XASXTVN
Market cap130mUSD
Dec 27, Last price
0.11AUD
1D
0.00%
1Q
129.17%
Jan 2017
-18.07%
Name
Tivan Ltd
Chart & Performance
Profile
TNG Limited engages in the exploration, evaluation, and development of mineral properties in Australia. The company primarily explores for iron, vanadium, titanium, nickel, and cobalt deposits. Its flagship property is the Mount Peake project located to the north-west of Alice Springs in the Northern Territory. TNG Limited was incorporated in 1970 and is based in Subiaco, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 75 | |||||||||
Cost of revenue | 523 | 3,106 | 4,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (523) | (3,031) | (4,000) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 82 | 312 | (44) | |||||||
Tax Rate | ||||||||||
NOPAT | (605) | (3,343) | (3,956) | |||||||
Net income | (67,835) 857.85% | (7,082) 44.68% | (4,895) 68.50% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 8,589 | 154 | 11,823 | |||||||
BB yield | -7.39% | -0.15% | -17.71% | |||||||
Debt | ||||||||||
Debt current | 3,569 | 192 | 103 | |||||||
Long-term debt | 126 | 40 | 119 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 127 | 126 | 22 | |||||||
Net debt | 3,219 | (1,164) | (14,512) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,324) | (4,789) | (3,262) | |||||||
CAPEX | (90) | (7,590) | (5,351) | |||||||
Cash from investing activities | (8,314) | (8,279) | (5,381) | |||||||
Cash from financing activities | 11,706 | (76) | 11,651 | |||||||
FCF | 1,590 | 61,399 | (8,414) | |||||||
Balance | ||||||||||
Cash | 378 | 1,298 | 14,639 | |||||||
Long term investments | 98 | 98 | 95 | |||||||
Excess cash | 476 | 1,392 | 14,734 | |||||||
Stockholders' equity | 13,832 | 71,923 | 70,847 | |||||||
Invested Capital | 17,052 | 70,869 | 56,246 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,591,521 | 1,357,051 | 1,335,133 | |||||||
Price | 0.07 -1.35% | 0.07 48.00% | 0.05 -16.67% | |||||||
Market cap | 116,181 15.69% | 100,422 50.43% | 66,757 -6.81% | |||||||
EV | 119,400 | 99,258 | 52,245 | |||||||
EBITDA | (523) | (2,551) | (3,658) | |||||||
EV/EBITDA | ||||||||||
Interest | 4,872 | 7 | 8 | |||||||
Interest/NOPBT |