Delorean Corporation Ltd

Utilities AU DEL

0.036AUD
0.002(5.88%)

Last update at 2024-07-11T00:02:00Z

Day Range

0.040.04
LowHigh

52 Week Range

0.010.07
LowHigh

Fundamentals

  • Previous Close 0.03
  • Market Cap7.33M
  • Volume490
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-6.15972M
  • Revenue TTM7.76M
  • Revenue Per Share TTM0.04
  • Gross Profit TTM -4.40998M
  • Diluted EPS TTM-0.04

Analyst Recommendations

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 -10.05646M -10.77297M -2.53455M - -
Minority interest - - - - -
Net income -10.01881M -10.88801M -3.20955M - -
Selling general administrative 3.55M 4.20M 3.23M - -
Selling and marketing expenses - - - - -
Gross profit -3.95684M -6.76775M -0.34289M - -
Reconciled depreciation 0.39M 0.56M 0.53M - -
Ebit -9.45422M -12.43683M -5.13725M 2.38M 1.43M
Ebitda -9.05776M -11.87472M -4.61016M - -
Depreciation and amortization - 0.56M 0.53M - -
Non operating income net other - - - - -
Operating income -9.44624M -12.43683M -5.13725M - -
Other operating expenses 1.10M 51.76M 33.01M 0.06M 0.06M
Interest expense 0.61M - 0.00000M 0.00000M 0.00000M
Tax provision -0.03765M 0.12M 0.68M - -
Interest income 0.61M - - - -
Net interest income -0.60223M - - - -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -0.03765M 0.12M 0.68M 0.78M 0.55M
Total revenue 19.71M 39.33M 27.88M - -
Total operating expenses - 5.67M 4.79M - -
Cost of revenue 23.66M 46.10M 28.22M - -
Total other income expense net 0.45M 1.66M 2.60M - -
Discontinued operations - - - - -
Net income from continuing ops -10.01881M -10.88801M -3.20955M - -
Net income applicable to common shares -10.01881M -10.88801M -3.20955M 2.60M 0.86M
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 17.92M 24.10M 28.77M 23.07M -
Intangible assets 0.03M 0.04M 0.04M 0.05M -
Earning assets - - - - -
Other current assets 0.16M 1.62M 2.69M 1.52M -
Total liab 15.75M 12.21M 12.50M 4.47M -
Total stockholder equity 2.17M 11.88M 16.27M 18.60M -
Deferred long term liab - - - - -
Other current liab 3.34M 2.12M 2.79M 0.98M -
Common stock 20.49M 20.49M 14.58M 14.46M -
Capital stock 20.49M 20.49M 14.58M 14.46M -
Retained earnings -20.03320M -10.01440M 0.87M 3.74M -
Other liab 0.16M 0.72M 0.65M 0.03M -
Good will - - - - -
Other assets 2.05M 2.77M 1.86M 1.81M -
Cash 1.00M 3.12M 13.07M 17.43M -
Cash and equivalents 1.00M 3.12M 13.07M 2.91M -
Total current liabilities 13.56M 9.40M 9.47M 3.94M -
Current deferred revenue - 1.41M 0.40M - -
Net debt 4.53M -0.49951M -10.28925M -16.64400M -
Short term debt 5.53M 0.53M 0.39M 0.29M -
Short long term debt 5.53M 0.23M - - -
Short long term debt total - 2.63M 2.78M 0.79M -
Other stockholder equity 1.71M 1.40M 0.82M -0.93374M -
Property plant equipment 12.69M 11.65M 8.66M 1.76M -
Total current assets 3.15M 9.65M 18.20M 21.25M -
Long term investments - - - - -
Net tangible assets 2.14M 11.85M 16.23M 4.03M -
Short term investments - - - - -
Net receivables 1.73M 4.90M 2.45M 2.30M -
Long term debt - - - - -
Inventory - - - - -
Accounts payable 3.15M 6.75M 6.29M 2.67M -
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 1.40M 0.82M 0.40M -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - - -
Deferred long term asset charges - - - - -
Non current assets total 14.77M 14.45M 10.57M 1.81M -
Capital lease obligations 2.09M 2.39M 2.78M 0.79M -
Long term debt total 2.02M 2.09M 2.39M 0.50M -
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 -1.43828M -3.43778M -4.48776M - -
Change to liabilities 0.72M -0.91857M 4.22M -0.80670M 0.00000M
Total cashflows from investing activities -1.43828M -3.43778M -4.48776M -1.17338M -0.05900M
Net borrowings 4.68M -0.53053M -0.25146M -0.53511M -0.53511M
Total cash from financing activities 4.68M 5.26M 14.49M -0.79344M 0.36M
Change to operating activities 0.53M 0.53M -1.12989M 1.76M 1.76M
Net income -10.01881M -10.88801M -3.20955M 2.60M 0.86M
Change in cash -2.12085M -9.94198M 10.15M 2.45M -1.17900M
Begin period cash flow 3.12M 13.07M 2.91M - -
End period cash flow 1.00M 3.12M 13.07M 2.91M -
Total cash from operating activities -5.35949M -11.76787M 0.16M 4.41M -1.48300M
Issuance of capital stock 5.00M 6.13M 16.00M - -
Depreciation 0.39M 0.56M 0.53M 0.18M 0.04M
Other cashflows from investing activities - 0.00000M -1.74193M -1.17300M -0.05900M
Dividends paid - - 0.00000M 0.26M 0.26M
Change to inventory - - - - -
Change to account receivables 3.40M -1.68652M -0.27904M 0.10M 0.10M
Sale purchase of stock 0.00000M -0.33308M -1.26294M - -
Other cashflows from financing activities 0.00000M -0.43138M -0.25146M -1.26294M 0.36M
Change to netincome -0.39307M 0.43M -1.56902M 0.07M -2.38100M
Capital expenditures 1.44M 3.44M 2.75M 1.17M 1.17M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.00209M 0.00077M 0.14M - -
Stock based compensation - - - - -
Other non cash items - - - - -
Free cash flow -6.79777M -3.43778M -2.74583M - -

Peer Comparison

Sector: Utilities Industry: Utilities - Renewable

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)
DEL
Delorean Corporation Ltd
0.002 5.88% 0.04 - - 1.64 3.00 2.33 -4.5796
MEZ
Meridian Energy Ltd
-0.16 2.64% 5.89 196.33 34.48 3.50 2.56 3.88 29.92
IFT
Infratil Ltd
0.02 0.20% 10.08 10.60 14.56 3.52 1.44 10.02 13.26
MCY
Mercury NZ Ltd
0.09 1.52% 6.03 202.00 37.74 2.78 1.90 3.76 17.41
CEN
Contact Energy Ltd
-0.1 1.30% 7.60 22.79 24.10 2.53 2.36 3.54 16.71

Reports Covered

Stock Research & News

Profile

Delorean Corporation Limited engages in the renewable energy and waste management businesses in Australia and New Zealand. It operates through Infrastructure, Engineering, and Energy Retail segments. The company manufactures and fabricates tanks, pipework, and structural steel. It is also involved in the development of bioenergy plants; engineering, procurement, construction, operation, and management of anaerobic digestion bioenergy plants; and retailing of energy. Delorean Corporation Limited was founded in 2014 and is based in West Perth, Australia.

Delorean Corporation Ltd

1205 Hay Street, West Perth, WA, Australia, 6005

Key Executives

Name Title Year Born
Mr. Hamish Andrew Jolly B.Bus, CA, MAICD Co-Founder & Exec. Chair NA
Mr. Joseph Oliver Co-Founder, MD & Director NA
Martin Lodge Chief Operating Officer NA
Mr. David Maxwell McArthur B.Comm. Independent Non-Exec. Director & Company Sec. 1963
Mr. Hamish Andrew Jolly B.Bus, CA, MAICD Co-Founder & Executive Chair NA
Mr. David Maxwell McArthur B.Comm. Non-Executive Director & Company Secretary 1963
Mr. Hamish Andrew Jolly B.Bus, CA, MAICD Co-Founder & Executive Chair NA
Mr. David Maxwell McArthur B.Comm. Non-Executive Director & Company Secretary 1963
Mr. Hamish Andrew Jolly B.Bus, CA, MAICD Co-Founder & Executive Chair NA
Mr. David Maxwell McArthur B.Comm. Non-Executive Director & Company Secretary 1963

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.