Lycopodium Limited (LYOPF)
USD 8.55
(0.0%)
USD 8.55
(0.0%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 344.54 Million | 323.87 Million | 157.81 Million | 118.66 Million | 142.28 Million | 106.06 Million |
| Cost of Revenue | 32.06 Million | 243.53 Million | 128.57 Million | 86.38 Million | 125.52 Million | 87.13 Million |
| Gross Profit | 312.48 Million | 80.34 Million | 29.24 Million | 32.27 Million | 16.75 Million | 18.93 Million |
| Operating Expenses | 312.48 Million | 23.44 Million | 4.17 Million | 18.36 Million | 8.3 Million | 4.88 Million |
| Selling, General and Administrative Expenses | 127.85 Million | 18.55 Million | 10.96 Million | 10.85 Million | 8.77 Million | 14.25 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 184.63 Million | -4.88 Million | 6.78 Million | -7.51 Million | 469.47 Thousand | 9.37 Million |
| Cost and Expenses | 280.72 Million | 266.97 Million | 132.74 Million | 104.75 Million | 133.82 Million | 92.01 Million |
| Operating Income | 63.82 Million | 56.9 Million | 25.06 Million | 13.91 Million | 8.45 Million | 14.04 Million |
| Interest Expense | 760.48 Thousand | 839.27 Thousand | 611.49 Thousand | 613.2 Thousand | 422.83 Thousand | 50.71 Thousand |
| Income Tax Expense | 18.8 Million | 17.71 Million | 8.33 Million | 5.57 Million | 4.66 Million | 5.01 Million |
| Earnings before Tax | 67.22 Million | 61.21 Million | 26.99 Million | 15.27 Million | 10.69 Million | 16.05 Million |
| Net Income | 50.71 Million | 46.78 Million | 18.75 Million | 10.66 Million | 8.12 Million | 11.58 Million |
| Earnings Per Share Basic | 1.28 | 1.18 | 0.47 | 0.27 | 0.20 | 0.29 |
| Earnings Per Share Diluted | 1.28 | 1.18 | 0.47 | 0.27 | 0.20 | 0.29 |
| Weighted Average Shares Outstanding | 39.74 Million | 39.74 Million | 39.74 Million | 39.74 Million | 39.73 Million | 39.73 Million |
| Weighted Average Shares Outstanding (Diluted) | 39.74 Million | 39.74 Million | 39.74 Million | 40.01 Million | 39.89 Million | 39.73 Million |
| Gross Margin | 0.91 | 0.25 | 0.19 | 0.27 | 0.12 | 0.18 |
| EBIT Margin | 0.22 | 0.20 | 0.18 | 0.15 | 0.10 | 0.14 |
| Profit Margin | 0.15 | 0.14 | 0.12 | 0.09 | 0.06 | 0.11 |
| EBITDA | 76.38 Million | 68.41 Million | 28.94 Million | 17.5 Million | 13.98 Million | 15.06 Million |
| Earnings Before Tax Margin | 0.19 | 0.18 | 0.16 | 0.12 | 0.06 | 0.13 |
| Breakdown | 2024 FY | 2024 Q4 | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 229.67 Million | 113.14 Million | 119.01 Million | 215.7 Million | 110.05 Million | 108.09 Million |
| Cost of Revenue | 176.38 Million | 89.61 Million | 88.61 Million | 162.19 Million | 79.84 Million | 84.25 Million |
| Gross Profit | 53.29 Million | 23.53 Million | 30.39 Million | 53.5 Million | 30.2 Million | 23.83 Million |
| Operating Expenses | 10.74 Million | 6.06 Million | 4.78 Million | 15.61 Million | 9.13 Million | 5.63 Million |
| Selling, General and Administrative Expenses | - | 8.31 Million | 8.4 Million | - | 5.46 Million | 5.68 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 5.79 Million | 2.25 Million | 3.62 Million | -3.25 Million | -3.67 Million | 52.78 Thousand |
| Cost and Expenses | 187.12 Million | 95.67 Million | 93.4 Million | 177.8 Million | 88.97 Million | 89.88 Million |
| Operating Income | 42.54 Million | 17.46 Million | 25.61 Million | 37.89 Million | 21.07 Million | 18.2 Million |
| Interest Expense | 77.83 Thousand | 229.12 Thousand | 283.72 Thousand | 558.95 Thousand | 290.96 Thousand | 274.18 Thousand |
| Income Tax Expense | 12.53 Million | 5.8 Million | 6.87 Million | 11.8 Million | 5.97 Million | 5.96 Million |
| Earnings before Tax | 44.81 Million | 18.85 Million | 26.5 Million | 40.76 Million | 22.37 Million | 18.81 Million |
| Net Income | 33.8 Million | 13.83 Million | 20.4 Million | 31.15 Million | 17.99 Million | 13.46 Million |
| Earnings Per Share Basic | - | 0.35 | 0.52 | - | 0.46 | 0.34 |
| Earnings Per Share Diluted | - | 0.35 | 0.52 | - | 0.46 | 0.34 |
| Weighted Average Shares Outstanding | 39.74 Million | 39.05 Million | 39.1 Million | 39.74 Million | 39.32 Million | 39.32 Million |
| Weighted Average Shares Outstanding (Diluted) | 39.74 Million | 39.05 Million | 39.1 Million | 39.74 Million | 39.32 Million | 39.32 Million |
| Gross Margin | 0.23 | 0.21 | 0.26 | 0.25 | 0.27 | 0.22 |
| EBIT Margin | - | 0.17 | 0.23 | - | 0.21 | 0.19 |
| Profit Margin | 0.15 | 0.12 | 0.17 | 0.14 | 0.16 | 0.12 |
| EBITDA | - | 19.58 Million | 27.91 Million | - | 23.27 Million | 20.29 Million |
| Earnings Before Tax Margin | 0.19 | 0.15 | 0.22 | 0.18 | 0.19 | 0.17 |
004960
ITB
003001
8059
SUPREMEINF
0924