Create Free Account

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

Invictus Energy Ltd

Energy AU IVZ

0.071AUD
-0.001(1.39%)

Last update at 2024-04-30T06:10:00Z

Day Range

0.070.07
LowHigh

52 Week Range

0.070.27
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 -4.95193M -3.78618M -1.25565M -1.77346M -1.02205M
Minority interest 0.29M 0.14M 1.04M 1.19M 1.21M
Net income -4.65947M -3.84034M -1.56135M -1.57563M -0.97861M
Selling general administrative 2.72M 2.61M 0.87M 0.75M 0.55M
Selling and marketing expenses - - - - -
Gross profit - - - - 0.04M
Reconciled depreciation 0.25M 0.26M 0.14M 0.13M 0.00535M
Ebit -4.88729M -3.73202M -1.24115M -1.76243M -1.06536M
Ebitda -4.63690M -3.46801M -1.10501M -1.63348M -1.06001M
Depreciation and amortization 0.25M 0.26M 0.14M 0.13M 0.00535M
Non operating income net other - - - - -
Operating income -4.88729M -3.73202M -1.24115M -1.76243M -1.06536M
Other operating expenses 5.07M 4.46M 1.57M 1.61M 1.07M
Interest expense 0.06M 0.05M 0.01M 0.01M 0.00000M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income 0.02M 0.48M 0.04M 0.18M 0.04M
Net interest income 0.04M -0.05275M -0.01357M 0.00501M 0.04M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -0.14728M 0.05M 0.31M -0.19782M -0.04344M
Total revenue 0.10M 0.20M 0.43M 0.02M 0.04M
Total operating expenses 5.07M 4.46M 1.57M 1.61M 1.07M
Cost of revenue - - - - -
Total other income expense net 0.08M -0.05416M -0.01449M -0.01103M 0.04M
Discontinued operations - - - - -
Net income from continuing ops -4.95193M -3.78618M -1.25565M -1.77346M -1.02205M
Net income applicable to common shares -4.65947M -3.64386M -1.21865M -1.72921M -1.02192M
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 98.95M 43.13M 18.39M 9.92M 9.55M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 0.08M 0.08M 0.05M 0.02M 0.01M
Total liab 2.90M 4.62M 0.43M 0.58M 0.50M
Total stockholder equity 95.32M 37.48M 16.92M 8.15M 7.83M
Deferred long term liab 0.73M - - - -
Other current liab 0.00130M 0.00199M 0.00024M 0.00017M 0.19M
Common stock 117.37M 58.93M 38.35M 27.91M 26.06M
Capital stock 117.37M 58.93M 38.35M 27.91M 26.06M
Retained earnings -29.23006M -24.59209M -21.92619M -20.70754M -18.97833M
Other liab - - - - -
Good will - - - - -
Other assets 0.73M 0.12M 0.10M 0.10M 0.10M
Cash 22.93M 13.72M 9.14M 1.50M 2.21M
Cash and equivalents - - 9.14M 1.50M 2.21M
Total current liabilities 2.68M 4.25M 0.43M 0.51M 0.50M
Current deferred revenue 1.16M 0.07M 0.14M 0.15M -0.12304M
Net debt -22.56686M -13.22636M -9.04008M -1.30027M -2.01752M
Short term debt 0.15M 0.13M 0.10M 0.12M 0.12M
Short long term debt - - - - -
Short long term debt total 0.37M 0.49M 0.10M 0.20M 0.20M
Other stockholder equity -0.00503M -0.00281M -0.00290M -0.00191M -1.99129M
Property plant equipment 74.74M 28.97M 9.05M 8.28M 7.19M
Total current assets 23.36M 14.04M 9.24M 1.55M 2.26M
Long term investments 0.12M 0.12M 0.10M 0.10M 0.10M
Net tangible assets 95.32M 37.48M 16.92M 8.15M 7.83M
Short term investments 0.00000M 2.36M - - -
Net receivables 0.34M 0.25M 0.05M 0.03M 0.03M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 1.38M 4.05M 0.19M 0.24M 0.31M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 7.18M 3.14M 0.49M 0.94M 0.75M
Additional paid in capital - - - - -
Common stock total equity - - - 27.91M 26.06M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - - 7.29M
Deferred long term asset charges - - - - -
Non current assets total 75.59M 29.09M 9.15M 8.37M 7.29M
Capital lease obligations 0.37M 0.49M 0.10M 0.20M -
Long term debt total 0.22M 0.37M 0.00000M 0.07M 0.00000M
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 -49.45617M -14.21209M -1.34491M -0.80690M -1.97352M
Change to liabilities 0.60M 0.38M -0.25948M -0.12846M 0.20M
Total cashflows from investing activities -49.45617M -14.21209M -1.34491M -0.80690M -1.97352M
Net borrowings - - - -0.11239M -0.11239M
Total cash from financing activities 60.92M 20.37M 9.79M 1.72M -0.00554M
Change to operating activities 0.01M 0.00881M -0.04023M 0.02M 0.02M
Net income -0.00466M -0.00364M -0.00122M -0.00173M -1.02192M
Change in cash 9.21M 4.58M 7.64M -0.71725M -2.77352M
Begin period cash flow 13.72M 9.14M 1.50M 2.21M 4.99M
End period cash flow 22.93M 13.72M 9.14M 1.50M 2.21M
Total cash from operating activities -0.00257M -0.00162M -0.00077M -0.00161M -0.79449M
Issuance of capital stock 60.45M 19.35M 10.32M 1.94M -
Depreciation 0.00025M 0.00026M 0.00014M 0.00013M 0.00535M
Other cashflows from investing activities -0.79013M -0.02463M -0.02463M -0.02463M -0.83939M
Dividends paid - - - -0.00011M -
Change to inventory - - - - -
Change to account receivables -0.00010M -0.00020M -0.00002M 0.00000M 0.00037M
Sale purchase of stock -3.37109M -2.56770M -0.53870M -0.11492M -0.00554M
Other cashflows from financing activities 3.84M 3.59M 2.10M -0.11217M -1.94258M
Change to netincome 1.33M 1.58M 0.63M 0.10M -0.00013M
Capital expenditures 48.67M 14.19M 1.34M 0.81M 1.13M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -0.00010M -0.00020M -0.00002M 0.00000M 0.04M
Stock based compensation 0.00162M 0.00172M 0.00081M 0.00014M -
Other non cash items 0.00184M 0.00176M 0.00031M -0.00001M 1.02M
Free cash flow -48.66861M -14.18908M -1.34567M -0.80851M -1.92862M

Fundamentals

  • Previous Close 0.07
  • Market Cap102.09M
  • Volume2127652
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-6.72097M
  • Revenue TTM0.10M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.00141M
  • Diluted EPS TTM-0.01

Peer Comparison

Sector: Energy Industry: Oil & Gas E&P

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)
IVZ
Invictus Energy Ltd		 -0.001 1.39% 0.07 - - 1200.87 1.06 - -16.4254
WDS
Woodside Energy Group Ltd		 0.04 0.14% 28.23 21.04 14.43 4.10 1.08 4.60 8.39
STO
Santos Ltd		 0.04 0.52% 7.70 11.61 13.66 4.31 1.08 5.32 7.90
BPT
Beach Energy Ltd		 0.02 1.26% 1.61 - 7.41 2.10 1.07 2.42 -28.7008
KAR
Karoon Energy Ltd		 0.04 2.10% 1.95 4.33 4.53 2.24 1.32 4.13 6.33

Reports Covered

Stock Research & News

View All

Profile

Invictus Energy Limited, an independent upstream oil and gas company, engages in the exploration and appraisal of oil and gas in the northern Zimbabwe, Africa. It holds 80% interest in the Cabora Bassa Basin project, through exploration license SG 4571, that covers an area of 360,000 hectares located in the Cabora Bassa Basin in northern Zimbabwe. The company was incorporated in 2011 and is headquartered in West Perth, Australia.

Invictus Energy Ltd

10 Outram Street, West Perth, WA, Australia, 6005

Key Executives

Name Title Year Born
Mr. Scott Macmillan MD & Director NA
Mr. Gabriel Mario Chiappini B.Bus, B.Com, BBus, C.A., CA, GAICD, ICAA, MAICD Company Sec. & Non-Exec. Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-Executive Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-Executive Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-Executive Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-Executive Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-Executive Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-Executive Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-Executive Director NA
Mr. Gabriel Mario Chiappini B.Com, C.A., GAICD, ICAA, MAICD Company Secretary & Non-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.