Create Free Account

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

Dxn Ltd

Technology AU DXN

0.035AUD
0.002(6.06%)

Last update at 2024-05-20T00:59:00Z

Day Range

0.030.04
LowHigh

52 Week Range

0.010.04
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 -9.69532M -6.90245M -4.81263M -12.59053M -7.37344M
Minority interest - - - - -
Net income -9.61262M -6.90245M -4.81263M -12.59053M -7.37588M
Selling general administrative 4.32M 5.91M 5.03M 6.79M 5.87M
Selling and marketing expenses 0.02M 0.02M 0.00194M 0.24M 0.16M
Gross profit 2.58M 4.65M 2.42M 1.40M 0.29M
Reconciled depreciation 2.65M 3.70M 5.21M 2.87M 0.26M
Ebit -4.92883M -6.41089M -4.47196M -8.66529M -7.27480M
Ebitda -2.27660M -2.70651M 0.74M -5.79935M -7.01217M
Depreciation and amortization 2.65M 3.70M 5.21M 2.87M 0.26M
Non operating income net other - - - - -
Operating income -4.31131M -5.33908M -7.05827M -8.60236M -7.27480M
Other operating expenses 13.33M 20.09M 12.36M 17.45M 10.02M
Interest expense 0.71M 0.49M 0.20M 0.18M 0.10M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income - 0.00065M 0.01M 0.06M 0.14M
Net interest income -1.41774M -1.26432M -0.48856M -0.11550M 0.05M
Extraordinary items 0.08M 0.11M - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 1.71M 1.48M 4.66M 1.49M 0.00243M
Total revenue 5.05M 15.39M 8.20M 5.19M 1.40M
Total operating expenses 7.88M 11.27M 11.06M 11.22M 8.91M
Cost of revenue 2.47M 10.74M 5.79M 3.79M 1.11M
Total other income expense net -2.97325M 0.99M 4.32M -2.43410M -0.09864M
Discontinued operations 0.08M 0.11M 0.11M 0.11M -
Net income from continuing ops -9.69532M -6.90245M -4.81263M -12.59053M -7.37344M
Net income applicable to common shares -9.61262M -6.90245M -4.81263M -12.59053M -7.37344M
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 18.48M 27.27M 23.87M 31.84M 22.33M
Intangible assets 0.21M 1.82M 1.50M 1.73M 0.29M
Earning assets - - - - -
Other current assets 0.01M 0.01M 0.12M 0.51M 0.02M
Total liab 18.66M 19.82M 12.86M 16.92M 5.46M
Total stockholder equity -0.17514M 7.45M 11.01M 14.92M 16.87M
Deferred long term liab 0.42M 0.61M - - -
Other current liab 4.21M 0.33M 0.98M 0.46M 0.56M
Common stock 45.42M 43.47M 40.35M 39.60M 29.66M
Capital stock 45.42M 43.47M 40.35M 39.60M 29.66M
Retained earnings -47.02866M -37.41604M -30.51359M -25.70096M -13.11043M
Other liab 0.41M 0.42M - - -
Good will 0.03M 1.99M 0.03M 0.03M 0.03M
Other assets 0.69M 1.14M 1.03M 3.09M 3.07M
Cash 0.71M 1.92M 1.66M 3.59M 5.36M
Cash and equivalents - - - - -
Total current liabilities 5.94M 4.63M 4.38M 3.64M 3.37M
Current deferred revenue 0.42M 1.36M 0.39M 0.73M 1.26M
Net debt 12.45M 13.64M 8.48M 11.66M -2.40391M
Short term debt 0.86M 0.79M 1.65M 1.98M 0.87M
Short long term debt 0.14M 0.06M 1.03M 0.87M 0.87M
Short long term debt total 13.16M 15.56M 10.14M 15.25M 2.96M
Other stockholder equity 1.43M 1.39M 1.18M 1.02M 0.32M
Property plant equipment 9.52M 18.37M 17.11M 21.32M 11.14M
Total current assets 8.04M 3.96M 4.23M 5.70M 7.83M
Long term investments 0.27M 0.53M 1.03M 3.09M 3.07M
Net tangible assets -0.41209M 3.64M 9.51M 13.19M 16.58M
Short term investments - - - 0.01M 0.02M
Net receivables 0.22M 0.65M 0.67M 0.39M 1.05M
Long term debt 4.11M 4.00M 0.61M 2.49M 2.09M
Inventory 0.38M 1.25M 1.23M 1.20M 0.99M
Accounts payable 0.45M 2.15M 1.35M 0.47M 0.68M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.43M 1.39M 1.18M 1.02M 0.32M
Additional paid in capital - - - - -
Common stock total equity - - - 39.60M 29.66M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.42M 0.61M -18.61132M 2.00M 3.07M
Deferred long term asset charges - - - - -
Non current assets total 10.44M 23.31M 19.64M 26.14M 14.50M
Capital lease obligations 8.91M 11.50M 8.51M 11.89M -
Long term debt total 12.30M 14.78M 8.49M 13.28M 2.09M
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 -0.33406M -3.86618M 1.88M -6.15134M -12.41463M
Change to liabilities -0.71704M 0.34M -0.51589M -1.62775M 0.90M
Total cashflows from investing activities -0.33406M -3.86618M 1.88M -6.15134M -12.41463M
Net borrowings -0.72868M 2.13M -1.85809M 1.37M 2.96M
Total cash from financing activities 1.67M 4.51M -1.14475M 10.41M 12.58M
Change to operating activities 0.01M -0.01811M 0.42M -0.02391M -0.32928M
Net income -9.61262M -6.90245M -4.81263M -12.59053M -7.37588M
Change in cash -0.65647M 0.26M -1.92852M -1.76966M -6.68559M
Begin period cash flow 1.92M 1.66M 3.59M 5.36M 12.05M
End period cash flow 1.27M 1.92M 1.66M 3.59M 5.36M
Total cash from operating activities -1.53052M -0.37898M -2.66354M -6.03056M -6.84726M
Issuance of capital stock 2.12M 3.14M 0.73M 9.90M 10.31M
Depreciation 3.07M 3.66M 4.95M 2.87M 0.26M
Other cashflows from investing activities 0.00000M -3.81657M 2.06M -0.01282M -2.00000M
Dividends paid -0.72868M -1.86772M -4.21695M -2.31589M 3.45M
Change to inventory 0.38M 0.53M -0.23850M 0.08M -0.76823M
Change to account receivables 0.37M 0.02M -0.17323M 0.67M 0.27M
Sale purchase of stock -0.17189M -0.20223M -0.01952M -0.86777M -0.69205M
Other cashflows from financing activities 1.17M 5.30M 5.40M 3.70M 6.90M
Change to netincome 4.92M 2.82M -2.24657M 4.59M 0.19M
Capital expenditures 0.33M 0.05M 0.18M 3.44M 10.41M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.75M 0.54M -0.41173M 0.75M -9.44241M
Stock based compensation 0.04M 0.18M 0.21M 0.60M -
Other non cash items 5.01M 2.87M -2.80376M 3.69M 7.11M
Free cash flow -1.86458M -0.42858M -2.84269M -9.46908M -10.41463M

Fundamentals

  • Previous Close 0.03
  • Market Cap6.47M
  • Volume570569
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-0.44844M
  • Revenue TTM5.75M
  • Revenue Per Share TTM0.05
  • Gross Profit TTM 2.09M
  • Diluted EPS TTM-0.19

Peer Comparison

Sector: Technology Industry: Information Technology Services

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)
DXN
Dxn Ltd		 0.002 6.06% 0.04 - - 0.84 0.96 1.67 -1.7038
NXT
Nextdc Ltd		 0.08 0.45% 17.70 - 2000.00 20.31 3.85 23.14 46.43
DTL
Data#3 Ltd		 -0.025 0.33% 7.54 28.00 24.15 0.49 17.63 0.64 17.54
DUG
Dug Technology Ltd		 -0.16 5.76% 2.62 69.50 20.37 5.85 8.12 6.23 25.34
ATA
Atturra Ltd		 0.02 2.61% 0.79 19.63 - 1.26 1.97 1.31 13.99

Reports Covered

Stock Research & News

View All

Profile

DXN Limited engages in the design, manufacture, ownership, and operation of data centers and related infrastructure in Australia. It operates through two segments: Data Centre Manufacturing and Data Centre Operations. The Data Centre Manufacturing segment engineers, constructs, and commissions modular data centre solutions for mining, gas and energy, subsea, and defense industries, as well as telecommunication applications, such as satellite, radio centers, and cable landing stations. The Data Centre Operations segment operates data centres that provides space, power, cooling, and physical security for clients to house their computer servers and related storage and networking equipment, as well as offers cloud and co-location hosting services. In addition, the company is involved in the provision of connectivity solutions comprising cloud interconnection, fiber cross-connects, internet, and cloud span services; and engineering as a service, project management, data center management, and maintenance and engineering services. DXN Limited was incorporated in 2017 and is based in Sydney, Australia.

Dxn Ltd

No. 1 Martin Place, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Ms. Shalini Lagrutta Chief Exec. Officer NA
Mr. Craig Beatton Head of Fin. NA
Mr. Justin Kellerman Head of Project Delivery NA
Mr. Srikanth Murugan Global Head of PreSales & Engineering NA
Mr. Blair Taylor Head of Manufacturing NA
Mr. George Lazarou ACA, BCom Company Sec. NA
Ms. Lisa Cesare Financial Controller NA
Ms. Shalini Lagrutta Chief Executive Officer NA
Mr. Andrew Metcalfe CPA CFO, Company Secretary & Director NA
Ms. Sarah Livesey Financial Controller 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.