Create Free Account

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

Aumake Ltd

Consumer Cyclical AU AUK

0.003AUD
-(-%)

Last update at 2024-05-13T00:00:00Z

Day Range

0.0030.003
LowHigh

52 Week Range

0.00250.007
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax -2.94877M -6.20968M -20.14781M -5.14795M -7.74332M
Minority interest -0.08030M 0.03M -0.02892M -0.02892M -0.02892M
Net income -3.02907M -6.18076M -20.11889M -5.14795M -7.75724M
Selling general administrative 2.17M 3.89M 9.86M 12.10M 13.16M
Selling and marketing expenses - 0.20M 0.75M 15.22M 1.37M
Gross profit 0.23M 0.55M 1.78M 25.35M 7.63M
Reconciled depreciation 0.46M 1.34M 0.44M 3.62M 0.58M
Ebit -2.40311M -2.98113M 2.15M -5.76160M -8.15049M
Ebitda -2.10821M -1.63676M 2.59M -2.13773M -7.57259M
Depreciation and amortization - 1.34M 0.44M 3.62M 0.58M
Non operating income net other - - - - -
Operating income -2.77805M -2.98113M 2.15M -5.76160M -8.15049M
Other operating expenses - 10.92M 21.77M 65.82M 52.38M
Interest expense - - 0.00000M 0.00000M 0.00000M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.01M
Interest income 0.01M 0.02M - 0.02M 0.14M
Net interest income 0.01M 0.02M - 0.02M 0.14M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - 1.88M 11.44M -0.02337M 0.01M
Total revenue 2.84M 6.01M 12.44M 60.06M 44.35M
Total operating expenses - 5.46M 11.11M 31.11M 15.66M
Cost of revenue 2.61M 5.46M 10.66M 34.71M 36.72M
Total other income expense net -0.39462M -1.32151M -10.82083M 0.59M 0.14M
Discontinued operations - - - - -
Net income from continuing ops -2.94877M -6.20968M -20.14781M -5.14795M -7.75724M
Net income applicable to common shares -3.02907M -6.07280M -20.11889M -5.14795M -7.75724M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 6.37M 10.08M 17.34M 45.40M 22.42M
Intangible assets 4.20M 4.50M 5.44M 5.74M 2.37M
Earning assets - - - - -
Other current assets 0.16M 0.08M 0.46M 0.09M 0.28M
Total liab 1.26M 5.98M 11.98M 29.37M 4.59M
Total stockholder equity 5.11M 4.13M 5.39M 16.03M 17.83M
Deferred long term liab - - - - -
Other current liab 0.03M 3.23M 7.39M 9.23M 1.65M
Common stock 57.42M 53.81M 49.09M 35.95M 32.87M
Capital stock 57.42M 53.81M 49.09M 35.95M 32.87M
Retained earnings -54.69387M -51.77275M -45.59199M -25.47311M -20.32516M
Other liab - - 0.23M 2.13M -
Good will - 4.50M 5.44M 10.51M 2.37M
Other assets 0.08M 0.08M 1.31M 1.21M 1.26M
Cash 1.39M 3.04M 4.26M 8.23M 10.02M
Cash and equivalents - - - - 10.02M
Total current liabilities 1.26M 5.92M 10.39M 14.31M 4.51M
Current deferred revenue - - - - -
Net debt - -2.52181M -1.20916M 7.33M -9.88686M
Short term debt 0.00000M 0.46M 1.69M 2.62M 0.05M
Short long term debt - - 0.04M 0.16M -
Short long term debt total - 0.52M 3.06M 15.56M 0.13M
Other stockholder equity 2.38M 2.01M 1.88M 5.55M 5.28M
Property plant equipment 0.03M 0.89M 3.90M 17.08M 2.67M
Total current assets 1.92M 4.61M 6.68M 10.86M 16.12M
Long term investments 0.08M 0.08M 1.31M 1.21M 1.26M
Net tangible assets 0.77M -0.32348M -0.05178M -0.22335M 15.46M
Short term investments 0.16M 0.86M 0.21M 0.08M -
Net receivables 0.01M 0.08M 0.16M 0.81M 0.73M
Long term debt - - - - 0.08M
Inventory 0.32M 1.42M 1.80M 1.73M 5.09M
Accounts payable 0.16M 2.23M 1.31M 2.46M 2.81M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 2.08M 1.88M 5.55M 5.28M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - - 6.30M
Deferred long term asset charges - - - - -
Non current assets total 4.45M 5.46M 10.65M 34.54M 6.30M
Capital lease obligations - 0.52M 3.02M 15.40M 0.13M
Long term debt total 0.00000M 0.06M 1.36M 12.94M 0.08M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -0.19252M 0.72M -0.10154M 0.05M -0.60658M
Change to liabilities -4.07970M -0.60261M -1.78575M 0.46M 0.16M
Total cashflows from investing activities -0.19252M 0.59M -2.59322M -5.86989M -1.28080M
Net borrowings -0.11129M -2.22476M -0.04315M -2.00515M -0.06128M
Total cash from financing activities 2.00M 4.72M 6.59M 1.07M 6.52M
Change to operating activities -0.33684M -0.17866M 0.17M -0.31727M 0.64M
Net income -3.02907M -6.07280M -20.11889M -5.14795M -7.75724M
Change in cash -1.64818M -1.22257M -3.96339M -1.78784M -0.72136M
Begin period cash flow 3.04M 4.26M 8.23M 10.02M 10.74M
End period cash flow 1.39M 3.04M 4.26M 8.23M 10.02M
Total cash from operating activities -3.46050M -2.41535M -7.98999M 3.01M -5.94968M
Issuance of capital stock 2.13M 4.85M 7.00M 3.11M 7.00M
Depreciation 0.34M 1.34M 0.44M 3.62M 0.58M
Other cashflows from investing activities -0.19252M 0.55M -0.10154M 0.05M -0.60658M
Dividends paid - - - - -
Change to inventory 1.10M 0.15M -0.06692M 3.36M -1.73052M
Change to account receivables -0.05369M 0.47M 0.28M 0.12M -0.19475M
Sale purchase of stock 2.13M -0.13362M -0.36408M -0.02827M -0.41769M
Other cashflows from financing activities -0.02017M -0.15908M -2.59322M -0.00268M -0.00413M
Change to netincome 2.48M 2.48M 13.10M 0.92M 2.35M
Capital expenditures 0.00000M 0.71M 2.49M 5.92M 0.67M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.17M 0.87M 1.55M 1.29M 0.17M
Stock based compensation - - - - -
Other non cash items - - - - -
Free cash flow -3.46050M -0.71324M -2.49169M -5.92419M -0.67422M

Fundamentals

  • Previous Close 0.003
  • Market Cap5.74M
  • Volume0
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-2.63923M
  • Revenue TTM17.20M
  • Revenue Per Share TTM0.01
  • Gross Profit TTM 0.22M
  • Diluted EPS TTM-

Peer Comparison

Sector: Consumer Cyclical Industry: Department Stores

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)
AUK
Aumake Ltd		 - -% 0.003 - - 0.33 1.06 0.19 -1.4976
BGP
Briscoe Group Limited		 -0.1 2.30% 4.25 12.50 - 1.20 3.27 1.32 6.25
MYR
Myer Holdings Ltd		 0.002 0.29% 0.69 13.90 12.18 0.23 2.21 0.77 -37.3707

Reports Covered

Stock Research & News

View All

Profile

AuMake Limited engages in the sale of Australian products through its online e-commerce store and retail stores. 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, and herbs/herbal teas. The company also provides fashion, homewares, art and craft, metal work, and leatherwear; and health and wellbeing products, such as vitamins, nutritional supplements, mineral supplements, non-prescription medicines, and 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. AuMake Limited was incorporated in 2011 and is based in Parramatta, Australia.

Aumake Ltd

60 Station Street East, Parramatta, NSW, Australia, 2150

Key Executives

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 - 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.