Etherstack plc (ESK.AX)
AUD 0.19
(8.57%)
AUD 0.19
(8.57%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 14.19 Million | 13.96 Million | 11.33 Million | 6.82 Million | 6.89 Million | 7.05 Million |
| Cost of Revenue | 6.42 Million | 5.79 Million | 4.48 Million | 4.67 Million | 4.36 Million | 4.22 Million |
| Gross Profit | 7.76 Million | 8.16 Million | 6.84 Million | 2.15 Million | 2.53 Million | 2.82 Million |
| Operating Expenses | 7.08 Million | 5.4 Million | 4.64 Million | 2.89 Million | 3.37 Million | 2.92 Million |
| Selling, General and Administrative Expenses | 7.08 Million | 5.4 Million | 4.64 Million | 2.89 Million | 3.37 Million | 2.92 Million |
| Research and Development Expenses | - | 1.24 Million | 1.38 Million | 1.41 Million | 2.16 Million | - |
| Other Expenses | - | 286 Thousand | -429 Thousand | -1.96 Million | -96 Thousand | 209 Thousand |
| Cost and Expenses | 13.51 Million | 11.2 Million | 9.12 Million | 7.56 Million | 7.73 Million | 7.15 Million |
| Operating Income | 677.95 Thousand | 2.75 Million | 2.2 Million | -737.91 Thousand | -838.92 Thousand | -105.8 Thousand |
| Interest Expense | 265.56 Thousand | 151.46 Thousand | 214.5 Thousand | 193.25 Thousand | 457.48 Thousand | 274.55 Thousand |
| Income Tax Expense | -195.85 Thousand | -137.03 Thousand | -520.93 Thousand | -466.27 Thousand | -185.62 Thousand | -170.09 Thousand |
| Earnings before Tax | 590.56 Thousand | 3.02 Million | 1.41 Million | -3.8 Million | -1.43 Million | -99.1 Thousand |
| Net Income | 765.87 Thousand | 3.16 Million | 1.45 Million | -3.34 Million | -1.25 Million | 70.98 Thousand |
| Earnings Per Share Basic | 0.01 | 0.02 | 0.01 | -0.03 | -0.01 | 0.00 |
| Earnings Per Share Diluted | 0.01 | 0.02 | 0.01 | -0.03 | -0.01 | 0.00 |
| Weighted Average Shares Outstanding | 131.46 Million | 130.72 Million | 130.18 Million | 111.68 Million | 111.68 Million | 111.68 Million |
| Weighted Average Shares Outstanding (Diluted) | 135.08 Million | 134.62 Million | 133.16 Million | 111.68 Million | 111.68 Million | 112.77 Million |
| Gross Margin | 0.55 | 0.58 | 0.60 | 0.32 | 0.37 | 0.40 |
| EBIT Margin | 0.28 | 0.33 | 0.36 | 0.18 | 0.23 | 0.27 |
| Profit Margin | 0.05 | 0.23 | 0.13 | -0.49 | -0.18 | 0.01 |
| EBITDA | 4.03 Million | 4.75 Million | 3.47 Million | -1.65 Million | 1.42 Million | 1.64 Million |
| Earnings Before Tax Margin | 0.05 | 0.20 | 0.19 | -0.11 | -0.12 | -0.02 |
| Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Revenue | 4.88 Million | 9.96 Million | 14.19 Million | 4.31 Million | 13.96 Million | 7.2 Million |
| Cost of Revenue | 3.27 Million | 3.82 Million | 6.42 Million | 2.61 Million | 5.79 Million | 3.74 Million |
| Gross Profit | 1.61 Million | 6.14 Million | 7.76 Million | 1.7 Million | 8.16 Million | 3.45 Million |
| Operating Expenses | -499.23 Thousand | 3.62 Million | 7.08 Million | 3.46 Million | 5.4 Million | 2.43 Million |
| Selling, General and Administrative Expenses | 3.81 Million | 3.62 Million | - | 3.46 Million | - | 2.43 Million |
| Research and Development Expenses | 1.42 Million | 1.36 Million | - | 1.07 Million | - | 709.47 Thousand |
| Other Expenses | -5.73 Million | - | 123 Thousand | - | 286 Thousand | - |
| Cost and Expenses | 2.77 Million | 7.45 Million | 13.51 Million | 6.08 Million | 11.2 Million | 6.18 Million |
| Operating Income | 2.11 Million | 2.51 Million | 677.95 Thousand | -1.76 Million | 2.75 Million | 1.02 Million |
| Interest Expense | 145.86 Thousand | 193.11 Thousand | 121 Thousand | 87.33 Thousand | 151.46 Thousand | 79.12 Thousand |
| Income Tax Expense | 26.98 Thousand | -12.26 Thousand | -195.85 Thousand | -180.59 Thousand | -137.03 Thousand | 2985.92 |
| Earnings before Tax | -2.25 Million | 3.03 Million | 590.56 Thousand | -2.35 Million | 3.02 Million | 807.69 Thousand |
| Net Income | -2.22 Million | 3.04 Million | 786.42 Thousand | -2.17 Million | 3.16 Million | 804.7 Thousand |
| Earnings Per Share Basic | -0.02 | 0.02 | - | -0.02 | - | 0.01 |
| Earnings Per Share Diluted | -0.02 | 0.02 | - | -0.02 | - | 0.01 |
| Weighted Average Shares Outstanding | 131.5 Million | 131.9 Million | 131.46 Million | 131.7 Million | 130.72 Million | 130.72 Million |
| Weighted Average Shares Outstanding (Diluted) | 131.5 Million | 132.57 Million | 135.08 Million | 131.7 Million | 134.62 Million | 135.09 Million |
| Gross Margin | 0.33 | 0.62 | 0.55 | 0.39 | 0.58 | 0.48 |
| EBIT Margin | -0.36 | 0.42 | - | -0.07 | - | 0.28 |
| Profit Margin | -0.46 | 0.31 | 0.06 | -0.50 | 0.23 | 0.11 |
| EBITDA | -1.74 Million | 4.22 Million | - | -303.45 Thousand | - | 2 Million |
| Earnings Before Tax Margin | 0.43 | 0.25 | 0.05 | -0.41 | 0.20 | 0.14 |
WBCPL
BABA
HTRO
NOKIA
TEQ
AAIGF