Create Free Account

By creating account you will get access to hot stocks & personalised emails

AIC Mines Limited

Basic Materials AU A1M

0.55AUD
0.01(2.80%)

Last update at 2024-05-16T00:57:00Z

Day Range

0.550.56
LowHigh

52 Week Range

0.260.57
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -7.15700M 2.50M -6.83700M -8.16500M -1.77600M
Minority interest - - - - -
Net income -5.81500M 2.50M -6.80500M -13.43000M -2.57100M
Selling general administrative 7.41M 2.88M 1.14M 1.85M 1.38M
Selling and marketing expenses - - - - -
Gross profit 37.11M 14.39M - - -
Reconciled depreciation 29.56M 2.41M 0.04M 0.08M -
Ebit -6.08400M 3.75M -5.95300M 1.41M -1.94200M
Ebitda 23.48M 6.16M -5.91800M 1.49M -1.94200M
Depreciation and amortization 29.56M 2.41M 0.04M 0.08M -
Non operating income net other - - - - -
Operating income -6.08400M 3.75M -5.95300M 1.41M -1.94200M
Other operating expenses 130.85M 21.29M 5.95M 4.29M 1.94M
Interest expense 1.08M 1.26M 0.03M 0.43M 0.25M
Tax provision -1.34200M -0.84500M 0.00000M 0.00000M 0.00000M
Interest income 0.54M - 0.03M 1.38M 0.08M
Net interest income -0.53700M - 0.03M 0.43M 0.25M
Extraordinary items - - - - -0.79500M
Non recurring - - - - -
Other items - - - - -
Income tax expense -1.34200M -0.00400M -0.03200M 5.26M 0.38M
Total revenue 125.60M 25.04M 0.25M 0.43M 0.45M
Total operating expenses 42.36M 10.64M 5.95M 4.29M 1.94M
Cost of revenue 88.49M 10.65M - - -
Total other income expense net -1.37000M -1.24900M -0.88400M -9.57200M -0.08000M
Discontinued operations - - - - -
Net income from continuing ops -5.81500M 2.50M -6.83700M -8.16500M -1.77600M
Net income applicable to common shares -5.81500M 21.16M -6.83700M -8.16500M -1.39600M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 194.70M 94.37M 9.94M 11.91M 18.23M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 0.45M 7.02M 0.24M 0.19M 3.80M
Total liab 40.41M 25.18M 1.22M 0.83M 0.60M
Total stockholder equity 154.29M 69.19M 8.72M 11.08M 17.63M
Deferred long term liab - - - - -
Other current liab 0.00100M 3.56M 0.69M 0.73M 0.29M
Common stock 151.93M 83.69M 25.87M 21.52M 237.25M
Capital stock 151.93M 83.69M 25.87M 21.52M -
Retained earnings -0.69200M -15.34800M -17.84400M -11.00700M -206.58800M
Other liab 20.48M 13.67M - - -
Good will - - - - -
Other assets 6.54M 7.64M - - -
Cash 30.89M 29.26M 5.07M 5.42M 13.04M
Cash and equivalents - - - - -
Total current liabilities 18.18M 17.31M 1.22M 0.83M 0.60M
Current deferred revenue 11.92M - - - -
Net debt -28.05600M -29.25900M -5.06600M -5.42200M -13.03900M
Short term debt 1.09M 0.00000M 0.00000M 4.51M -
Short long term debt 0.83M - - - -
Short long term debt total 2.83M - - - -
Other stockholder equity 0.00100M 1.34M 0.69M 0.57M -
Property plant equipment 138.55M 64.61M 1.69M 1.69M 1.32M
Total current assets 49.61M 48.16M 8.24M 10.22M 17.32M
Long term investments 4.35M 6.80M - - 0.90M
Net tangible assets 154.29M 90.17M 8.72M 11.08M 9.09M
Short term investments 6.86M 0.93M 2.57M 4.51M -
Net receivables 0.57M 1.27M 0.37M 0.09M 0.49M
Long term debt 1.61M - - - -
Inventory 10.83M 10.33M - - -
Accounts payable 5.18M 13.76M 0.53M 0.10M 0.30M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 3.05M 0.85M 0.69M 0.57M -13.03000M
Additional paid in capital - - - - -
Common stock total equity - - 25.87M 21.52M 237.25M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 6.80M 6.80M - 1.69M 0.90M
Deferred long term asset charges - - - - -
Non current assets total 145.09M 46.21M 1.69M 1.69M 0.90M
Capital lease obligations 0.40M - - - -
Long term debt total 1.75M 0.00000M 0.00000M - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -50.94700M -12.72300M 0.84M -0.32100M -0.32100M
Change to liabilities -6.05900M 11.16M 0.33M 0.67M -0.19800M
Total cashflows from investing activities -50.94700M -55.28000M 0.81M 2.48M -0.10900M
Net borrowings 2.30M 2.30M 2.30M - -
Total cash from financing activities 30.89M 31.02M 4.24M -0.03100M -3.81600M
Change to operating activities 9.79M -28.73800M 0.02M 0.12M -0.15800M
Net income -5.81500M 1.24M -7.72100M -17.73700M -2.15900M
Change in cash 2.79M 24.19M -0.35600M 0.14M -6.97600M
Begin period cash flow 28.09M 5.07M 5.42M 5.28M 20.02M
End period cash flow 30.89M 29.26M 5.07M 5.42M 13.04M
Total cash from operating activities 22.85M 3.65M -5.41400M -2.30600M -2.15900M
Issuance of capital stock 28.59M 40.00M 4.68M - -
Depreciation 29.56M 2.41M 0.04M 0.08M 0.08M
Other cashflows from investing activities 2.45M 2.45M 0.84M 0.00264M -1.07400M
Dividends paid - - - - -
Change to inventory -8.38100M 11.63M -2.99900M - -
Change to account receivables 1.25M 0.25M -0.31300M 0.10M -0.10400M
Sale purchase of stock -2.17900M -2.17900M -0.32800M -0.03100M -3.79700M
Other cashflows from financing activities 4.48M -6.79900M -0.10900M 2.48M -0.01900M
Change to netincome 2.50M 0.35M 1.36M 4.89M -2.08400M
Capital expenditures 59.68M 15.75M 0.04M 0.16M 0.11M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - - -3.86800M -0.00077M -0.78700M
Stock based compensation - - - - -
Other non cash items - -3.64800M - - 2.16M
Free cash flow -59.67600M -15.74600M -5.45100M -2.46600M -2.15900M

Fundamentals

  • Previous Close 0.54
  • Market Cap247.42M
  • Volume398135
  • P/E Ratio53.50
  • Dividend Yield-%
  • EBITDA41.66M
  • Revenue TTM159.14M
  • Revenue Per Share TTM0.35
  • Gross Profit TTM 37.15M
  • Diluted EPS TTM0.01

Peer Comparison

Sector: Basic Materials Industry: Other Precious Metals & Mining

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
A1M
AIC Mines Limited		 0.01 2.80% 0.55 53.50 - 1.16 1.17 0.98 3.70
ZIM
Zimplats Holdings Ltd		 0.37 2.22% 17.07 31.83 - 2.41 0.70 2.29 9.13
29M
29Metals Ltd		 0.01 3.09% 0.50 - 11.34 0.80 0.85 1.00 -1.9619
BOC
Bougainville Copper Ltd		 - -% 0.60 - - 69.15 6.37 - -20.1461
SMI
Santana Minerals Ltd		 0.01 0.91% 1.11 - - - 6.30 - -32.6886

Reports Covered

Stock Research & News

View All

Profile

AIC Mines Limited explores for, develops, and acquires gold and copper deposits in Australia. It holds interest in the Marymia project comprising an area of approximately 3,600 square kilometers located in the Eastern Gascoyne region of Western Australia; the Eloise copper mine located in North Queensland; and interest in the Lamil project that covers an area of 1,200 square kilometers located in the Paterson Province of Western Australia. The company has also interest in the Delamerian project located in the Delamerian Orogen in western New South Wales. AIC Mines Limited was incorporated in 1993 and is based in Subiaco, Australia.

AIC Mines Limited

130 Hay Street, Subiaco, WA, Australia, 6008

Key Executives

Name Title Year Born
Mr. Aaron Mark Colleran B.Com., B.E., M.A.I.C.D., MAICD, BEng Geology, BCo MD, CEO & Director 1971
Ms. Linda Hale Joint Company Sec. NA
Mr. Mark Davison Group Financial Controller NA
Mr. Aaron Mark Colleran B.Com., B.E., BCom Finance, BEng Geology, M.A.I.C. MD, CEO & Director 1971
Mr. Michael Frame Chief Financial Officer NA
Matthew Fallon Chief Development Officer NA
Mr. Aaron Mark Colleran B.Com., B.E., BCom Finance, BEng Geology, M.A.I.C. MD, CEO & Director 1971
Mr. Michael Frame Chief Financial Officer NA
Matthew Fallon Chief Development Officer NA
Mr. Aaron Mark Colleran B.Com., B.E., BCom Finance, BEng Geology, M.A.I.C. MD, CEO & Director 1971

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.