV
Common stock shares outstanding	818,999	626,653	551,298
Price		0.00 -71.43%	0.01 7.69%
Market cap		2,507 -67.52%	7,718 34.85%
EV		1,533	6,337
EBITDA	(131)	(1,294)	(1,690)
EV/EBITDA
Interest	4	8	3
Interest/NOPBT