Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Kalkine 0
countryflagAU

Elixinol Wellness Limited

Healthcare AU EXL

0.015AUD
0.002(15.38%)

Last update at 2025-07-03T04:00:00Z

Day Range

0.010.01
LowHigh

52 Week Range

0.010.05
LowHigh

Fundamentals

  • Previous Close 0.01
  • Market Cap2.75M
  • Volume693631
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-4.51200M
  • Revenue TTM14.96M
  • Revenue Per Share TTM0.10
  • Gross Profit TTM 5.36M
  • Diluted EPS TTM-0.01

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

Financials

Income Statement

Balance Sheet

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 -10.56900M -17.09000M -100.27800M -73.61600M -0.49700M
Minority interest - - -0.02800M -0.03100M -0.03100M
Net income -10.57100M -17.02500M -104.47800M -66.41200M -0.86000M
Selling general administrative 8.08M 12.95M 17.54M 19.73M 10.76M
Selling and marketing expenses 2.29M 3.68M 7.17M 12.25M 7.41M
Gross profit 3.24M 4.90M 6.67M 15.62M 19.96M
Reconciled depreciation 0.72M 2.30M 3.21M 2.45M 0.82M
Ebit -9.01200M -11.66800M 49.12M -24.74200M -0.49700M
Ebitda -8.29100M -10.17800M 52.33M -22.29100M 0.33M
Depreciation and amortization 0.72M 1.49M 3.21M 2.45M 0.82M
Non operating income net other - - - - -
Operating income -9.01200M -11.66800M 49.12M -24.74200M -0.97400M
Other operating expenses 17.06M 24.95M 40.34M 50.95M 38.10M
Interest expense -0.04900M 5.42M 149.43M 0.12M 0.00000M
Tax provision 0.00200M -0.06500M 4.20M -7.62000M 0.36M
Interest income 0.02M 0.00800M 0.10M 1.75M 0.70M
Net interest income -0.04900M -0.06300M 0.05M 0.55M 0.44M
Extraordinary items - - 0.00000M -17.07400M -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.00200M -0.06500M 4.20M -7.20400M 0.36M
Total revenue 7.05M 9.34M 15.01M 27.18M 37.13M
Total operating expenses 13.24M 20.50M 31.99M 39.38M 20.93M
Cost of revenue 3.82M 4.44M 8.34M 11.56M 17.18M
Total other income expense net -1.55700M -5.42200M -149.39900M -48.87400M 0.48M
Discontinued operations - - - -2.55900M -1.20400M
Net income from continuing ops -10.57100M -27.85300M -104.47800M -65.99700M -0.86000M
Net income applicable to common shares -10.57100M -17.02500M -104.50600M -82.92800M -0.86000M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 18.45M 11.71M 13.48M 25.33M 42.47M
Intangible assets 4.81M - 0.15M 0.46M 0.92M
Earning assets - - - - -
Other current assets 0.91M 2.08M 0.17M 0.17M 0.20M
Total liab 8.42M 5.25M 4.33M 6.25M 6.82M
Total stockholder equity 10.03M 6.46M 9.16M 19.08M 35.65M
Deferred long term liab - - - - -
Other current liab 1.87M 1.64M 1.35M 1.10M 0.91M
Common stock 228.29M 222.57M 218.12M 218.06M 217.73M
Capital stock - - 218.12M 218.06M 217.73M
Retained earnings -227.87500M -226.15300M -218.64600M -208.07500M -191.05000M
Other liab - - - - 0.09M
Good will 1.37M - - 0.00000M 0.00000M
Other assets - 0.00000M 0.08M 0.18M 0.00000M
Cash 1.08M 0.71M 2.86M 12.65M 27.74M
Cash and equivalents - - - - -
Total current liabilities 4.99M 4.99M 3.44M 4.71M 5.00M
Current deferred revenue - 0.52M - 1.07M 1.35M
Net debt 0.86M 0.55M -0.96000M -9.93400M -24.99900M
Short term debt 1.30M 1.07M 1.02M 1.18M 0.92M
Short long term debt - - 0.32M 0.43M -
Short long term debt total 1.94M 1.26M 1.90M 2.71M 2.74M
Other stockholder equity - - 9.09M 9.09M 8.97M
Property plant equipment - - 1.11M 2.48M 3.88M
Total current assets 7.18M 8.18M 9.31M 19.59M 35.35M
Long term investments - - 2.83M 2.62M 2.32M
Net tangible assets - - 9.01M 18.61M 34.73M
Short term investments - - 0.17M 0.17M 0.09M
Net receivables 1.30M 1.72M 3.97M 2.97M 1.19M
Long term debt - - 0.25M 0.25M 0.25M
Inventory 3.89M 3.66M 1.74M 2.20M 4.74M
Accounts payable 1.82M 1.76M 1.08M 1.36M 1.82M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 9.61M 10.04M 9.68M 9.09M 8.97M
Additional paid in capital - - - - -
Common stock total equity - - - - 217.73M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 3.67M 2.35M 0.08M 0.18M -
Deferred long term asset charges - - - - -
Non current assets total 11.27M 3.54M 4.17M 5.74M 7.12M
Capital lease obligations - - 1.33M 2.04M 2.49M
Long term debt total - - 0.82M 1.47M 1.73M
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 -0.86900M -0.01000M 2.55M -7.15700M -3.59300M
Change to liabilities -0.90300M -0.61400M 3.80M -8.92300M 5.11M
Total cashflows from investing activities -0.86900M 0.17M 2.55M -17.93200M -8.50900M
Net borrowings -0.75700M -1.04700M -1.41400M -0.72900M -0.03800M
Total cash from financing activities -0.75700M -1.15700M 27.55M 46.44M 37.77M
Change to operating activities 0.23M 0.35M 1.19M -2.65200M -3.23400M
Net income -10.57100M -27.85300M -104.50600M -82.92800M -0.86000M
Change in cash -9.78500M -15.09400M 7.37M -22.54900M 24.09M
Begin period cash flow 12.65M 27.74M 20.37M 42.92M 18.83M
End period cash flow 2.86M 12.65M 27.74M 20.37M 42.92M
Total cash from operating activities -9.85000M -14.07100M -22.62100M -51.06600M -5.25200M
Issuance of capital stock - - 31.48M 50.00M 40.00M
Depreciation 0.72M 1.49M 3.21M 2.45M 0.82M
Other cashflows from investing activities -0.85700M 0.46M 2.88M -6.78600M -0.01300M
Dividends paid - - - - -
Change to inventory 0.23M -0.24400M -2.15500M -25.35400M -4.50600M
Change to account receivables 0.14M -2.01400M 0.71M 1.61M -2.23200M
Sale purchase of stock - -0.11000M -2.51900M -2.82700M -2.18800M
Other cashflows from financing activities -0.75700M -1.04700M -1.41400M -0.72900M -5.25200M
Change to netincome 1.52M 4.02M 75.52M 64.57M -0.03400M
Capital expenditures 0.01M 0.29M 0.33M 11.15M 4.91M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.39M 0.41M 0.47M 0.68M 0.33M
Stock based compensation - - - - -
Other non cash items 9.85M 26.36M 101.29M 80.48M 0.04M
Free cash flow -9.86200M -14.36300M -22.94900M -62.21200M -10.15900M

Peer Comparison

Sector: Healthcare Industry: Drug Manufacturers - Specialty & Generic

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)
EXL
Elixinol Wellness Limited		 0.002 15.38% 0.01 - - 0.18 0.28 0.24 -0.7144
AFP
AFT Pharmaceuticals Ltd		 -0.01 0.38% 2.59 22.70 19.61 1.19 2.63 1.40 13.35
VLS
Vita Life Sciences Ltd		 -0.04 1.79% 2.20 14.88 - 1.65 2.51 1.30 7.67
SNT
Syntara Limited		 - -% 0.05 - 20.45 10.56 4.66 6.32 -2.1607
MVP
Medical Developments International		 0.01 1.82% 0.56 - 166.67 1.60 1.10 1.19 278.77

Reports Covered

Stock Research & News

View All

Profile

Elixinol Wellness Limited, a holding company, provides healthy products in Australia, the Americas, and internationally. The company provides human nutrition, human wellness, pet wellness, and superfood ingredients under Hemp Foods Australia, Mt Elephant, The Healthy Chef, Soul Foods, Ananda Equine, and Field Day brands. It distributed through grocery, wholesale, and e-commerce channels for white label customers, as well as food, beverage, and beauty manufacturers. In addition, the company engages in the development, sourcing, marketing, and distribution of hemp-derived CBD products, including skincare. The company was formerly known as Elixinol Global Limited and changed its name to Elixinol Wellness Limited in May 2021. The company was incorporated in 2017 and is headquartered in South Melbourne, Australia.

Elixinol Wellness Limited

100 Albert Road, South Melbourne, VIC, Australia, 3205

Key Executives

Name Title Year Born
Mr. Ronald Dufficy BEC, FCPA Interim Global Chief Exec. Officer NA
Ms. Josephine Lorenz Global CFO & Group Financial Controller NA
Glen Zurcher Account Director of Investor Relations Department NA
Ms. Teresa Cleary Gen. Counsel & Company Sec. NA
Mr. Rob Hasselman Pres of Americas NA
Ms. Beata Silber Global Head of R&D and Innovation NA
Ms. Kim Bradley-Ware Joint Company Sec. NA
Mr. Ronald Dufficy BEC, FCPA Group CEO, MD & Director NA
Ms. Josephine Lorenz Global CFO, Group Financial Controller & Joint Company Secretary NA
Mr. Rob Hasselman President of Americas 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.