Cooper Energy Limited
ASX:COE.AX
0.19 (AUD) • At close September 16, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 219.047 | 196.945 | 203.85 | 131.64 | 79.144 | 76.004 | 67.452 | 34.648 | 20.257 | 39.084 | 72.303 | 53.743 | 60.384 | 39.121 | 40.03 | 41.647 | 45.014 | 21.228 | 32.568 | 25.297 | 5.789 | 1.086 | 0.12 | 0 |
| Cost of Revenue
| 191.236 | 185.67 | 165.308 | 124.12 | 63.745 | 77.161 | 46.719 | 22.805 | 13.863 | 25.032 | 19.294 | 12.357 | 13.109 | 8.133 | 8.293 | 8.486 | 7.311 | 4.851 | 6.763 | 7.908 | 3.914 | 0.681 | 0 | 0 |
| Gross Profit
| 27.811 | 11.275 | 38.542 | 7.52 | 15.399 | -1.157 | 20.733 | 11.843 | 6.394 | 14.052 | 53.009 | 41.386 | 47.275 | 30.988 | 31.737 | 33.161 | 37.703 | 16.377 | 25.805 | 17.389 | 1.875 | 0.406 | 0.12 | 0 |
| Gross Profit Ratio
| 0.127 | 0.057 | 0.189 | 0.057 | 0.195 | -0.015 | 0.307 | 0.342 | 0.316 | 0.36 | 0.733 | 0.77 | 0.783 | 0.792 | 0.793 | 0.796 | 0.838 | 0.771 | 0.792 | 0.687 | 0.324 | 0.373 | 1 | 0 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.255 | 0 | 4.575 | 0 | 0 | 0 | 0.484 | 0.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 19.063 | 14.729 | 12.669 | 15.123 | 16.546 | 14.797 | 12.945 | 10.781 | 12.931 | 12.423 | 11.961 | 13.524 | 9.779 | 6.35 | 3.342 | 3.515 | 2.13 | 1.836 | 1.157 | 0.939 | 0.832 | 0.236 | 0 |
| Selling & Marketing Expenses
| 0 | 0.402 | 0.637 | 0.678 | 0.693 | 0.59 | 0.775 | 2.443 | 0.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0.187 | 0.211 | 0.36 | 0.384 | 0.2 | 0 | 0.031 | 0 |
| SG&A
| 47.22 | 22.077 | 18.174 | 16.102 | 19.413 | 17.136 | 15.572 | 17.017 | 11.415 | 12.931 | 12.423 | 11.961 | 13.524 | 9.779 | 6.35 | 3.342 | 3.515 | 2.13 | 1.836 | 1.157 | 0.939 | 0.832 | 0.236 | 0 |
| Other Expenses
| 0 | -0.06 | 1.539 | 6.073 | 18.819 | -0.041 | 23.399 | -1.39 | 0.194 | 5.016 | 1.133 | -5.17 | -4.868 | -5.101 | -4.009 | -2.918 | -3.411 | -2.544 | -1.514 | 0.139 | -0.418 | 0 | -0.033 | 0 |
| Operating Expenses
| 47.22 | 22.077 | 18.174 | 16.102 | 19.413 | 17.177 | 15.572 | 17.017 | 11.415 | 22.935 | 20.932 | 19.873 | 25.088 | 33.461 | 24.732 | 29.093 | 20.499 | 6.915 | 12.01 | 4.625 | 7.781 | 2.826 | 0.291 | 0 |
| Operating Income
| -19.409 | -10.802 | 20.368 | -8.582 | -4.014 | -18.334 | 5.161 | -5.174 | -5.021 | -2.808 | 34.57 | 21.513 | 12.665 | -2.473 | 7.005 | 4.055 | 17.204 | 9.404 | 13.795 | 12.764 | -5.489 | -2.42 | -0.172 | 0 |
| Operating Income Ratio
| -0.089 | -0.055 | 0.1 | -0.065 | -0.051 | -0.241 | 0.077 | -0.149 | -0.248 | -0.072 | 0.478 | 0.4 | 0.21 | -0.063 | 0.175 | 0.097 | 0.382 | 0.443 | 0.424 | 0.505 | -0.948 | -2.228 | -1.436 | 0 |
| Total Other Income Expenses Net
| -105.685 | -93.891 | -43.095 | -24.889 | -105.944 | 5.107 | 25.858 | -1.328 | -20.887 | -10.635 | -1.931 | -5.17 | -4.868 | -7.873 | -4.009 | -2.918 | -5.189 | -2.544 | -1.526 | 0.139 | -0.418 | 0 | -0.033 | 0 |
| Income Before Tax
| -125.094 | -104.693 | -22.727 | -33.471 | -109.958 | -13.227 | 31.019 | -6.502 | -25.908 | -18.788 | 31.21 | 18.303 | 21.006 | -5.488 | 7.221 | 5.041 | 15.364 | 8.037 | 13.414 | 13.473 | -4.459 | -2.038 | -0.205 | 0 |
| Income Before Tax Ratio
| -0.571 | -0.532 | -0.111 | -0.254 | -1.389 | -0.174 | 0.46 | -0.188 | -1.279 | -0.481 | 0.432 | 0.341 | 0.348 | -0.14 | 0.18 | 0.121 | 0.341 | 0.379 | 0.412 | 0.533 | -0.77 | -1.876 | -1.712 | 0 |
| Income Tax Expense
| -10.985 | -36.23 | -12.169 | -3.434 | -23.929 | -1.176 | 4.008 | 2.812 | -7.907 | -2.955 | 9.028 | 16.588 | -5.255 | 4.861 | 5.974 | 7.857 | 8.958 | 2.501 | 4.036 | 13.473 | -4.459 | -2.038 | -0.205 | 0 |
| Net Income
| -114.109 | -68.463 | -10.558 | -30.037 | -86.029 | -12.051 | 27.011 | -13.707 | -34.839 | -63.468 | 21.95 | 1.318 | 8.381 | -10.349 | 1.247 | -2.816 | 6.406 | 5.536 | 9.378 | 11.461 | -4.459 | -2.038 | -0.205 | 0 |
| Net Income Ratio
| -0.521 | -0.348 | -0.052 | -0.228 | -1.087 | -0.159 | 0.4 | -0.396 | -1.72 | -1.624 | 0.304 | 0.025 | 0.139 | -0.265 | 0.031 | -0.068 | 0.142 | 0.261 | 0.288 | 0.453 | -0.77 | -1.876 | -1.712 | 0 |
| EPS
| -0.043 | -0.026 | -0.004 | -0.011 | -0.033 | -0.005 | 0.018 | -0.008 | -0.02 | -0.036 | 0.052 | 0.003 | 0.022 | -0.006 | 0.003 | -0.002 | 0.024 | 0.03 | 0.053 | 0.065 | -0.003 | -0.001 | -0 | 0 |
| EPS Diluted
| -0.043 | -0.026 | -0.004 | -0.011 | -0.033 | -0.005 | 0.018 | -0.008 | -0.02 | -0.036 | 0.05 | 0.003 | 0.022 | -0.006 | 0.003 | -0.002 | 0.023 | 0.029 | 0.052 | 0.065 | -0.003 | -0.001 | -0 | 0 |
| EBITDA
| 97.111 | 105.996 | 78.833 | 38.113 | 28.917 | 31.942 | 33.005 | 7.371 | -0.472 | -2.339 | 41.818 | 27.893 | 31.912 | 4.636 | 11.959 | 9.133 | 22.725 | 11.664 | 17.051 | 15.167 | -3.119 | -1.919 | -0.17 | 0 |
| EBITDA Ratio
| 0.443 | 0.538 | 0.387 | 0.29 | 0.365 | 0.42 | 0.489 | 0.213 | -0.023 | -0.06 | 0.578 | 0.519 | 0.528 | 0.119 | 0.299 | 0.219 | 0.505 | 0.549 | 0.524 | 0.6 | -0.539 | -1.767 | -1.425 | 0 |