We are conducting system maintenance, which may temporarily affect some services and our ability to answer phone calls. For urgent queries, please contact us via email using the addresses on our contact page. We appreciate your patience and are working to restore full services promptly. Thank you for your cooperation!

We are conducting system maintenance, which may temporarily affect some services and our ability to answer phone calls. For urgent queries, please contact us via email using the addresses on our contact page. We appreciate your patience and are working to restore full services promptly. Thank you for your cooperation!
Create Free Account

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

Invictus Energy Ltd

Energy AU IVZ

0.073AUD
0.001(1.39%)

Last update at 2024-10-21T05:10:00Z

Day Range

0.070.07
LowHigh

52 Week Range

0.050.27
LowHigh

Fundamentals

  • Previous Close 0.07
  • Market Cap109.18M
  • Volume1946031
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-5.50073M
  • Revenue TTM0.10M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.00141M
  • 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 -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 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 126.75M 98.95M 43.13M 18.39M 9.92M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 0.08M 0.08M 0.08M 0.05M 0.02M
Total liab 3.31M 2.90M 4.62M 0.43M 0.58M
Total stockholder equity 123.03M 95.32M 37.48M 16.92M 8.15M
Deferred long term liab - 0.73M - - -
Other current liab 0.36M 0.00130M 0.00199M 0.00024M 0.00017M
Common stock 148.33M 117.37M 58.93M 38.35M 27.91M
Capital stock - 117.37M 58.93M 38.35M 27.91M
Retained earnings -34.23327M -29.23006M -24.59209M -21.92619M -20.70754M
Other liab - - - - -
Good will - - - - -
Other assets - 0.73M 0.12M 0.10M 0.10M
Cash 3.26M 22.93M 13.72M 9.14M 1.50M
Cash and equivalents - - - 9.14M 1.50M
Total current liabilities 3.25M 2.68M 4.25M 0.43M 0.51M
Current deferred revenue - 1.16M 0.07M 0.14M 0.15M
Net debt -3.03689M -22.56686M -13.22636M -9.04008M -1.30027M
Short term debt 0.17M 0.15M 0.13M 0.10M 0.12M
Short long term debt - - - - -
Short long term debt total 0.22M 0.37M 0.49M 0.10M 0.20M
Other stockholder equity - -0.00503M -0.00281M -0.00290M -0.00191M
Property plant equipment - 74.74M 28.97M 9.05M 8.28M
Total current assets 3.59M 23.36M 14.04M 9.24M 1.55M
Long term investments - 0.12M 0.12M 0.10M 0.10M
Net tangible assets - 95.32M 37.48M 16.92M 8.15M
Short term investments - 0.00000M 2.36M - -
Net receivables 0.25M 0.34M 0.25M 0.05M 0.03M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 2.72M 1.38M 4.05M 0.19M 0.24M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 8.93M 7.18M 3.14M 0.49M 0.94M
Additional paid in capital - - - - -
Common stock total equity - - - - 27.91M
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 123.17M 75.59M 29.09M 9.15M 8.37M
Capital lease obligations - 0.37M 0.49M 0.10M 0.20M
Long term debt total - 0.22M 0.37M 0.00000M 0.07M
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

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 0.86 - -16.2145
WDS
Woodside Energy Group Ltd		 0.32 1.30% 24.95 17.21 10.75 3.77 0.91 2.94 5.18
STO
Santos Ltd		 0.10 1.45% 7.00 12.00 8.41 4.01 0.98 3.55 5.35
BPT
Beach Energy Ltd		 0.04 3.20% 1.29 - 7.33 1.56 0.86 1.96 4.31
KAR
Karoon Energy Ltd		 - -% 1.44 3.54 3.44 1.40 0.82 1.86 2.84

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 - 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.