XASXMRC
Market cap15mUSD
Jul 26, Last price
0.03AUD
Name
Mineral Commodities Ltd
Chart & Performance
Profile
Mineral Commodities Ltd, together with its subsidiaries, engages in the exploration, development, and evaluation of mineral deposits. The company produces zircon, rutile, garnet, and ilmenite concentrates. It is also involved in graphite mining and processing activities. In addition, the company holds interests in the Tormin mineral sands project located in the Western Cape Province of South Africa; Skaland graphite operation located in the northern Norway on the island of Senja; and Munglinup graphite project located in the Great Southern region of Western Australia. Further, it holds interests in various tenements in Western Australia. Mineral Commodities Ltd was incorporated in 1970 and is headquartered in Belmont, Australia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 28,265 -55.78% | 63,918 5.72% | |||||||
Cost of revenue | 47,880 | 80,263 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (19,616) | (16,345) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (6,707) | (764) | |||||||
Tax Rate | |||||||||
NOPAT | (12,908) | (15,581) | |||||||
Net income | (9,951) -38.28% | (16,123) 265.78% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 11,990 | 1,748 | |||||||
BB yield | -50.86% | -4.19% | |||||||
Debt | |||||||||
Debt current | 3,190 | 6,409 | |||||||
Long-term debt | 5,620 | 4,284 | |||||||
Deferred revenue | 3,225 | ||||||||
Other long-term liabilities | 899 | 1,516 | |||||||
Net debt | 7,612 | 7,508 | |||||||
Cash flow | |||||||||
Cash from operating activities | (10,143) | 1,493 | |||||||
CAPEX | (4,502) | (9,158) | |||||||
Cash from investing activities | (6,813) | (5,634) | |||||||
Cash from financing activities | 16,741 | (341) | |||||||
FCF | (15,566) | (3,247) | |||||||
Balance | |||||||||
Cash | 1,154 | 1,867 | |||||||
Long term investments | 44 | 1,318 | |||||||
Excess cash | |||||||||
Stockholders' equity | 62,857 | 69,648 | |||||||
Invested Capital | 95,485 | 81,704 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 736,674 | 604,494 | |||||||
Price | 0.03 -53.62% | 0.07 -37.27% | |||||||
Market cap | 23,574 -43.48% | 41,710 -30.67% | |||||||
EV | 31,186 | 48,336 | |||||||
EBITDA | (19,616) | (5,508) | |||||||
EV/EBITDA | |||||||||
Interest | 516 | 349 | |||||||
Interest/NOPBT |