Create Free Account

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

Experience Co Ltd

Consumer Cyclical AU EXP

0.125AUD
-(-%)

Last update at 2024-11-13T05:10:00Z

Day Range

0.120.12
LowHigh

52 Week Range

0.120.22
LowHigh

Fundamentals

  • Previous Close 0.12
  • Market Cap94.68M
  • Volume231883
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA7.51M
  • Revenue TTM127.04M
  • Revenue Per Share TTM0.17
  • Gross Profit TTM 40.58M
  • Diluted EPS TTM-

Analyst Recommendations

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 -0.30000M -17.91000M -3.04600M -42.28000M -58.83200M
Minority interest - - - - -
Net income -0.54200M -13.58300M -4.30100M -39.66000M -48.25700M
Selling general administrative 18.39M 16.63M 13.90M 17.12M 33.27M
Selling and marketing expenses 3.34M 2.30M 1.25M 2.03M 2.97M
Gross profit 43.78M 21.28M 17.57M 31.30M 63.22M
Reconciled depreciation 11.71M 9.82M 7.88M 9.95M 13.95M
Ebit -2.22500M -15.57700M -2.46200M -5.80100M 5.48M
Ebitda 9.48M -5.76000M 5.42M 4.15M 19.43M
Depreciation and amortization 11.71M 9.82M 7.88M 9.95M 13.95M
Non operating income net other - - - - -
Operating income -4.25800M -18.36400M -12.03600M -5.70900M 5.48M
Other operating expenses 28.39M 0.21M 10.30M 12.64M 157.30M
Interest expense 0.41M 0.26M 0.39M 0.81M 1.78M
Tax provision 0.24M -4.32700M 1.71M -2.62000M -13.24300M
Interest income 0.13M 0.00600M 1.33M 1.89M 1.61M
Net interest income -1.25200M -1.18400M -1.32600M -1.89100M -1.61300M
Extraordinary items - 0.00000M 0.46M -11.75300M -53.62000M
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.24M -4.32700M 1.71M -2.62000M -10.57500M
Total revenue 109.32M 56.22M 44.45M 87.40M 161.30M
Total operating expenses 46.90M 39.20M 30.42M 38.16M 59.22M
Cost of revenue 65.54M 34.95M 26.88M 56.10M 98.08M
Total other income expense net 4.08M 1.20M 11.13M -33.53500M -64.31200M
Discontinued operations - - 0.46M -11.75300M -53.62000M
Net income from continuing ops -0.54200M -13.58300M -4.75900M -39.66000M -48.25700M
Net income applicable to common shares -0.54200M -13.58300M -4.30100M -51.41300M -48.25800M
Preferred stock and other adjustments - - - - -
Breakdown 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Total assets 192.03M 190.80M 188.69M 116.63M 121.83M
Intangible assets - 17.20M 17.00M 1.26M 0.90M
Earning assets - - - - -
Other current assets 2.70M 0.70M 0.54M 1.54M 0.52M
Total liab 63.09M 61.83M 64.77M 42.68M 44.04M
Total stockholder equity 128.94M 128.96M 123.92M 73.95M 77.79M
Deferred long term liab - - - - -
Other current liab 12.97M 13.93M 16.59M 6.54M 2.31M
Common stock 232.69M 232.22M 231.40M 168.55M 168.65M
Capital stock - 232.22M 231.40M 168.55M 168.65M
Retained earnings -106.30400M -106.86400M -106.32200M -92.73900M -88.43800M
Other liab - 1.34M 1.84M 0.23M 0.22M
Good will 29.36M 29.36M 28.80M 28.80M 0.00000M
Other assets - 13.97M 13.75M 8.97M 11.31M
Cash 8.24M 8.59M 18.32M 13.32M 12.47M
Cash and equivalents - - - - -
Total current liabilities 32.16M 32.50M 37.45M 19.70M 14.67M
Current deferred revenue 11.94M 12.00M 10.07M 6.34M 7.06M
Net debt 27.34M 23.75M 15.33M 14.97M 21.44M
Short term debt 4.93M 4.35M 8.16M 5.54M 4.75M
Short long term debt - - 0.90M - -
Short long term debt total 35.58M 32.34M 33.65M 28.29M 33.91M
Other stockholder equity - -125.35400M -125.07600M -75.80800M -80.20700M
Property plant equipment - 110.27M 100.97M 81.47M 81.31M
Total current assets 20.53M 19.99M 28.17M 24.93M 28.31M
Long term investments - - - - -
Net tangible assets - 82.40M 78.12M 72.69M 76.89M
Short term investments - 0.05M 0.04M 0.04M 0.05M
Net receivables 4.39M 3.61M 2.62M 1.84M 2.94M
Long term debt - 9.21M 8.27M 7.85M 9.76M
Inventory 5.20M 4.87M 4.51M 3.93M 3.01M
Accounts payable 2.32M 2.22M 2.62M 1.28M 0.55M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 2.55M 3.61M -1.15500M -1.85700M -2.42000M
Additional paid in capital - - - - -
Common stock total equity - - - - 168.65M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 2.07M -159.11700M -146.77600M -82.73200M -82.20200M
Deferred long term asset charges - - - - -
Non current assets total 171.50M 170.80M 160.52M 91.70M 93.52M
Capital lease obligations - 23.12M 24.47M 20.44M 24.14M
Long term debt total - 27.99M 25.48M 22.75M 29.16M
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 -14.70000M -46.94900M 1.79M 14.22M -14.31500M
Change to liabilities 2.09M -4.08400M 1.43M -5.21300M -13.23500M
Total cashflows from investing activities -14.70000M -46.94900M 1.79M 14.22M -14.31500M
Net borrowings -4.75100M -3.36800M -5.37600M -12.96700M -1.01800M
Total cash from financing activities -4.75100M 48.92M -5.47400M -13.09200M -6.57600M
Change to operating activities 1.18M 8.38M -1.04200M -0.24400M -0.41000M
Net income -0.54200M -13.58300M -4.30100M -51.41300M -48.25700M
Change in cash -9.73000M 5.00M 0.85M 7.67M -2.36800M
Begin period cash flow 18.32M 13.32M 12.47M 4.80M 7.17M
End period cash flow 8.59M 18.32M 13.32M 12.47M 4.80M
Total cash from operating activities 9.72M 3.02M 4.53M 6.53M 18.52M
Issuance of capital stock - 52.29M - - -
Depreciation 11.18M 9.39M 7.51M 10.68M 13.95M
Other cashflows from investing activities -1.93600M 0.30M 3.38M 16.74M 16.74M
Dividends paid - - 52.29M 0.00000M 5.56M
Change to inventory -0.35600M -0.58200M -0.92300M 1.95M -0.25300M
Change to account receivables -3.15500M 2.37M 2.69M 2.19M 3.37M
Sale purchase of stock 0.00000M 52.29M -0.09800M -0.24800M -0.24800M
Other cashflows from financing activities -2.54800M -1.42500M -1.60000M 7.55M 2.50M
Change to netincome -1.20900M 1.48M -0.52400M 42.65M 67.16M
Capital expenditures 15.04M 10.96M 7.61M 7.65M 15.24M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -3.51100M 1.78M 1.76M 4.14M -
Stock based compensation 1.13M 1.58M 0.62M 0.44M -
Other non cash items -0.91300M 7.21M 1.32M 47.27M 34.31M
Free cash flow -5.32300M -7.94000M -3.07100M -1.11400M -15.24000M

Peer Comparison

Sector: Consumer Cyclical Industry: Leisure

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)
EXP
Experience Co Ltd		 - -% 0.12 - 0.33 0.75 0.73 0.95 10.08
CEH
COAST ENTERTAINMENT HOLDINGS LTD		 -0.005 1.08% 0.46 - 96.15 2.23 0.81 1.22 -11.8296
VVA
Viva Leisure Ltd		 0.04 2.80% 1.47 48.67 26.32 0.91 1.35 2.75 7.52
XRG
xReality Group Ltd		 0.001 3.12% 0.03 - - 1.90 2.06 4.55 26.29
TOY
Toys R Us ANZ Limited		 - -% 0.06 - - 1.18 0.48 4.45 -1.4488

Reports Covered

Stock Research & News

View All

Profile

Experience Co Limited engages in adventure tourism and leisure business in Australia and New Zealand. The company operates through Skydiving and Adventure Experiences segments. It provides tandem skydive and related products; reef-based dive and snorkel experiences; rainforest tours; and aerial adventure, lodge, and walking experiences. The company also offers island day trips, reef tours, multi-days experiences, and tree ropes and ziplining experiences. In addition, it provides aircraft maintenance services. The company was formerly known as Skydive the Beach Group Limited and changed its name to Experience Co Limited in October 2017. Experience Co Limited was founded in 1999 and is based in Sydney, Australia.

Experience Co Ltd

89 York Street, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Mr. John O'Sullivan CEO & Exec. Director NA
Mr. Owen Kemp Chief Financial Officer NA
Ms. Courtney Butler Chief Operations Officer NA
Kathryn O'Brien Chief Revenue Officer NA
Ms. Fiona van Wyk Company Sec. NA
Mr. John O'Sullivan CEO & Executive Director NA
Mr. Gavin Yates Group Chief Financial Officer NA
Ms. Fiona van Wyk Company Secretary NA
Mr. John O'Sullivan CEO & Executive Director NA
Mr. Gavin Yates Group Chief Financial Officer NA

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.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

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.