No data to show
XASX
M2R
Market cap860kUSD
Apr 11, Last price
0.00AUD
1D
0.00%
1Q
-25.00%
IPO
-99.27%
Name
Miramar Resources Ltd
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
0k
Net income
-2m
L+37.09%
CFO
-798k
L-36.72%
Earnings
Sep 11, 2025
Profile
Miramar Resources Limited engages in the exploration and evaluation of mining tenements in Australia. The company primarily explores for gold, nickel, copper, and platinum group element deposits. It holds interests in three underexplored gold projects, including the Gidji JV, Glandore, and Randalls located within the Eastern Goldfields region near Kalgoorlie in Western Australia; two projects covering under-explored greenstone belts, such as the Lang Well and Lakeside in Murchison region; and two projects comprising the Whaleshark and Bangemall in Gascoyne region in Western Australia. The company was incorporated in 2019 and is based in South Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | |
| Income | |||||
Revenues | 8 -94.49% | ||||
Cost of revenue | 507 | 848 | 890 | ||
Unusual Expense (Income) | |||||
NOPBT | (507) | (848) | (881) | ||
NOPBT Margin | |||||
Operating Taxes | 3 | (21) | |||
Tax Rate | |||||
NOPAT | (507) | (848) | (860) | ||
Net income | (1,906) 37.09% | (1,390) 1.08% | (1,375) 34.84% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 1,901 | 974 | 2,188 | ||
BB yield | -179.76% | -38.10% | -41.63% | ||
| Debt | |||||
Debt current | 22 | 22 | 82 | ||
Long-term debt | 22 | 24 | 82 | ||
Deferred revenue | |||||
Other long-term liabilities | |||||
Net debt | (426) | (446) | (3,283) | ||
| Cash flow | |||||
Cash from operating activities | (798) | (1,260) | (1,046) | ||
CAPEX | (2,676) | (2,781) | |||
Cash from investing activities | (1,088) | (2,676) | (2,781) | ||
Cash from financing activities | 1,876 | 1,002 | 2,108 | ||
FCF | (9,223) | 5,005 | (3,580) | ||
| Balance | |||||
Cash | 414 | 435 | 3,392 | ||
Long term investments | 56 | 56 | 56 | ||
Excess cash | 470 | 492 | 3,447 | ||
Stockholders' equity | 8,965 | 8,790 | 8,969 | ||
Invested Capital | 8,517 | 8,332 | 5,604 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 151,043 | 73,011 | 61,111 | ||
Price | 0.01 -80.00% | 0.04 -59.30% | 0.09 -52.22% | ||
Market cap | 1,057 -58.62% | 2,555 -51.38% | 5,256 -34.91% | ||
EV | 631 | 2,109 | 1,972 | ||
EBITDA | (507) | (720) | (745) | ||
EV/EBITDA | |||||
Interest | 865 | ||||
Interest/NOPBT | |||||