XASXNYM
Market cap5mUSD
Dec 27, Last price
0.05AUD
1D
0.00%
1Q
122.73%
IPO
-81.51%
Name
Narryer Metals Ltd
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
0k
Net income
-3m
L-2.29%
CFO
0k
P
Earnings
May 20, 2025
Profile
Narryer Metals Limited operates as an exploration company in Australia. It focuses on the discovery of nickel, copper, platinum group element, rare earth element, and gold deposits. The company holds interests in the Narryer projects, which covers approximately 1900 square kilometers located in Mt Nairn and Mt Gould, Western Australia; and Gawler Craton projects that comprises four exploration tenements covering an area of approximately 2000 square kilometers located in Ceduna and Sturt, South Australia. Narryer Metals Limited was incorporated in 2021 and is based in West Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | |
| Income | ||||
Revenues | ||||
Cost of revenue | 733 | 2,011 | ||
Unusual Expense (Income) | ||||
NOPBT | (733) | (2,011) | ||
NOPBT Margin | ||||
Operating Taxes | (2,736) | |||
Tax Rate | ||||
NOPAT | (733) | 725 | ||
Net income | (2,963) -2.29% | (3,032) 22,031.66% | ||
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 2,270 | 5,138 | ||
BB yield | -231.25% | |||
| Debt | ||||
Debt current | ||||
Long-term debt | ||||
Deferred revenue | ||||
Other long-term liabilities | ||||
Net debt | (687) | (1,096) | (3,908) | |
| Cash flow | ||||
Cash from operating activities | (2,802) | (1,230) | ||
CAPEX | (183) | (10) | ||
Cash from investing activities | (183) | (10) | ||
Cash from financing activities | 2,270 | 5,138 | ||
FCF | (757) | (742) | 820 | |
| Balance | ||||
Cash | 687 | 1,096 | 3,908 | |
Long term investments | ||||
Excess cash | 687 | 1,096 | 3,908 | |
Stockholders' equity | 1,764 | 1,303 | 4,237 | |
Invested Capital | 1,077 | 206 | 329 | |
ROIC | 179.18% | |||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 47,550 | 23,144 | ||
Price | 0.04 -57.32% | 0.08 -14.58% | 0.10 | |
Market cap | 3,899 75.49% | 2,222 | ||
EV | 2,803 | (1,686) | ||
EBITDA | (733) | (2,011) | ||
EV/EBITDA | 0.84 | |||
Interest | ||||
Interest/NOPBT | ||||