Loading...
XASXMAN
Market cap9mUSD
Jan 03, Last price  
0.02AUD
1D
4.35%
1Q
-20.00%
Jan 2017
-99.97%
Name

Mandrake Resources Ltd

Chart & Performance

D1W1MN
XASX:MAN chart
P/E
—
P/S
20.44
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
184.85%
Rev. gr., 5y
-76.65%
Revenues
737k
+83.22%
401,8026,653,1263,475,0955,025,8835,136,7184,328,5055,122,9464,630,0493,664,7963,702,6303,140,0903,123,10145000023,679402,018736,583
Net income
-198k
L-36.31%
-1,160,889-2,017,503-5,098,352353,414-4,327,977-1,537,307-935,781-307,093-1,859,140-3,783,134-1,469,402-1,710,7652,503,699-594,046-547,107-788,931-3,108,541-559,764-310,619-197,830
CFO
241k
P
000285,849-1,214,379-75,856-960,056-156,548-233,861-87,303-611,27318,759-225,375-435,995-186,219-687,777-341,160-418,348-105,313240,812
Earnings
Mar 10, 2025

Profile

Mandrake Resources Limited engages in the exploration and evaluation of mineral resources. It explores for gold, silver, nickel, and copper deposits. The company's principal property is the Jimperding project consisting of 140 square kilometers exploration license application situated in the north east of Perth, Western Australia. It also owns a 100% interest in the Berinka Pine Creek project covering an area of 289 square kilometers located in the Pine Creek Orogen, Northern Territory. The company was formerly known as Bronson Group Limited and changed its name to Mandrake Resources Limited in August 2019. Mandrake Resources Limited was incorporated in 1986 and is based in West Perth, Australia.
URL
http://bronsongroup.com.au/
IPO date
May 29, 1987
Employees
13
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
737
83.22%
402
1,597.78%
24
 
Cost of revenue
934
694
583
Unusual Expense (Income)
NOPBT
(198)
(292)
(560)
NOPBT Margin
Operating Taxes
(19)
(145)
Tax Rate
NOPAT
(198)
(273)
(415)
Net income
(198)
-36.31%
(311)
-44.51%
(560)
-81.99%
Dividends
Dividend yield
Proceeds from repurchase of equity
(5)
3,852
1,344
BB yield
0.03%
-15.00%
-8.26%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
Net debt
(14,921)
(16,810)
(16,263)
Cash flow
Cash from operating activities
241
(105)
(418)
CAPEX
(2,124)
(3,242)
(739)
Cash from investing activities
(2,124)
(3,242)
(739)
Cash from financing activities
(5)
3,894
1,357
FCF
(2,322)
(3,497)
(1,008)
Balance
Cash
14,921
16,810
16,263
Long term investments
Excess cash
14,884
16,789
16,262
Stockholders' equity
23,716
23,499
19,681
Invested Capital
8,831
6,710
3,420
ROIC
ROCE
EV
Common stock shares outstanding
609,175
558,438
478,230
Price
0.03
-36.96%
0.05
35.29%
0.03
-80.00%
Market cap
17,666
-31.23%
25,688
57.99%
16,260
-71.16%
EV
2,745
8,879
(3)
EBITDA
(198)
(273)
(415)
EV/EBITDA
0.01
Interest
Interest/NOPBT