1800-272-662
Shopping Cart 0
countryflagAU
Login

Wide Open Agriculture Ltd

Consumer Defensive AU WOA

0.016AUD
0.001(6.67%)

Last update at 2026-03-13T01:28:00Z

Day Range

0.020.02
LowHigh

52 Week Range

0.010.04
LowHigh

Fundamentals

  • Previous Close 0.01
  • Market Cap10.47M
  • Volume87944
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-5.04739M
  • Revenue TTM0.58M
  • Revenue Per Share TTM0.001
  • Gross Profit TTM -0.59637M
  • 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 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Income before tax -7.09426M -9.43566M -14.66177M -10.78823M -7.52962M
Minority interest - - - - -
Net income -7.09426M -13.25115M -14.66177M -10.78823M -7.52962M
Selling general administrative 2.50M 5.97M 11.12M 7.09M 5.85M
Selling and marketing expenses 0.12M 0.22M 2.49M 1.35M 0.59M
Gross profit -0.33800M -1.78535M 0.71M 0.91M 0.61M
Reconciled depreciation - 0.73M 0.74M 0.61M 0.16M
Ebit -6.22591M -9.25880M -14.60550M -10.67522M -7.88009M
Ebitda -5.16246M -8.52730M -13.86201M -10.06118M -7.72495M
Depreciation and amortization 1.06M 0.73M 0.74M 0.61M 0.16M
Non operating income net other - - - - -
Operating income -5.16246M -10.34199M -15.42457M -10.87855M -7.88920M
Other operating expenses 5.63M 10.42M 26.23M 19.99M 11.93M
Interest expense 0.14M 0.18M 0.06M 0.11M 0.02M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income - 0.06M - 0.06M 0.08M
Net interest income - -0.11557M -0.05627M -0.05729M 0.08M
Extraordinary items 0.00000M -3.72268M - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - -0.00000M 0.83M 0.33M -0.08235M
Total revenue 0.47M 0.07M 11.46M 9.26M 4.32M
Total operating expenses 4.82M 8.56M 16.09M 11.85M 8.49M
Cost of revenue 0.81M 1.86M 10.75M 8.35M 3.71M
Total other income expense net -1.93180M 0.91M 0.77M 0.21M 0.27M
Discontinued operations - - - - -
Net income from continuing ops - -9.52847M -14.66177M -10.78823M -7.52962M
Net income applicable to common shares -6.89083M -13.25115M -14.66177M -10.78823M -7.52962M
Preferred stock and other adjustments - - - - -
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total assets 8.38M 10.22M 15.40M 29.58M 17.49M
Intangible assets 0.16M - - - -
Earning assets - - - - -
Other current assets 0.12M 0.20M 0.38M 0.33M 0.68M
Total liab 2.31M 5.01M 5.29M 5.60M 3.37M
Total stockholder equity 6.07M 5.20M 10.11M 23.98M 14.11M
Deferred long term liab - - - - -
Other current liab 0.10M 2.81M 1.95M 1.87M 0.90M
Common stock 60.51M 52.23M 44.63M 44.38M 24.86M
Capital stock - - 44.63M 44.38M 24.86M
Retained earnings -56.22075M -51.88355M -39.14434M -24.48257M -14.07414M
Other liab - - 0.08M 0.05M 0.02M
Good will - - - - -
Other assets - - 3.46M 0.38M 0.22M
Cash 3.39M 1.99M 5.87M 19.47M 12.98M
Cash and equivalents - - - - 12.98M
Total current liabilities 1.74M 4.56M 3.13M 2.96M 1.54M
Current deferred revenue - - -1.26546M -0.57842M -0.33125M
Net debt -2.54239M -0.94789M -3.15987M -16.31461M -10.83276M
Short term debt 0.30M 0.61M 0.63M 0.58M 0.33M
Short long term debt - - 0.11M - -
Short long term debt total 0.85M 1.04M 2.71M 3.16M 2.14M
Other stockholder equity - 5.07M 1.95M 1.40M 1.97M
Property plant equipment - - 5.68M 5.05M 2.00M
Total current assets 3.89M 4.00M 9.33M 24.14M 15.27M
Long term investments - - - 0.31M 0.20M
Net tangible assets - - 10.11M 23.98M 14.11M
Short term investments - - 0.08M 0.07M 0.09M
Net receivables 0.35M 1.36M 1.12M 1.08M 0.63M
Long term debt - - 0.59M 0.56M 0.54M
Inventory 0.02M 0.46M 1.95M 3.25M 1.59M
Accounts payable 1.34M 1.13M 1.81M 1.09M 0.64M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.79M -0.21094M 4.63M 4.08M 3.33M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.93M 1.38M 0.39M 0.08M 0.02M
Deferred long term asset charges - - - - -
Non current assets total 4.49M 6.22M 6.07M 5.44M 2.22M
Capital lease obligations - - 2.01M 2.60M 1.60M
Long term debt total - - 2.08M 2.58M 1.81M
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Investments - -4.99127M -1.43219M -2.42092M 0.11M
Change to liabilities - - -0.03489M 0.77M 0.86M
Total cashflows from investing activities 0.08M -4.99127M -1.43219M -2.42092M -0.24422M
Net borrowings - 0.70M -0.47592M -0.46391M -0.08364M
Total cash from financing activities 4.34M 10.15M -0.31908M 19.08M 14.50M
Change to operating activities - - 0.17M 0.57M -0.31692M
Net income -7.09426M -13.25115M -14.66177M -10.78823M -7.52962M
Change in cash 0.94M -3.41807M -13.60291M 6.50M 8.54M
Begin period cash flow 2.45M 5.87M 19.47M 12.98M 4.43M
End period cash flow 3.39M 2.45M 5.87M 19.47M 12.98M
Total cash from operating activities -3.49367M -8.54673M -11.87287M -10.16743M -5.70639M
Issuance of capital stock - 10.24M 0.16M 19.55M 14.57M
Depreciation 1.06M 0.73M 0.74M 0.61M 0.16M
Other cashflows from investing activities 0.09M 0.15M - -0.06021M 0.10M
Dividends paid - - - - -
Change to inventory - 0.32M 1.25M -2.07763M -1.03500M
Change to account receivables - 0.07M -0.08520M -0.78264M -0.50641M
Sale purchase of stock - - - 19.55M 14.57M
Other cashflows from financing activities -1.05468M -0.64209M 0.11M -2.42092M 0.01M
Change to netincome - - 0.74M 1.54M 2.67M
Capital expenditures 0.00963M 0.63M 1.44M 2.36M 0.34M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - 0.85M 1.17M -2.86027M -1.54141M
Stock based compensation 0.07M 0.41M 0.63M 1.11M 2.65M
Other non cash items 2.47M 3.12M 2.05M 0.00677M 1.67M
Free cash flow -3.50330M -9.18090M -13.31433M -12.52814M -6.04833M

Peer Comparison

Sector: Consumer Defensive Industry: Packaged Foods

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)
WOA
Wide Open Agriculture Ltd		 0.001 6.67% 0.02 - - 18.04 2.11 14.18 -1.0996
A2M
The a2 Milk Company Ltd		 0.10 1.05% 9.58 36.46 27.47 3.34 6.03 3.74 21.65
BGA
Bega Cheese Ltd		 0.06 1.04% 5.82 192.00 21.74 0.48 1.79 0.61 57.49
CBO
Cobram Estate Olives Ltd		 0.10 3.38% 3.06 29.60 - 6.05 2.77 6.91 14.78
RIC
Ridley Corporation Ltd		 0.10 3.75% 2.77 13.85 13.42 0.62 1.85 0.88 14.90

Reports Covered

Stock Research & News

View All

Profile

Wide Open Agriculture Limited, together with its subsidiaries, develops, manufactures, and sells lupin protein products in Australia, Europe, North America, South America, and Asia. It offers lupin protein isolates, lupin oil and fibre, and gamma conglutin to food manufacturers, ingredient distributors, and other business customers seeking alternative protein solutions through business-to-business ingredient sales and tolling production services. Wide Open Agriculture Limited was incorporated in 2015 and is based in Leederville, Australia.

Wide Open Agriculture Ltd

284 Oxford Street, Leederville, WA, Australia, 6007

Key Executives

Name Title Year Born
Mr. Anthony Robert Frederick Maslin B.Bus. Founder & Non-Exec. Chairman 1969
Mr. James Albany Chief Exec. Officer NA
Dr. Ben Cole Ph.D. MD & Exec. Director NA
Mr. Stuart McAlpine Non-Exec. Director NA
Mr. Matthew Skinner Chief Financial Officer NA
Mr. Sam Michael Wright A.C.I.S., ACIS, AFin, DipAcc, M.A.I.C.D., MAICD Company Sec. 1978
Mr. Anthony Robert Frederick Maslin B.Bus. Founder & Non-Executive Chairman 1969
Mr. James Albany Chief Executive Officer NA
Ms. Miranda Stamps Chief Operating Officer NA
Ms. Sophie Lanyon Head of Consumer Sales & Marketing 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.