Invictus Energy Ltd

Energy AU IVZ

0.068AUD
0.001(1.49%)

Last update at 2024-07-11T00:25:00Z

Day Range

0.070.07
LowHigh

52 Week Range

0.050.27
LowHigh

Fundamentals

  • Previous Close 0.07
  • Market Cap95.00M
  • Volume447043
  • 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

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 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

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 1.49% 0.07 - - 1200.87 1.06 - -16.4254
WDS
Woodside Energy Group Ltd
0.32 1.12% 28.83 22.36 14.43 4.10 1.08 4.60 8.39
STO
Santos Ltd
0.04 0.44% 7.92 12.41 13.66 4.31 1.08 5.32 7.90
BPT
Beach Energy Ltd
0.03 1.81% 1.52 - 7.41 2.10 1.07 2.42 -28.7008
KAR
Karoon Energy Ltd
0.03 1.65% 1.84 4.36 4.53 2.24 1.32 4.13 6.33

Reports Covered

Stock Research & News

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.