Linius Technologies Ltd

Technology AU LNU

0.001AUD
-0.001(50.00%)

Last update at 2024-12-18T00:26:00Z

Day Range

0.0010.001
LowHigh

52 Week Range

0.0010.003
LowHigh

Fundamentals

  • Previous Close 0.002
  • Market Cap6.15M
  • Volume300000
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-3.97430M
  • Revenue TTM0.81M
  • Revenue Per Share TTM-
  • Gross Profit TTM -1.89266M
  • Diluted EPS TTM-

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 -5.23723M -8.99922M -6.12750M -7.82019M -11.55787M
Minority interest - - - - -
Net income -5.23723M -8.99922M -6.12750M -7.82019M -11.40815M
Selling general administrative 2.55M 4.34M 3.01M 2.53M 1.95M
Selling and marketing expenses 0.09M 0.45M 0.21M 0.57M 0.73M
Gross profit -1.89266M -3.35001M -2.09250M -1.72762M 0.01M
Reconciled depreciation 0.55M 0.57M 0.56M 0.56M 0.55M
Ebit -4.75417M -8.88488M -6.12838M -7.82671M -11.70759M
Ebitda -4.20558M -8.31615M -5.56528M -7.26653M -11.15851M
Depreciation and amortization 0.55M 0.57M 0.56M 0.56M 0.55M
Non operating income net other - - - - -
Operating income -4.45106M -8.57242M -6.02200M -7.61258M -11.70759M
Other operating expenses -0.73995M -1.93411M -1.82983M -4.10385M 11.72M
Interest expense 0.48M 0.11M 0.00537M 0.21M 0.00000M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income 0.48M 0.11M 0.00088M 0.00652M 0.11M
Net interest income -0.48306M -0.11435M 0.00088M 0.00652M 0.11M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.66M 0.55M -0.10638M -0.21413M -0.14972M
Total revenue 0.23M 0.25M 0.11M 0.06M 0.01M
Total operating expenses 5.16M 9.57M 6.24M 7.89M 11.72M
Cost of revenue 2.12M 3.60M 2.20M 1.79M 0.73M
Total other income expense net 0.18M 0.44M -0.10550M -0.20761M 0.15M
Discontinued operations - - - - -
Net income from continuing ops -5.23723M -8.99922M -6.12750M -7.82019M -11.55787M
Net income applicable to common shares -5.23723M -8.99922M -6.12750M -7.82019M -11.55787M
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 1.27M 2.04M 3.27M 4.13M 4.69M
Intangible assets - 1.30M 1.84M 2.38M 2.92M
Earning assets - - - - -
Other current assets - - 0.16M 0.11M 0.09M
Total liab 1.48M 1.26M 2.53M 0.67M 0.31M
Total stockholder equity -0.20814M 0.78M 0.74M 3.45M 4.38M
Deferred long term liab - - - - -
Other current liab 0.43M 0.64M 0.61M 0.28M 0.18M
Common stock 58.50M 54.86M 49.80M 43.83M 38.91M
Capital stock - 54.86M 49.80M 43.83M 38.91M
Retained earnings -64.84436M -60.05079M -54.81356M -45.81434M -39.68683M
Other liab - - - - -
Good will - - - - -
Other assets 0.00000M - - - -
Cash 0.20M 0.48M 0.96M 1.59M 1.60M
Cash and equivalents - - - - -
Total current liabilities 1.48M 1.26M 1.27M 0.67M 0.31M
Current deferred revenue 0.23M -0.05000M -0.07347M -0.05000M -
Net debt -0.20101M 0.82M 0.34M -1.59411M -1.59703M
Short term debt 0.00000M 0.05M 0.05M 0.05M 0.00000M
Short long term debt - - - - -
Short long term debt total - 1.31M 1.31M 1.31M -
Other stockholder equity - 5.98M 5.75M 5.43M 5.16M
Property plant equipment - 0.00000M 0.07M 0.03M 0.05M
Total current assets 0.50M 0.74M 1.35M 1.72M 1.72M
Long term investments - - - - -
Net tangible assets - -0.52115M -1.10837M 1.07M 1.46M
Short term investments - - - - -
Net receivables 0.30M 0.16M 0.23M 0.00709M 0.04M
Long term debt - 0.00000M 1.24M - -
Inventory - - - - -
Accounts payable 0.81M 0.62M 0.69M 0.39M 0.12M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 6.13M 5.98M 5.75M 5.43M 5.16M
Additional paid in capital - - - - -
Common stock total equity - - - - 38.91M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - -0.06762M -1.91262M -2.41051M -2.97016M
Deferred long term asset charges - - - - -
Non current assets total 0.76M 1.30M 1.91M 2.41M 2.97M
Capital lease obligations - - 0.06M - -
Long term debt total - 0.00000M 1.26M 0.00000M 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 - - -0.00345M -0.03041M -0.02430M
Change to liabilities 0.24M 0.60M 0.44M -0.25652M -0.39909M
Total cashflows from investing activities 0.00000M 0.00000M -0.00345M -0.03041M -0.02430M
Net borrowings -0.15938M 1.98M 1.98M -0.01857M -0.01857M
Total cash from financing activities 3.12M 7.23M 4.88M 6.55M 2.37M
Change to operating activities -0.06935M 0.08M 0.03M 0.00068M 0.03M
Net income -5.23723M -8.99922M -6.12750M -7.82019M -11.40815M
Change in cash -0.48245M -0.63063M -0.00292M -0.70117M -8.46783M
Begin period cash flow 0.96M 1.59M 1.60M 2.30M 10.77M
End period cash flow 0.48M 0.96M 1.59M 1.60M 2.30M
Total cash from operating activities -3.60052M -7.85759M -4.88234M -7.21763M -10.81353M
Issuance of capital stock 3.51M 5.66M 5.25M 6.95M 2.55M
Depreciation 0.55M 0.57M 0.56M 0.56M 0.55M
Other cashflows from investing activities 0.00000M - - - -
Dividends paid -0.35286M 0.50M - - -
Change to inventory - - - - -
Change to account receivables 0.13M -0.26865M 0.00448M 0.16M -0.02120M
Sale purchase of stock -0.08566M -0.29598M -0.25969M -0.38900M -0.18000M
Other cashflows from financing activities 0.55M 1.86M -0.10744M -0.01857M -0.02430M
Change to netincome 0.78M 0.17M 0.20M 0.14M 0.59M
Capital expenditures 0.00000M 0.00345M 0.00345M 0.03M 0.02M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.13M -0.26865M 0.00448M 0.16M 0.14M
Stock based compensation 0.30M 0.04M 0.20M 0.14M -
Other non cash items 1.09M 0.57M 0.68M 0.04M 11.01M
Free cash flow -3.60052M -7.86104M -4.88579M -7.24804M -0.02430M

Peer Comparison

Sector: Technology Industry: Software - Application

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)
LNU
Linius Technologies Ltd
-0.001 50.00% 0.001 - - 7.58 14.46 14.92 -2.5268
WTC
WiseTech Global Limited
-2.65 2.17% 119.26 155.18 112.36 39.36 18.40 39.09 97.02
XRO
Xero Ltd
-4.36 2.56% 166.27 133.59 83.33 13.68 14.88 14.38 38.50
TNE
Technology One Ltd
-0.54 1.76% 30.22 84.50 74.07 21.22 26.34 19.29 43.55
NWL
Netwealth Group Ltd
-0.63 2.18% 28.31 85.46 67.11 27.86 48.70 28.52 -

Reports Covered

Stock Research & News

Profile

Linius Technologies Limited engages in the development of technology products, software development, and the commercialization and licensing of computer software in Australia. It offers Linius Video Virtualization Engine, a video virtualization engine that transforms large inflexible video files into small flexible data structures; Whizzard Portal for video search, curation, and publication; Whizzard Highlights that automates highlight packages; Whizzard Captivate for personalized video streams for fabs; Whizzard Flick, a familiar and user interface; and Linius Video Services APIs. The company was incorporated in 2011 and is based in Melbourne, Australia.

Linius Technologies Ltd

431 St Kilda Road, Melbourne, VIC, Australia, 3004

Key Executives

Name Title Year Born
Mr. James Brennan CEO & Exec. Director NA
Mr. Giuseppe Rinarelli C.A. Company Sec. & CFO NA
Mr. Clive Malcher Chief Technology Officer NA
Mr. Kevin Kyer Exec. VP - Search Division NA
Mr. Ken Ruck Exec. VP of Personalized Advter. NA
Mr. Peter Cohen Exec. VP NA
Mr. Thomas E. Slowe Exec. vice Pres of Security & Defense Division NA
Mr. Gavin Alan Campion Consultant 1972
Mr. James Brennan CEO & Executive Director NA
Mr. Giuseppe Rinarelli C.A. Company Secretary & CFO 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.