Tarkkailuluettelot Ideat ProPicks AI Haku Tiedonhaku Graafit Tallennettu työ

Atlas Pearls Limited

ASX:ATP

Australia / Kulutustuotteet / Tekstiilit, asusteet ja luksustuotteet

Yhteenveto

10 vuoden rahoitusvälineet

Osakekurssi

0,14 AUD


Key Metrics	Latest
Total Revenue	33,99 M
Adjusted EBITDA	16,38 M
EBITDA Margin	48,2%
Net Profit Margin	38,8%
Total Assets	83,945 M
Total Debt	405,722 K

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Jun-15	Jun-16	Jun-17	Jun-18	Jun-19	Jun-20	Jun-21	Jun-22	Jun-23	Jun-24	12 Months

Revenue	12	18	16	14	16	14	18	22	27	42	34
% Growth		52.1%	-11.3%	-13.4%	14.7%	-15.4%	33.0%	17.7%	26.5%	53.3%

Adjusted EBITDA	(3)	2	1	(1)	(2)	(3)	5	4	10	22	16
% Margin	-26.5%	11.3%	4.9%	-7.5%	-11.8%	-20.1%	27.1%	18.9%	35.8%	53.8%	48.2%

Adjusted EBIT	(4)	2	0	(1)	(2)	(3)	5	4	10	22	16
% Margin	-31.4%	9.2%	2.0%	-9.3%	-13.6%	-23.0%	25.8%	17.8%	35.0%	53.0%	47.1%

Adjusted Net Income	(4)	(1)	1	(2)	(5)	(5)	4	3	9	19	13
% Margin	-34.1%	-2.7%	5.2%	-12.9%	-30.0%	-35.9%	20.6%	13.3%	31.7%	44.6%	38.8%

Adjusted Basic EPS	(0.01)	(0.00)	0.00	(0.00)	(0.01)	(0.01)	0.01	0.01	0.02	0.04	0.03

Tukevat laskelmat

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
AUD	Fiscal Year Ending										Latest
(in millions)	Jun-15	Jun-16	Jun-17	Jun-18	Jun-19	Jun-20	Jun-21	Jun-22	Jun-23	Jun-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	12	18	16	14	16	14	18	22	27	42	34
% Growth	NA	52.1%	-11.3%	-13.4%	14.7%	-15.4%	33.0%	17.7%	26.5%	53.3%

Cost of Revenue	(7)	(8)	(9)	(9)	(12)	(11)	(9)	(12)	(11)	(10)	(10)
Gross Profit	5	10	7	5	4	3	10	10	16	32	24
% Revenue	39.9%	54.9%	43.7%	34.8%	24.8%	20.2%	53.3%	46.2%	59.9%	75.8%	69.7%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
General and Admin	(7)	(6)	(6)	(6)	(6)	(5)	(5)	(5)	(6)	(9)	(9)
Other Inc / (Exp)	(4)	(0)	1	(1)	1	(4)	4	1	0	17	16
Total Operating Exp	(12)	(7)	(6)	(7)	(5)	(9)	(1)	(4)	(7)	8	7

Operating Income	(7)	3	1	(2)	(1)	(7)	9	6	10	40	30
% Revenue	-58.9%	17.4%	7.7%	-12.0%	-5.3%	-48.4%	46.6%	26.3%	35.9%	94.8%	89.6%

Interest Expense	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0
Pre-tax Income	(8)	3	1	(2)	(1)	(7)	8	5	10	40	31
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(1)	(2)	0	(0)	(2)	(1)	(1)	(1)	(1)	(8)	(7)
Net Income to Company	(8)	1	1	(2)	(4)	(8)	7	5	9	31	24
% Margin	-67.1%	5.3%	5.5%	-14.4%	-22.1%	-58.8%	36.8%	21.3%	33.4%	75.5%	70.0%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	0	0	0
Net Income to Stockholders	(8)	1	1	(2)	(4)	(8)	7	5	9	31	24

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	(8)	1	1	(2)	(4)	(8)	7	5	9	31	24
% Margin	-67.1%	5.3%	5.5%	-14.4%	-22.1%	-58.8%	36.8%	21.3%	33.4%	75.5%	70.0%

As Reported
Basic EPS (Continuing Ops)	(0.02)	0.00	0.00	(0.00)	(0.01)	(0.02)	0.02	0.01	0.02	0.07	0.05
Diluted EPS (Continuing Ops)	(0.02)	0.00	0.00	(0.00)	(0.01)	(0.02)	0.02	0.01	0.02	0.07	0.05

WA Basic Shares Out.	339.52	415.84	421.53	422.22	424.81	424.81	424.81	424.87	424.81	427.19	439.75
WA Diluted Shares Out.	339.52	421.34	426.03	425.22	424.81	424.81	424.81	443.57	443.50	442.50	441.40

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(8)	3	1	(2)	(1)	(7)	8	5	10	40	31
Addback: Net Interest Expense	0	0	0	0	0	0	0	0	0	(0)	(0)
Addback: Other Non Operating Expenses, Total	(2)	0	(1)	0	0	(1)	0	0	0	(0)	(0)
Addback: Depreciation & Amortization	1	0	0	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	(0)	0	0	(0)	0	0	0	0	0	0	0
Addback: Asset Writedown	6	(2)	(0)	0	(2)	4	(4)	(2)	(1)	(17)	(14)
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	(1)	0	0	0	0	(0)	(0)	0	0	0	0
Adjusted EBITDA	(3)	2	1	(1)	(2)	(3)	5	4	10	22	16
% Margin	-26.5%	11.3%	4.9%	-7.5%	-11.8%	-20.1%	27.1%	18.9%	35.8%	53.8%	48.2%

Adjusted EBIT	(4)	2	0	(1)	(2)	(3)	5	4	10	22	16
% Margin	-31.4%	9.2%	2.0%	-9.3%	-13.6%	-23.0%	25.8%	17.8%	35.0%	53.0%	47.1%

Adjusted Net Income Reconciliation
Net Income to Company	(8)	1	1	(2)	(4)	(8)	7	5	9	31	24
Addback: Unusual Items	5	(2)	(0)	0	(2)	4	(4)	(2)	(1)	(17)	(14)
Less: Tax Benefit of Unusual Items (26%)	(1)	1	0	(0)	0	(1)	1	1	0	5	4
Adjusted Net Income	(4)	(1)	1	(2)	(5)	(5)	4	3	9	19	13
% Margin	-34.1%	-2.7%	5.2%	-12.9%	-30.0%	-35.9%	20.6%	13.3%	31.7%	44.6%	38.8%

Kaikki oikeudet pidätetään. Käyttöehdot

Latausvirhe

Atlas Pearls Limited

ASX:ATP

Australia / Kulutustuotteet / Tekstiilit, asusteet ja luksustuotteet

10 vuoden rahoitusvälineet