XASXKKO
Market cap54mUSD
Jan 06, Last price
0.06AUD
1D
0.00%
1Q
-39.00%
IPO
-74.58%
Name
Kinetiko Energy Ltd
Chart & Performance
Profile
Kinetiko Energy Limited explores for gas and coal bed methane. Its flagship property is the Amersfoort project located in South Africa. The company was incorporated in 2010 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | ||||||||||
Cost of revenue | 3,977 | 3,607 | 3,580 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (3,977) | (3,607) | (3,580) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (24) | 63 | 154 | |||||||
Tax Rate | ||||||||||
NOPAT | (3,954) | (3,670) | (3,735) | |||||||
Net income | (5,320) 22.72% | (4,336) -25.49% | (5,819) 241.30% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 11,312 | 7,921 | 5,491 | |||||||
BB yield | -11.27% | -12.28% | -13.32% | |||||||
Debt | ||||||||||
Debt current | 1,467 | 250 | ||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (5,744) | (12,479) | (8,407) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,752) | (3,863) | (3,637) | |||||||
CAPEX | (23) | (132) | (193) | |||||||
Cash from investing activities | (4,034) | (1,731) | (1,245) | |||||||
Cash from financing activities | 11,437 | 7,807 | 6,038 | |||||||
FCF | (70,373) | (3,719) | (3,568) | |||||||
Balance | ||||||||||
Cash | 7,212 | 3,561 | 1,348 | |||||||
Long term investments | 8,918 | 7,309 | ||||||||
Excess cash | 7,212 | 12,479 | 8,657 | |||||||
Stockholders' equity | 72,225 | 12,221 | 9,140 | |||||||
Invested Capital | 66,481 | 732 | ||||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,224,493 | 741,632 | 624,736 | |||||||
Price | 0.08 -5.75% | 0.09 31.82% | 0.07 -40.00% | |||||||
Market cap | 100,408 55.62% | 64,522 56.48% | 41,233 -34.17% | |||||||
EV | 94,752 | 52,043 | 32,825 | |||||||
EBITDA | (3,926) | (3,560) | (3,558) | |||||||
EV/EBITDA | ||||||||||
Interest | 13 | 5 | 1,712 | |||||||
Interest/NOPBT |