…
AuMake Limited engages in the sale of various products through its online e-commerce store in Australia, Hong Kong, Mainland China, and New Zealand. It offers beverages and alcohol; food products, including dairy, fresh fruits, seafood, honey, wine, beef, mutton, and lamb; and health and beauty products, such as vitamins, protein shakes/meal replacement shakes, supplements, herbs/herbal teas, skincare, haircare, and make up products. The company also provides fashion, homewares, art and craft, metal work, and leatherwear; and health and wellbeing products comprising vitamins, nutritional and mineral supplements, and non-prescription medicines, as well as various drugs made in Australian and New Zealand laboratories. In addition, it provides international importing, exporting, and warehousing, as well as freight and logistics support services. Further, the company offers marketing services, which include brand strategy development, omnichannel marketing campaign creation, live streaming, content management, and content creation services. AuMake Limited was incorporated in 2011 and is based in Sydney, Australia.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Income before tax | -3.40M | -6.24M | -2.95M | -6.21M | -20.15M |
| Minority interest | -0.08M | -0.04M | -0.08M | 0.03M | -0.03M |
| Net income | -3.48M | -6.28M | -3.03M | -6.18M | -20.12M |
| Selling general administrative | 3.50M | 2.44M | 2.17M | 3.89M | 9.86M |
| Selling and marketing expenses | 0.58M | 0.35M | - | 0.20M | 0.75M |
| Gross profit | 0.97M | 0.84M | 0.23M | 0.55M | 1.78M |
| Reconciled depreciation | 0.09M | 0.39M | 0.46M | 1.34M | 0.44M |
| Ebit | -3.48M | -6.24M | -2.40M | -2.98M | 2.15M |
| Ebitda | -3.39M | -5.85M | -2.11M | -1.64M | 2.59M |
| Depreciation and amortization | 0.09M | 0.39M | - | 1.34M | 0.44M |
| Operating income | -3.48M | -2.43M | -2.78M | -2.98M | 2.15M |
| Other operating expenses | 43.25M | 28.30M | - | 10.92M | 21.77M |
| Interest expense | - | - | - | - | 0.00M |
| Tax provision | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Interest income | 0.01M | 0.01M | 0.01M | 0.02M | - |
| Net interest income | 0.01M | 0.01M | 0.01M | 0.02M | - |
| Income tax expense | - | 0.04M | - | 1.88M | 11.44M |
| Total revenue | 39.77M | 25.87M | 2.84M | 6.01M | 12.44M |
| Total operating expenses | 4.45M | 3.28M | - | 5.46M | 11.11M |
| Cost of revenue | 38.80M | 25.02M | 2.61M | 5.46M | 10.66M |
| Total other income expense net | 0.08M | -3.81M | -0.39M | -1.32M | -10.82M |
| Net income from continuing ops | -3.40M | -6.24M | -2.95M | -6.21M | -20.15M |
| Net income applicable to common shares | -3.48M | -6.28M | -3.03M | -6.07M | -20.12M |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Total assets | 8.30M | 4.37M | 6.37M | 10.08M | 17.34M |
| Intangible assets | - | - | 4.20M | 4.50M | 5.44M |
| Other current assets | - | 0.11M | 0.16M | 0.08M | 0.46M |
| Total liab | 5.64M | 3.80M | 1.26M | 5.98M | 11.98M |
| Total stockholder equity | 2.55M | 0.52M | 5.11M | 4.13M | 5.39M |
| Other current liab | - | 0.62M | 0.03M | 3.23M | 7.39M |
| Common stock | - | 59.08M | 57.42M | 53.81M | 49.09M |
| Capital stock | 64.57M | - | 57.42M | 53.81M | 49.09M |
| Retained earnings | -63.55M | -60.72M | -54.69M | -51.77M | -45.59M |
| Other liab | - | - | - | - | 0.23M |
| Good will | - | - | - | 4.50M | 5.44M |
| Other assets | - | - | 0.08M | 0.08M | 1.31M |
| Cash | 1.68M | 1.99M | 1.39M | 3.04M | 4.26M |
| Total current liabilities | 5.50M | 1.54M | 1.26M | 5.92M | 10.39M |
| Current deferred revenue | - | 0.30M | - | - | - |
| Net debt | - | 0.21M | - | -2.52M | -1.21M |
| Short term debt | - | 0.03M | 0.00M | 0.46M | 1.69M |
| Short long term debt | 1.03M | - | - | - | 0.04M |
| Short long term debt total | - | 2.19M | - | 0.52M | 3.06M |
| Other stockholder equity | - | 0.00M | 2.38M | 2.01M | 1.88M |
| Property plant equipment | - | - | 0.03M | 0.89M | 3.90M |
| Total current assets | 7.89M | 3.85M | 1.92M | 4.61M | 6.68M |
| Long term investments | 0.19M | - | 0.08M | 0.08M | 1.31M |
| Net tangible assets | - | - | 0.77M | -0.32M | -0.05M |
| Short term investments | 0.05M | - | 0.16M | 0.86M | 0.21M |
| Net receivables | 3.00M | 0.54M | 0.01M | 0.08M | 0.16M |
| Long term debt | 0.13M | - | - | - | - |
| Inventory | 2.93M | 1.22M | 0.32M | 1.42M | 1.80M |
| Accounts payable | 2.23M | 0.59M | 0.16M | 2.23M | 1.31M |
| Accumulated other comprehensive income | - | 2.17M | - | 2.08M | 1.88M |
| Non currrent assets other | 0.02M | 0.19M | - | - | - |
| Non current assets total | 0.41M | 0.51M | 4.45M | 5.46M | 10.65M |
| Capital lease obligations | - | - | - | 0.52M | 3.02M |
| Long term debt total | - | - | 0.00M | 0.06M | 1.36M |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Investments | -0.04M | -0.32M | -0.19M | 0.72M | -0.10M |
| Change to liabilities | - | - | -4.08M | -0.60M | -1.79M |
| Total cashflows from investing activities | -0.04M | -0.32M | -0.19M | 0.59M | -2.59M |
| Net borrowings | - | 2.19M | -0.11M | -2.22M | -0.04M |
| Total cash from financing activities | 3.93M | 3.58M | 2.00M | 4.72M | 6.59M |
| Change to operating activities | - | - | -0.34M | -0.18M | 0.17M |
| Net income | -3.48M | -6.28M | -3.03M | -6.07M | -20.12M |
| Change in cash | -0.31M | 0.59M | -1.65M | -1.22M | -3.96M |
| Begin period cash flow | 1.99M | 1.39M | 3.04M | 4.26M | 8.23M |
| End period cash flow | 1.68M | 1.99M | 1.39M | 3.04M | 4.26M |
| Total cash from operating activities | -4.26M | -2.65M | -3.46M | -2.42M | -7.99M |
| Issuance of capital stock | 4.08M | 1.49M | 2.13M | 4.85M | 7.00M |
| Depreciation | - | 0.39M | 0.34M | 1.34M | 0.44M |
| Other cashflows from investing activities | -0.03M | -0.13M | -0.19M | 0.55M | -0.10M |
| Change to inventory | -1.71M | -0.90M | 1.10M | 0.15M | -0.07M |
| Change to account receivables | -2.69M | -0.47M | -0.05M | 0.47M | 0.28M |
| Sale purchase of stock | -0.12M | -0.09M | 2.13M | -0.13M | -0.36M |
| Other cashflows from financing activities | -0.02M | -0.01M | -0.02M | -0.16M | -2.59M |
| Change to netincome | - | - | 2.48M | 2.48M | 13.10M |
| Capital expenditures | 0.01M | 0.19M | 0.00M | 0.71M | 2.49M |
| Change in working capital | -1.48M | -1.26M | 0.17M | 0.87M | 1.55M |
| Other non cash items | -2.78M | 4.50M | - | - | - |
| Free cash flow | -4.26M | -2.84M | -3.46M | -0.71M | -2.49M |
Sector: Consumer Cyclical Industry: Department Stores
|
Stock Name
|
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) |
|---|---|---|---|---|---|---|---|---|
| BGP Briscoe Group Australasia Ltd |
- -% |
3.00 | 13.64 | 11.89 | 0.83 | 2.76 | 1.42 | 8.51 |
| MYR Myer Holdings Ltd |
-0.01 2.08% |
0.23 | - | 5.56 | 0.11 | 0.63 | 0.52 | 44.15 |
| XEN Xenitra Limited |
0.00 50.00% |
0.00 | - | 1.19 | 0.46 | 37.26 | 0.37 | -0.77 |
AuMake Limited engages in the sale of various products through its online e-commerce store in Australia, Hong Kong, Mainland China, and New Zealand. It offers beverages and alcohol; food products, including dairy, fresh fruits, seafood, honey, wine, beef, mutton, and lamb; and health and beauty products, such as vitamins, protein shakes/meal replacement shakes, supplements, herbs/herbal teas, skincare, haircare, and make up products. The company also provides fashion, homewares, art and craft, metal work, and leatherwear; and health and wellbeing products comprising vitamins, nutritional and mineral supplements, and non-prescription medicines, as well as various drugs made in Australian and New Zealand laboratories. In addition, it provides international importing, exporting, and warehousing, as well as freight and logistics support services. Further, the company offers marketing services, which include brand strategy development, omnichannel marketing campaign creation, live streaming, content management, and content creation services. AuMake Limited was incorporated in 2011 and is based in Sydney, Australia.
| Name | Title | Year Born |
|---|---|---|
| Mr. Jiahua Zhou | MD & Director | NA |
| Mr. Tony Guarna | Chief Financial Officer | NA |
| Wei Lin | Exec. | NA |
| Ms. Helen Li | Group HR Mang. | NA |
| Mr. Michael Higginson | Company Sec. | 1959 |
| Ms. Zhao Zhang | Executive Director | NA |
| Mr. Michael Higginson | Company Secretary | 1959 |
| Ms. Zhao Zhang | Executive Director | NA |
| Mr. Michael Higginson | Company Secretary | 1959 |
| Ms. Zhao Zhang | Executive Director | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.