Emyria Limited (EMD.AX)
AUD 0.03
(-3.33%)
AUD 0.03
(-3.33%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 2.2 Million | 1.59 Million | 1.82 Million | 1.97 Million | 1.01 Million | 109.9 Thousand |
| Cost of Revenue | 2.37 Million | 4.91 Million | 6.23 Million | 3.56 Million | 3.8 Million | 1.72 Million |
| Gross Profit | -167.54 Thousand | -3.32 Million | -4.41 Million | -1.58 Million | -2.78 Million | -1.61 Million |
| Operating Expenses | 4.09 Million | 3.79 Million | 4.12 Million | 4.12 Million | 2.84 Million | 1.09 Million |
| Selling, General and Administrative Expenses | 1.8 Million | 1.99 Million | 1.91 Million | 1.5 Million | 1.33 Million | 869.72 Thousand |
| Research and Development Expenses | 2.28 Million | 1.79 Million | 2.2 Million | 2.61 Million | 1.5 Million | 221.48 Thousand |
| Other Expenses | - | 2.21 Million | 1.73 Million | 1.61 Million | 427.59 Thousand | - |
| Cost and Expenses | 6.46 Million | 8.71 Million | 10.36 Million | 7.68 Million | 6.64 Million | 2.81 Million |
| Operating Income | -4.26 Million | -7.11 Million | -8.53 Million | -5.71 Million | -5.63 Million | -2.7 Million |
| Interest Expense | 253.3 Thousand | 128.79 Thousand | 72.22 Thousand | 66.85 Thousand | 59.54 Thousand | 4044.00 |
| Income Tax Expense | -2.52 Million | -2.08 Million | -1.16 Million | 5.00 | -1.00 | 4.00 |
| Earnings before Tax | -13.98 Million | -7.22 Million | -8.48 Million | -4.9 Million | -5.23 Million | -2.68 Million |
| Net Income | -11.45 Million | -5.13 Million | -7.32 Million | -4.9 Million | -5.23 Million | -2.68 Million |
| Earnings Per Share Basic | -0.03 | -0.02 | -0.03 | -0.02 | -0.03 | -0.01 |
| Earnings Per Share Diluted | -0.03 | -0.02 | -0.03 | -0.02 | -0.03 | -0.01 |
| Weighted Average Shares Outstanding | 358.96 Million | 289.38 Million | 268.61 Million | 220.18 Million | 173.78 Million | 195.33 Million |
| Weighted Average Shares Outstanding (Diluted) | 358.96 Million | 289.38 Million | 268.61 Million | 220.18 Million | 173.78 Million | 195.33 Million |
| Gross Margin | -0.08 | -2.09 | -2.42 | -0.80 | -2.75 | -14.71 |
| EBIT Margin | -5.92 | -4.22 | -4.47 | -2.72 | -5.18 | -23.77 |
| Profit Margin | -5.20 | -3.22 | -4.02 | -2.48 | -5.17 | -24.41 |
| EBITDA | -13.03 Million | -4.13 Million | -6.73 Million | -4.49 Million | -4.79 Million | -2.58 Million |
| Earnings Before Tax Margin | -1.94 | -4.47 | -4.69 | -2.89 | -5.56 | -24.64 |
| Breakdown | 2024 Q4 | 2024 FY | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 1.11 Million | 2.2 Million | 1.08 Million | 860.31 Thousand | 1.59 Million | 732.14 Thousand |
| Cost of Revenue | 1.21 Million | 5.03 Million | 2.68 Million | 2.24 Million | 4.91 Million | 2.49 Million |
| Gross Profit | -103.38 Thousand | -2.83 Million | -1.59 Million | -1.38 Million | -3.32 Million | -1.76 Million |
| Operating Expenses | 1.55 Million | 4.06 Million | 2.13 Million | 1.7 Million | 3.79 Million | 2.26 Million |
| Selling, General and Administrative Expenses | 453.2 Thousand | - | 1.08 Million | 854.16 Thousand | - | 1.31 Million |
| Research and Development Expenses | 1.09 Million | - | 1.05 Million | 852.72 Thousand | - | 945.78 Thousand |
| Other Expenses | - | - | - | - | 2.21 Million | - |
| Cost and Expenses | 2.76 Million | 9.1 Million | 4.81 Million | 3.95 Million | 8.71 Million | 4.75 Million |
| Operating Income | -1.65 Million | -6.9 Million | -3.72 Million | -3.09 Million | -7.11 Million | -4.02 Million |
| Interest Expense | 86.66 Thousand | 253.3 Thousand | 166.64 Thousand | 53.38 Thousand | 128.79 Thousand | 75.41 Thousand |
| Income Tax Expense | -1.00 | -2.52 Million | 3.00 | -2.08 Million | -2.08 Million | 1.00 |
| Earnings before Tax | -661.97 Thousand | -13.98 Million | -10.79 Million | -3.24 Million | -7.22 Million | -3.97 Million |
| Net Income | -661.97 Thousand | -11.45 Million | -10.79 Million | -1.15 Million | -5.13 Million | -3.97 Million |
| Earnings Per Share Basic | -0.00 | - | -0.03 | -0.00 | - | -0.01 |
| Earnings Per Share Diluted | -0.00 | - | -0.03 | -0.00 | - | -0.01 |
| Weighted Average Shares Outstanding | 381.76 Million | 358.96 Million | 332.81 Million | 310.63 Million | 289.38 Million | 280.42 Million |
| Weighted Average Shares Outstanding (Diluted) | 385.12 Million | 358.96 Million | 332.81 Million | 310.63 Million | 289.38 Million | 280.42 Million |
| Gross Margin | -0.09 | -1.29 | -1.46 | -1.61 | -2.09 | -2.41 |
| EBIT Margin | 0.01 | - | -3.13 | -3.38 | - | -5.20 |
| Profit Margin | -0.59 | -5.20 | -9.91 | -1.35 | -3.22 | -5.43 |
| EBITDA | 13.27 Thousand | - | -3.41 Million | -2.91 Million | - | -3.8 Million |
| Earnings Before Tax Margin | -1.49 | -3.13 | -3.42 | -3.59 | -4.47 | -5.50 |
7513
0442
LAC
ORI
ARIS
VIRO