SIMEC Atlantis Energy Limited (SAE.L)
GBp 1.85
(11.11%)
GBp 1.85
(11.11%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 15.28 Million | 3.9 Million | 7.51 Million | 12.23 Million | 4.85 Million | 2.21 Million |
| Cost of Revenue | 10.86 Million | 14.92 Million | 27.2 Million | 28.94 Million | 24.97 Million | 4.39 Million |
| Gross Profit | 4.41 Million | -11.02 Million | -19.69 Million | -16.71 Million | -20.12 Million | -2.17 Million |
| Operating Expenses | -12.17 Million | 377 Thousand | 890 Thousand | 20.52 Million | 34.65 Million | 19.14 Million |
| Selling, General and Administrative Expenses | 4.02 Million | 2.49 Million | 5.79 Million | 6.08 Million | 6.35 Million | 5.56 Million |
| Research and Development Expenses | - | - | 1.04 Million | 997 Thousand | 999 Thousand | 986 Thousand |
| Other Expenses | -16.19 Million | -377 Thousand | -890 Thousand | 857 Thousand | 1.85 Million | 949 Thousand |
| Cost and Expenses | 10.86 Million | 15.29 Million | 28.09 Million | 28.94 Million | 24.97 Million | 23.53 Million |
| Operating Income | 4.41 Million | -11.39 Million | -20.58 Million | -16.71 Million | -20.12 Million | -17 Million |
| Interest Expense | 4.41 Million | 3.86 Million | 3.34 Million | 3.69 Million | 3.39 Million | 2.85 Million |
| Income Tax Expense | -385 Thousand | -19 Thousand | -2.48 Million | 263 Thousand | -787 Thousand | 120 Thousand |
| Earnings before Tax | 22.79 Million | -11.05 Million | -73.97 Million | -19.42 Million | -36.18 Million | -24.16 Million |
| Net Income | 25.39 Million | -9.64 Million | -67.62 Million | -19.07 Million | -34.87 Million | -22.57 Million |
| Earnings Per Share Basic | 0.04 | -0.01 | -0.12 | -0.04 | -0.08 | -0.09 |
| Earnings Per Share Diluted | 0.04 | -0.01 | -0.12 | -0.04 | -0.08 | -0.09 |
| Weighted Average Shares Outstanding | 722.81 Million | 722.81 Million | 558.72 Million | 453.63 Million | 414.26 Million | 250.87 Million |
| Weighted Average Shares Outstanding (Diluted) | 722.81 Million | 722.81 Million | 558.72 Million | 453.63 Million | 414.26 Million | 261 Million |
| Gross Margin | 0.29 | -2.82 | -2.62 | -1.37 | -4.14 | -0.98 |
| EBIT Margin | 0.53 | -2.04 | -1.31 | -0.48 | -1.93 | -4.82 |
| Profit Margin | 1.66 | -2.47 | -9.00 | -1.56 | -7.18 | -10.18 |
| EBITDA | 8.04 Million | -3.75 Million | -59.87 Million | -5.45 Million | -22.05 Million | -13.86 Million |
| Earnings Before Tax Margin | 0.29 | -2.92 | -2.74 | -1.37 | -4.14 | -7.67 |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Revenue | 12.09 Million | 15.28 Million | 2.33 Million | 12.44 Million | 3.9 Million | 2.63 Million |
| Cost of Revenue | 715 Thousand | 10.86 Million | 501 Thousand | 6.21 Million | 14.92 Million | 5.54 Million |
| Gross Profit | 11.37 Million | 4.41 Million | 1.83 Million | 6.22 Million | -11.02 Million | -2.9 Million |
| Operating Expenses | 14.66 Million | 10.65 Million | 17.32 Million | 3.79 Million | 377 Thousand | 377 Thousand |
| Selling, General and Administrative Expenses | 1.93 Million | - | 1.16 Million | 938 Thousand | - | 1.16 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 12.73 Million | 128 Thousand | - | - | -377 Thousand | -377 Thousand |
| Cost and Expenses | 15.38 Million | 10.86 Million | 17.82 Million | 6.21 Million | 15.29 Million | 5.92 Million |
| Operating Income | -3.28 Million | 4.41 Million | -1.97 Million | 6.22 Million | -11.39 Million | -3.28 Million |
| Interest Expense | 2.67 Million | 4.41 Million | 2.4 Million | 2.25 Million | 3.86 Million | 1.92 Million |
| Income Tax Expense | -465 Thousand | -385 Thousand | 385 Thousand | -752 Thousand | -19 Thousand | -20 Thousand |
| Earnings before Tax | -5.95 Million | 22.79 Million | 18.31 Million | 4.47 Million | -11.05 Million | -2.44 Million |
| Net Income | -5.41 Million | 25.39 Million | 20.16 Million | 5.22 Million | -9.64 Million | -1.79 Million |
| Earnings Per Share Basic | -0.01 | - | 0.03 | 0.01 | - | -0.00 |
| Earnings Per Share Diluted | -0.01 | - | 0.03 | 0.01 | - | -0.00 |
| Weighted Average Shares Outstanding | 722.86 Million | 722.81 Million | 722.82 Million | 722.81 Million | 722.81 Million | 722.81 Million |
| Weighted Average Shares Outstanding (Diluted) | 722.81 Million | 722.81 Million | 722.81 Million | 722.81 Million | 722.81 Million | 722.81 Million |
| Gross Margin | 0.94 | 0.29 | 0.79 | 0.50 | -2.82 | -1.10 |
| EBIT Margin | 0.63 | - | -0.17 | 0.63 | - | -1.47 |
| Profit Margin | -0.45 | 1.66 | 8.64 | 0.42 | -2.47 | -0.68 |
| EBITDA | 7.64 Million | - | -397 Thousand | 7.85 Million | - | -3.88 Million |
| Earnings Before Tax Margin | -0.27 | 0.29 | -0.85 | 0.50 | -2.92 | -1.25 |
SGRP
STEV
7161
GVFF
007980
TATT