Loading...
XASXMXO
Market cap4mUSD
Dec 23, Last price  
0.03AUD
1D
-6.67%
1Q
21.74%
Jan 2017
-73.33%
IPO
-99.30%
Name

Motio Ltd

Chart & Performance

D1W1MN
XASX:MXO chart
P/E
—
P/S
0.93
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
13.93%
Rev. gr., 5y
23.45%
Revenues
8m
+27.13%
0-11,01201,211,7233,452,9912,931,3523,090,8632,918,2732,671,9022,881,0794,544,7366,581,9128,367,366
Net income
-2m
L+16.77%
-1,320,723-683,977-329,114-8,943,251-2,515,909-2,187,099300,106-1,377,646-72,205-373,507-3,672,842-1,783,720-2,082,888
CFO
266k
P
-1,101,149-245,230-195,405-885,756153,451-449,827-52,945447,816256,5851,323,200-612,224-282,631265,754
Earnings
Feb 26, 2025

Profile

Motio Limited operates as an audience experience and digital place-based media company in Australia. It operates Motio Health, an audience experience platform that offers information, communication, and entertainment in medical practice waiting rooms; Motio Go, a Petro-retail Network; Motio Play, a national network of indoor sports and leisure centers; and Spawtz, a robust software and data infrastructure system for venues and players. The company was formerly known as XTD Limited and changed its name to Motio Limited in November 2020. The company is based in Sydney, Australia.
URL
https://www.motio.com.au/
IPO date
May 09, 2011
Employees
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
8,367
27.13%
6,582
44.82%
4,545
57.74%
Cost of revenue
7,026
8,508
5,127
Unusual Expense (Income)
NOPBT
1,341
(1,926)
(582)
NOPBT Margin
16.03%
Operating Taxes
(162)
(86)
(205)
Tax Rate
NOPAT
1,503
(1,840)
(377)
Net income
(2,083)
16.77%
(1,784)
-51.43%
(3,673)
883.34%
Dividends
Dividend yield
Proceeds from repurchase of equity
153
(6)
BB yield
-1.85%
0.05%
Debt
Debt current
725
327
112
Long-term debt
2,322
2,319
388
Deferred revenue
Other long-term liabilities
43
(43)
275
Net debt
1,930
1,128
(1,383)
Cash flow
Cash from operating activities
266
(283)
(612)
CAPEX
(311)
(105)
(1,558)
Cash from investing activities
(330)
(105)
(1,933)
Cash from financing activities
(311)
(43)
(116)
FCF
1,391
(1,561)
(969)
Balance
Cash
1,117
1,474
1,857
Long term investments
1
44
26
Excess cash
699
1,189
1,656
Stockholders' equity
4,419
5,718
6,328
Invested Capital
6,386
6,995
5,197
ROIC
22.46%
ROCE
18.93%
EV
Common stock shares outstanding
266,334
259,428
241,226
Price
0.02
-43.75%
0.03
-31.91%
0.05
-52.53%
Market cap
4,794
-42.25%
8,302
-26.78%
11,338
-40.20%
EV
6,724
9,430
9,954
EBITDA
1,341
(566)
1,299
EV/EBITDA
5.01
7.66
Interest
254
88
13
Interest/NOPBT
18.95%