1800-272-662
Shopping Cart 0
countryflagAU
Login

Multistack International Ltd

Industrials AU MSI

0.003AUD
-(-%)

Last update at 2026-03-11T23:00:00Z

Day Range

0.0030.003
LowHigh

52 Week Range

0.0030.006
LowHigh

Fundamentals

  • Previous Close 0.003
  • Market Cap0.41M
  • Volume0
  • P/E Ratio0.15
  • Dividend Yield-%
  • Revenue TTM0.16M
  • Revenue Per Share TTM0.001
  • Gross Profit TTM 0.07M
  • Diluted EPS TTM0.02

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

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 2.26M -1.67900M -0.89200M -1.83237M -1.13298M
Minority interest - - - - -
Net income 2.26M -1.67900M -0.89200M -2.78568M -1.02826M
Selling general administrative - 0.69M 0.90M 0.95M 0.95M
Selling and marketing expenses - 0.40M 0.38M - -
Gross profit -0.32807M 0.12M -0.07419M 0.33M 0.11M
Reconciled depreciation - 0.10M 0.09M 0.09M 0.08M
Ebit - -1.48419M -0.75400M -0.85920M -1.06542M
Ebitda -1.69367M -1.38800M -0.66800M -0.22415M -0.98665M
Depreciation and amortization - 0.10M 0.09M 0.64M 0.08M
Non operating income net other - - - - -
Operating income -1.69367M -0.97225M -0.83900M -0.85920M -1.06542M
Other operating expenses 1.85M 1.35M 2.60M 1.49M 1.63M
Interest expense 0.03M 0.20M 0.14M 0.02M 0.07M
Tax provision - 0.00000M 0.00000M 0.00000M 0.00000M
Interest income - 0.00666M 0.00063M 0.02M 0.03M
Net interest income - -0.18845M -0.13741M 0.02M 0.03M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - - 0.00000M 0.95M -0.10472M
Total revenue 0.16M 0.37M 1.76M 0.63M 0.64M
Total operating expenses 1.37M 1.09M 1.15M 1.19M 1.10M
Cost of revenue 0.49M 0.25M 1.84M 0.30M 0.53M
Total other income expense net 3.95M -0.70700M -0.05302M -0.97317M -0.06756M
Discontinued operations - - - - -
Net income from continuing ops - -1.67929M -0.89209M -1.83237M -1.13298M
Net income applicable to common shares - -1.67929M -0.89209M -1.83237M -1.13298M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 1.30M 3.80M 3.30M 5.05M 5.59M
Intangible assets - 2.48M - 2.48M 3.11M
Earning assets - - - - -
Other current assets 0.02M 0.02M 0.02M 0.02M 0.02M
Total liab 2.90M 7.65M 5.47M 6.33M 5.04M
Total stockholder equity -1.60052M -3.85767M -2.17838M -1.28629M 0.55M
Deferred long term liab - - - - -
Other current liab 0.19M - 0.16M 0.16M -2.33296M
Common stock 156.84M - 156.84M 156.84M 156.84M
Capital stock - 156.84M - 156.84M 156.84M
Retained earnings -158.43922M -160.69637M -159.01708M -158.12499M -156.29262M
Other liab - - - 0.00766M 0.00766M
Good will - - - - -
Other assets - - - - -
Cash 1.11M 0.98M 0.65M 1.47M 1.33M
Cash and equivalents - - - - -
Total current liabilities 2.84M 7.48M 5.47M 6.28M 2.42M
Current deferred revenue - - - - -
Net debt -0.18335M 3.66M 2.73M 2.02M 2.06M
Short term debt 0.81M - 3.37M 3.44M 3.26M
Short long term debt - 4.64M - 3.35M 3.18M
Short long term debt total 0.92M - 3.37M 3.49M 3.40M
Other stockholder equity - - - - -
Property plant equipment - - - 0.13M 0.21M
Total current assets 1.25M 1.05M 0.77M 2.44M 2.26M
Long term investments - - - - -
Net tangible assets - - - -3.76443M -2.56711M
Short term investments - - - 0.02M 0.69M
Net receivables 0.00163M 0.00308M 0.05M 0.00032M 0.10M
Long term debt - - - 0.00000M 2.48M
Inventory 0.12M 0.06M 0.06M 0.95M 0.12M
Accounts payable 1.84M 0.18M 1.93M 2.68M 1.49M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - 2.48M - -
Deferred long term asset charges - - - - -
Non current assets total 0.05M 2.74M 2.52M 2.61M 3.33M
Capital lease obligations - 0.27M - 0.14M 0.22M
Long term debt total - - - 0.05M 0.14M
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 0.00000M 0.00063M 0.64M 0.03M -2.57177M
Change to liabilities - - 0.97M -0.17838M 0.74M
Total cashflows from investing activities - 0.00063M 0.64M 0.03M -2.63965M
Net borrowings - - -0.09155M 0.32M 2.64M
Total cash from financing activities 0.82M -0.09338M -0.09155M 1.52M 2.64M
Change to operating activities - - 0.00980M 0.01M -0.00276M
Net income -1.67929M -0.89209M -2.78568M -1.13298M 0.57M
Change in cash 0.33M -0.82325M 0.14M 0.99M -0.29348M
Begin period cash flow 0.65M 1.47M 1.33M 0.35M 0.64M
End period cash flow 0.98M 0.65M 1.47M 1.33M 0.35M
Total cash from operating activities -0.49331M -0.72987M -2.78568M -0.55616M -0.29623M
Issuance of capital stock - - - 1.20M -
Depreciation 0.10M 0.09M 0.09M 0.08M 0.07M
Other cashflows from investing activities - 0.00063M 0.02M 0.03M -2.57177M
Dividends paid - - - - -
Change to inventory 0.00520M 0.81M -0.73797M 0.07M 0.02M
Change to account receivables 0.04M -0.04701M 0.10M 0.19M -0.28635M
Sale purchase of stock - - - 1.20M -
Other cashflows from financing activities 0.82M -0.09338M -0.09155M 0.73M 5.37M
Change to netincome - - 0.99M 0.58M -0.47123M
Capital expenditures 0.00000M 0.00000M 0.00000M 0.00000M 0.07M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.06M -0.09316M - 0.00000M 0.03M
Stock based compensation - - - - -
Other non cash items 1.03M 0.17M 2.79M 1.13M 0.30M
Free cash flow -0.49331M -0.72987M -2.78568M -0.55616M -0.06787M

Peer Comparison

Sector: Industrials Industry: Specialty Industrial Machinery

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)
MSI
Multistack International Ltd		 - -% 0.003 0.15 11.90 2.57 4.74 1.05 0.07
IPG
Ipd Group Ltd		 -0.04 0.87% 4.57 17.73 - 1.29 2.77 1.42 11.43
AIH
Advanced Innergy Holdings Ltd		 -0.01 1.16% 0.85 28.33 - 2.38 1.87 1.40
TTT
Titomic Ltd		 0.005 2.38% 0.21 - - 35.78 7.05 39.10 -4.4855
AHL
Adrad Holdings Ltd		 0.05 4.76% 1.10 13.13 - 0.56 0.67 0.71 6.94

Reports Covered

Stock Research & News

View All

Profile

Multistack International Limited markets and distributes industrial air conditioning equipment primarily in Australia. The company distributes and services Multistack water-cooled and air-cooled water chillers for use in commercial air-conditioning and process cooling applications. It also markets and distributes Organic Rankine Cycle technologies and products; oil-free chillers, VSD screw chillers, scroll and screw chillers, and turbo expanders, as well as distributes heat exchangers. The company was incorporated in 1989 and is headquartered in Moorabbin, Australia.

Multistack International Ltd

17 Friars Road, Moorabbin, VIC, Australia, 3189

Key Executives

Name Title Year Born
Mr. Kwok Yin Leung CEO, MD & Exec. Director 1953
Ms. Yan Y. Wong CFO & Company Sec. NA
Mr. Siu Wai Yan Exec. Director 1956
Ms. Yim Ni Chan Exec. Director NA
Mr. C. L. Fan Chief Engineer of China and Gen. Mang. of Sales NA
Ms. Bi Juan Tan Gen. Mang. of Chaina Operations NA
Mr. H. Jie Gen. Mang. of Admin. - China NA
Mr. Kwok Yin Leung CEO, MD & Executive Director 1953
Ms. Yan Y. Wong CFO & Company Secretary NA
Mr. Siu Wai Yan Executive Director 1956

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.