Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Kalkine 0
countryflagAU

3D Energi Limited

Energy AU TDO

0.12AUD
0.005(4.35%)

Last update at 2025-06-17T04:42:00Z

Day Range

0.120.12
LowHigh

52 Week Range

0.060.13
LowHigh

Fundamentals

  • Previous Close 0.12
  • Market Cap40.02M
  • Volume21578
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-1.54349M
  • Revenue TTM0.04M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.04M
  • Diluted EPS TTM-0.01

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 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 3.41M -1.14718M -1.14210M -3.00606M -1.08925M
Minority interest - - - - -
Net income 3.41M -1.14718M -1.14210M -3.00606M -1.09090M
Selling general administrative 0.66M 0.53M 0.62M 0.51M 0.60M
Selling and marketing expenses 0.66M 0.55M 0.65M 0.51M -
Gross profit 4.19M - - - -
Reconciled depreciation 0.12M 0.12M 0.12M 0.11M 0.03M
Ebit -0.77184M -1.14281M -1.21970M -2.99029M -1.08761M
Ebitda -0.65210M -1.02153M -1.10157M -2.88008M -1.05485M
Depreciation and amortization 0.12M 0.12M 0.12M 0.11M 0.03M
Non operating income net other - - - - -
Operating income 3.42M -1.14281M -1.21970M -3.07557M -1.08761M
Other operating expenses -0.77184M -1.14281M -1.13679M 3.00M 1.13M
Interest expense 0.00236M 0.00437M 0.00530M 0.02M 0.00165M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income 0.02M 0.00484M 0.00987M 0.02M 0.00165M
Net interest income -0.00236M -0.00437M -0.00530M -0.00637M 0.04M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.00236M -0.00437M 0.00530M 0.09M 0.00165M
Total revenue 4.19M 0.00047M 0.00457M 0.00941M 0.04M
Total operating expenses 0.77M 1.14M 1.22M 3.08M 1.13M
Cost of revenue - - - - -
Total other income expense net 4.19M -0.00437M 0.08M 0.08M -0.00165M
Discontinued operations - - - - -
Net income from continuing ops 3.41M -1.14718M -1.14210M -3.00606M -1.08925M
Net income applicable to common shares 3.41M -1.14718M -1.14210M -3.00606M -1.08925M
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 11.53M 10.66M 7.90M 8.76M 10.02M
Intangible assets - 0.02M 0.05M 0.08M 0.07M
Earning assets - - - - -
Other current assets 0.05M - - 0.04M 0.04M
Total liab 0.66M 0.76M 1.42M 1.15M 1.28M
Total stockholder equity 10.87M 9.91M 6.47M 7.61M 8.74M
Deferred long term liab - - - - -
Other current liab 0.43M 0.44M 1.11M 1.09M 1.03M
Common stock 58.58M 55.48M 55.48M 55.48M 55.48M
Capital stock - 55.48M 55.48M 55.48M 55.48M
Retained earnings -47.75509M -45.58026M -49.02701M -47.88323M -46.74113M
Other liab - 0.00491M 0.00192M 0.00458M 0.00583M
Good will - - - - -
Other assets 0.00000M - - - -
Cash 3.16M 3.22M 1.24M 3.05M 5.08M
Cash and equivalents - - - - 0.00000M
Total current liabilities 0.65M 0.66M 1.23M 1.15M 1.18M
Current deferred revenue - -0.09376M -0.07549M -0.09661M -0.10204M
Net debt -3.06154M -3.03135M -0.97715M -2.95219M -4.88945M
Short term debt 0.10M 0.09M 0.08M 0.10M 0.10M
Short long term debt - - - - -
Short long term debt total 0.10M 0.19M 0.27M 0.10M 0.19M
Other stockholder equity - -9.90341M -6.45667M -7.60045M -8.74254M
Property plant equipment - 7.28M 6.48M 5.47M 4.73M
Total current assets 3.31M 3.36M 1.37M 3.22M 5.22M
Long term investments - - - - -
Net tangible assets - 9.88M 6.43M 7.53M 8.67M
Short term investments 0.09M 0.09M 0.09M 0.09M 0.09M
Net receivables 0.01M 0.00873M 0.03M 0.03M 0.00822M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 0.12M 0.22M 0.12M 0.05M 0.15M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 0.04M 0.00182M 0.02M 0.00907M -0.09116M
Additional paid in capital - - - - -
Common stock total equity - - - - 55.48M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 8.13M -7.29761M -6.52912M -5.54692M -4.80013M
Deferred long term asset charges - - - - -
Non current assets total 8.22M 7.30M 6.53M 5.55M 4.80M
Capital lease obligations - 0.19M 0.27M 0.10M 0.19M
Long term debt total - 0.10M 0.19M 0.00000M 0.09M
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 3.44M -0.72146M -0.88858M 0.91M -1.00000M
Change to liabilities -0.71806M -0.01981M -0.11383M -0.00874M 0.09M
Total cashflows from investing activities 3.44M -0.72146M -0.88858M 5.18M -1.90248M
Net borrowings -0.07601M -0.08667M -0.09113M -0.05703M -0.05703M
Total cash from financing activities -0.07601M -0.08667M -0.09113M -0.05703M 2.79M
Change to operating activities -0.03179M 0.05M 0.08M 0.02M 0.00639M
Net income 3.41M -1.14718M -1.14210M -3.00606M -1.09090M
Change in cash 1.98M -1.80561M -2.02839M 4.14M -0.07341M
Begin period cash flow 1.24M 3.05M 5.08M 0.93M 1.01M
End period cash flow 3.22M 1.24M 3.05M 5.08M 0.93M
Total cash from operating activities -1.40566M -0.99747M -1.04868M -0.98021M -0.95803M
Issuance of capital stock - - - - 3.00M
Depreciation 0.09M 0.08M 0.09M 1.98M 0.03M
Other cashflows from investing activities 4.47M - 0.00000M 5.00M 5.00M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables 0.00324M -0.00387M 0.00012M 0.02M 0.00039M
Sale purchase of stock - - - 0.00000M -0.21593M
Other cashflows from financing activities -0.07601M -0.08667M -0.09113M -0.05703M -1.90248M
Change to netincome -4.19302M 0.01M 0.00907M -0.00120M -0.01540M
Capital expenditures 1.03M 0.72M 0.89M 0.73M 0.90M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.00324M -0.00387M 0.00012M 0.02M 0.03M
Stock based compensation 0.02M 0.01M 0.00907M - -
Other non cash items -4.91446M 0.07M 0.00271M 0.03M 1.06M
Free cash flow -2.43532M -1.71894M -1.93726M -1.70666M -0.90248M

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)
TDO
3D Energi Limited		 0.005 4.35% 0.12 - - 764.97 4.08 1529.64 -29.7682
WDS
Woodside Energy Group Ltd		 0.09 0.33% 25.79 8.10 15.08 3.42 0.81 2.73 3.80
STO
Santos Ltd		 0.04 0.45% 7.79 11.60 16.61 4.06 0.91 3.49 5.14
BPT
Beach Energy Ltd		 0.06 4.10% 1.40 31.80 9.14 1.56 0.87 1.91 15.44
KAR
Karoon Energy Ltd		 0.03 1.49% 2.05 7.51 8.45 1.72 0.87 1.31 2.01

Reports Covered

Stock Research & News

View All

Profile

3D Energi Limited explores for and develops upstream oil and gas assets in Australia. It holds 20% interest in the T/49P exploration permit covering an area of 4,960 square kilometers located in the offshore Otway Basin, Tasmania; and 100% interest in the VIC/P74 exploration permit covering an area of 1,006 square kilometers located in the offshore Gippsland Basin, Victoria. The company also holds a 100% interest in the WA/527-P exploration permit covering an area of 6,580 square kilometers located in the offshore Roebuck Basin; 20% interest in the VIC/P79 exploration permit covering an area of 2,575 square kilometers located in offshore Otway Basin, Victoria; and 100% interest in the GSEL 759 gas storage exploration permit covering and area of 1.02 square kilometers in the Otway Basin, South Australia. The company was formerly known as 3D Oil Limited and changed its name to 3D Energi Limited in November 2023. 3D Energi Limited was incorporated in 2003 and is based in Melbourne, Australia.

3D Energi Limited

41 Exhibition Street, Melbourne, VIC, Australia, 3000

Key Executives

Name Title Year Born
Mr. Noel Newell Exec. Chairman & MD NA
Dr. David Briguglio Exploration Mang. NA
Mr. Stefan Ross Joint Company Sec. NA
Leydin Freyer Company Sec. NA
Mr. Noel Newell Executive Chairman & MD NA
Mr. Stefan Ross Company Secretary NA
Mr. Noel Newell Executive Chairman & MD NA
Mr. Stefan Ross Company Secretary NA
Mr. Noel Newell Executive Chairman & MD NA
Mr. Stefan Ross Company Secretary 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.