XASXKNI
Market cap9mUSD
Jan 06, Last price
0.18AUD
1D
-7.89%
1Q
2.94%
IPO
-77.12%
Name
Kuniko Ltd
Chart & Performance
P/E
—
P/S
78.43
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
7.21%
Rev. gr., 5y
%
Revenues
194k
+591.43%
Net income
-5m
L+88.33%
CFO
-3m
L+66.15%
Earnings
May 27, 2025
Profile
Kuniko Limited engages in the exploration and development of mineral properties for electromobility in Scandinavia. The company explores for copper, nickel, and cobalt deposits. It holds interest in the Ertelien Nickel-Copper-Cobalt Project; Ringerike Battery Metals Project, Skuterud cobalt project; the Vågå, Undal- Nyberget, and Gullklumpan copper projects; and the Frase, Mia North, and Nemaska South lithium project. The company was formerly known as Koppar Resources Europe Pty Ltd. Kuniko Limited was incorporated in 2017 and is based in Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑06 | 2019‑06 | 2018‑06 | |
| Income | ||||||
Revenues | 194 591.43% | 28 12,234.80% | ||||
Cost of revenue | 4,647 | 1,013 | ||||
Unusual Expense (Income) | ||||||
NOPBT | (4,453) | (985) | ||||
NOPBT Margin | ||||||
Operating Taxes | (189) | |||||
Tax Rate | ||||||
NOPAT | (4,453) | (797) | ||||
Net income | (5,136) 88.33% | (2,727) 33.73% | ||||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 7,781 | 8,126 | ||||
BB yield | -34.43% | -25.69% | ||||
| Debt | ||||||
Debt current | 20 | |||||
Long-term debt | 27 | 94 | ||||
Deferred revenue | ||||||
Other long-term liabilities | ||||||
Net debt | (6,715) | (6,531) | ||||
| Cash flow | ||||||
Cash from operating activities | (3,000) | (1,806) | ||||
CAPEX | (4,622) | (4,759) | ||||
Cash from investing activities | (4,622) | (4,759) | ||||
Cash from financing activities | 7,781 | 7,532 | ||||
FCF | (8,383) | (4,761) | ||||
| Balance | ||||||
Cash | 6,742 | 6,646 | ||||
Long term investments | ||||||
Excess cash | 6,733 | 6,645 | ||||
Stockholders' equity | 16,226 | 12,066 | ||||
Invested Capital | 9,508 | 5,479 | ||||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 75,333 | 62,029 | ||||
Price | 0.30 -41.18% | 0.51 -55.84% | ||||
Market cap | 22,600 -28.56% | 31,635 -51.51% | ||||
EV | 15,885 | 25,103 | ||||
EBITDA | (4,436) | (971) | ||||
EV/EBITDA | ||||||
Interest | 16 | 31 | ||||
Interest/NOPBT | ||||||