AU
CA
NZ
UK
US
IND
Kalkine has a fully transformed New Avatar.
Last update at 2026-03-11T05:11:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
MLG Oz secures $10m contract for New Murchison’s Australian gold project
Fri 25 Jul 25, 02:12 PM| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
| Income before tax | 18.17M | 16.30M | 1.35M | 5.87M | 17.56M |
| Minority interest | - | - | - | - | - |
| Net income | 12.13M | 10.96M | 0.81M | 4.81M | 12.46M |
| Selling general administrative | 105.22M | - | 151.82M | 108.87M | 99.25M |
| Selling and marketing expenses | 7.83M | - | 6.54M | 5.15M | 4.78M |
| Gross profit | 186.72M | 174.92M | 132.66M | 285.82M | 250.75M |
| Reconciled depreciation | 40.47M | - | 23.37M | 21.30M | 18.52M |
| Ebit | 25.63M | 21.10M | 11.66M | 6.35M | 19.22M |
| Ebitda | 62.18M | 55.29M | 35.03M | 27.66M | 37.74M |
| Depreciation and amortization | 36.55M | 34.19M | 23.37M | 21.30M | 18.52M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 73.67M | 21.10M | 11.66M | 6.35M | 19.22M |
| Other operating expenses | 474.63M | 447.51M | 363.55M | 280.55M | 235.64M |
| Interest expense | 5.20M | 3.86M | 0.71M | 0.49M | 1.67M |
| Tax provision | 6.03M | - | 0.54M | 1.05M | 5.10M |
| Interest income | 4.89M | - | 2.90M | 2.62M | 4.16M |
| Net interest income | -5.19800M | - | -3.34298M | -2.87429M | -4.16264M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 6.03M | 5.34M | 0.54M | 1.05M | 5.10M |
| Total revenue | 548.30M | 468.62M | 375.21M | 286.84M | 254.02M |
| Total operating expenses | 113.05M | 153.82M | 121.00M | 279.53M | 232.37M |
| Cost of revenue | 361.58M | 293.70M | 242.55M | 1.02M | 3.26M |
| Total other income expense net | -55.50200M | -4.80540M | -10.30644M | 2.45M | 3.34M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 12.13M | - | 0.81M | 4.81M | 12.46M |
| Net income applicable to common shares | 12.13M | - | 0.81M | 4.81M | 12.46M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
| Total assets | 319.26M | 293.41M | 246.15M | 254.64M | 222.89M |
| Intangible assets | - | - | 0.00105M | 0.00105M | 0.00105M |
| Earning assets | - | - | - | - | - |
| Other current assets | - | 7.04M | -0.00000M | - | 3.32M |
| Total liab | 174.09M | 162.58M | 128.04M | 138.30M | 108.66M |
| Total stockholder equity | 145.18M | 130.83M | 118.12M | 116.34M | 114.22M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 43.85M | 37.56M | 11.37M | 31.61M | 27.61M |
| Common stock | 47.62M | 47.31M | 47.00M | 47.20M | 47.41M |
| Capital stock | - | - | 47.00M | 47.20M | 47.41M |
| Retained earnings | 93.17M | 80.91M | 69.95M | 69.14M | 66.82M |
| Other liab | - | - | 18.69M | 16.92M | 9.31M |
| Good will | - | - | - | - | - |
| Other assets | - | - | 0.06M | 0.06M | 0.06M |
| Cash | 9.24M | 5.86M | 0.14M | 0.21M | 9.69M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 107.07M | 98.49M | 79.13M | 80.21M | 77.84M |
| Current deferred revenue | - | - | - | - | - |
| Net debt | 66.39M | 61.88M | 6.83M | 68.32M | 41.58M |
| Short term debt | 28.94M | 27.52M | 6.54M | 27.36M | 29.75M |
| Short long term debt | - | - | 6.54M | 0.46M | 0.13M |
| Short long term debt total | 75.64M | 67.74M | - | 68.53M | 51.27M |
| Other stockholder equity | - | -0.00000M | 1.17M | - | - |
| Property plant equipment | - | - | 184.08M | 191.00M | 156.76M |
| Total current assets | 102.31M | 91.90M | 62.07M | 63.64M | 66.13M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | - | 118.12M | 116.34M | 114.22M |
| Short term investments | - | - | - | - | - |
| Net receivables | 74.42M | 60.42M | 42.16M | 45.27M | 38.91M |
| Long term debt | - | - | 0.43M | - | - |
| Inventory | 18.65M | 18.59M | 14.55M | 18.16M | 14.21M |
| Accounts payable | 34.28M | 33.42M | 20.74M | 21.24M | 20.48M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 4.38M | 2.61M | - | - | - |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | - | - | - | -0.00000M | - |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 216.95M | 201.51M | 184.08M | 191.00M | 156.76M |
| Capital lease obligations | - | - | 53.91M | 68.07M | 51.14M |
| Long term debt total | - | - | 30.22M | 41.17M | 21.51M |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
| Investments | -23.08900M | - | 0.35M | -10.95469M | -12.77556M |
| Change to liabilities | - | - | -3.26349M | 12.23M | 16.31M |
| Total cashflows from investing activities | -23.08900M | - | 0.35M | -10.95469M | -12.77556M |
| Net borrowings | 5.87M | - | -38.55438M | -29.96244M | -52.01524M |
| Total cash from financing activities | -31.37600M | -27.25809M | -38.55438M | -32.65793M | -4.72709M |
| Change to operating activities | - | - | 0.44M | 0.14M | 0.25M |
| Net income | 12.13M | 10.96M | 0.81M | 4.81M | 12.46M |
| Change in cash | 3.38M | 5.72M | -0.06605M | -9.94356M | 19.39M |
| Begin period cash flow | 5.86M | 0.14M | 0.21M | 9.69M | -9.70193M |
| End period cash flow | 9.24M | 5.86M | 0.14M | -0.25450M | 9.69M |
| Total cash from operating activities | 57.84M | 57.60M | 32.71M | 33.67M | 36.89M |
| Issuance of capital stock | - | - | - | - | 47.41M |
| Depreciation | 40.47M | 34.19M | 23.37M | 21.30M | 18.52M |
| Other cashflows from investing activities | 0.85M | - | 18.62M | 1.16M | 0.15M |
| Dividends paid | - | - | 0.00000M | 2.49M | 0.12M |
| Change to inventory | -0.06700M | -4.03583M | 3.61M | -4.15214M | -4.14408M |
| Change to account receivables | -6.96000M | -20.07564M | -2.10834M | -2.84159M | -9.03823M |
| Sale purchase of stock | - | - | - | -0.20455M | 0.45M |
| Other cashflows from financing activities | - | -18.73234M | -39.63770M | -29.83345M | -48.30230M |
| Change to netincome | - | - | 9.84M | 2.18M | 2.55M |
| Capital expenditures | 23.94M | 19.80M | 18.27M | 12.11M | 12.93M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -5.62700M | 6.56M | -1.32066M | 2.84M | 3.54M |
| Stock based compensation | 2.42M | - | 1.17M | - | - |
| Other non cash items | 8.45M | 98.38M | 55.09M | 51.77M | 52.77M |
| Free cash flow | 33.90M | 37.80M | 14.44M | -12.11137M | -12.92883M |
Sector: Basic Materials Industry: Other Industrial Metals & Mining
| 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) |
|---|---|---|---|---|---|---|---|---|
| MLG MLG OZ Ltd |
-0.005 0.51% | 0.97 | 12.56 | 4.68 | 0.28 | 1.00 | 0.41 | 3.42 |
| BHP BHP Group Ltd |
0.73 1.42% | 51.96 | 19.49 | 16.61 | 5.19 | 4.10 | 4.09 | 7.62 |
| RIO RIO Tinto Ltd |
1.69 1.10% | 155.30 | 18.36 | 19.30 | 4.47 | 3.03 | 3.55 | 8.90 |
| FMG Fortescue Ltd |
0.71 3.68% | 19.98 | 11.34 | 14.14 | 3.65 | 2.05 | 2.69 | 5.24 |
| S32 SOUTH32 Ltd |
0.10 2.35% | 4.36 | 38.42 | 16.08 | 3.50 | 1.56 | 2.54 | 11.29 |
MLG Oz Limited provides mine site and supply chain solutions in Western Australia and the Northern Territory. The company offers mine site and bulk haulage services, consisting of general site haulage and bulk haulage, crusher feed, road, vehicle, and site maintenance services. It provides crushing and screening services comprising primary, secondary, and tertiary crushing; blast hole stemming production; build, own and operate fixed plant turnkey solutions; concrete aggregate production; road base production; run-of-mine management; bulk material screening and handling services; and contract crushing services, including mobile, track-mounted crushing and screening plants. In addition, the company offers civil and mining work, which include bulk earthworks; construction of water dams, pipeline bund walls and scour pits; clearing and topsoil stripping; site rehabilitation and mechanical seeding; haul road construction; civil works including concrete; design and construction of drainage culverts, floodways and bunds; road maintenance services including grading, watering, and signage installation; and tailings storage facilities. Further, it is involved in providing joint venture mining services, such as drill and blast operations, excavation, haulage, ore processing, site rehabilitation, and environmental management, as well as mine planning and designing. The company was founded in 2001 and is headquartered in Kalgoorlie, Australia.
10 Yindi Way, Kalgoorlie, WA, Australia, 6433
| Name | Title | Year Born |
|---|---|---|
| Mr. Murray Leahy | Founder, MD, CEO & Director | NA |
| Mr. Philip Mirams B.Com., BCom, CA | CFO & Company Sec. | NA |
| Mr. Mark Hatfield | Chief Operating Officer | NA |
| Mr. Allun Waller | Chief People Officer | NA |
| Tom Gregorczyk | Chief Commercial Officer | NA |
| Mr. Philip Mirams B.Com., CA | CFO & Company Secretary | NA |
| Mr. Philip Mirams B.Com., CA | CFO & Company Secretary | NA |
| Mr. Philip Mirams B.Com., CA | CFO & Company Secretary | NA |
| Mr. Philip Mirams B.Com., CA | CFO & Company Secretary | NA |
| Mr. Philip Mirams B.Com., CA | CFO & Company Secretary | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...