Cyprium Metals Limited
ASX:CYM.AX
0.02 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.325 | 22.591 | 3.602 | 1.694 | 2.918 | 25.474 | 50.618 | 5.374 | 1.468 | 3.466 | 3.578 | 1.911 | 2.26 | 0.74 | 0.468 | 0.8 | 0.578 | 0.68 | 0.443 | 1.506 | 1.668 | 2.205 | 3.147 | 3.772 | 5.851 | 4.037 | 3.284 | 2.076 | 12.229 | 9.514 | 13.679 | 4.259 | 5.248 | 5.129 | 7.156 | 10.761 | 1.176 | 0.382 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 7.325 | 22.591 | 3.602 | 1.694 | 2.918 | 25.474 | 50.618 | 5.474 | 1.468 | 3.566 | 3.578 | 1.911 | 2.26 | 0.74 | 0.468 | 0.8 | 0.578 | 0.68 | 0.443 | 1.506 | 1.668 | 2.205 | 3.147 | 3.772 | 5.851 | 4.037 | 3.284 | 2.076 | 12.229 | 9.514 | 13.679 | 4.259 | 5.248 | 5.129 | 7.156 | 10.761 | 1.176 | 0.382 |
Net Receivables
| 0.306 | 0.1 | 1.016 | 0.459 | 0.998 | 1.073 | 0.215 | 0.754 | 0.056 | 0.087 | 0.002 | 0.009 | 0 | 0.008 | 0.011 | 0.009 | 0 | 0.004 | 0.219 | 0.039 | 0.455 | 0.461 | 0.463 | 0.31 | 0.038 | 0.034 | 0.063 | 0.02 | 0.088 | 0.007 | 0.095 | 0.112 | 0.043 | 0.089 | 0.049 | 0.011 | 0.009 | 0.062 |
Inventory
| 6.467 | 6.442 | 6.558 | 6.606 | 6.94 | 6.951 | 6.497 | 0 | 0 | 0 | 0 | -0.009 | 0 | -0.008 | 0 | -0.009 | 0 | -0.004 | 0 | 0 | -0 | 0.095 | 0 | 0.042 | 0.093 | 0.073 | 0.119 | 79.479 | 0.606 | 5.047 | 0.077 | 0.456 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.306 | 0.974 | 1.222 | 1.375 | 0.159 | 1.429 | 1.154 | 0.054 | 0.186 | 0.087 | 0.07 | 0.07 | 0.103 | 0.111 | 0.098 | 0.122 | 0.127 | 0.153 | 0.141 | 0.215 | 0.142 | 0.055 | 0.088 | 0.055 | 0.055 | 0.058 | 0.058 | 0.11 | 0.108 | 0.361 | 0.066 | 0.503 | 0.682 | 0.369 | 0.309 | 0.197 | 0.164 | 0 |
Total Current Assets
| 15.139 | 30.107 | 12.398 | 10.134 | 11.015 | 34.927 | 58.484 | 6.281 | 1.709 | 3.741 | 3.65 | 1.981 | 2.363 | 0.851 | 0.577 | 0.922 | 0.705 | 0.833 | 0.803 | 1.761 | 2.265 | 2.816 | 3.698 | 4.178 | 6.037 | 4.203 | 3.525 | 81.685 | 13.032 | 14.929 | 13.917 | 5.331 | 5.973 | 5.587 | 7.515 | 10.968 | 1.348 | 0.445 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 150.844 | 112.379 | 108.477 | 105.518 | 104.297 | 103.273 | 82.966 | 0.058 | 0.08 | 0.101 | 0.121 | 0.946 | 0.928 | 5.158 | 5.158 | 5.405 | 5.393 | 5.341 | 5.761 | 5.527 | 5.317 | 5.136 | 4.988 | 4.996 | 4.694 | 3.606 | 1.504 | 1.296 | 58.468 | 73.501 | 24.767 | 14.184 | 9.468 | 6.534 | 4.844 | 2.877 | 0.545 | 7.338 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.095 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.095 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 7.079 | 0 | 6.855 | 0 | 6.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 7.079 | 33.364 | 39.671 | 31.995 | 37.776 | 28.763 | 31.743 | 7.107 | 4.653 | 3.165 | 1.508 | -0.946 | 0 | -5.158 | 0.178 | -5.405 | 0.187 | -5.341 | 0.199 | -5.56 | 0.173 | 0.178 | 0.198 | 0.183 | 0.197 | 0.266 | 0.102 | 0.102 | 0.102 | 0.102 | 0.106 | 0.086 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 |
Total Non-Current Assets
| 157.923 | 152.822 | 148.148 | 144.368 | 142.073 | 138.985 | 114.709 | 7.165 | 4.732 | 3.265 | 1.629 | 0.946 | 0.928 | 5.158 | 5.336 | 5.405 | 5.58 | 5.341 | 5.959 | 5.56 | 5.585 | 5.59 | 5.187 | 5.179 | 4.891 | 3.872 | 1.606 | 1.398 | 58.57 | 73.603 | 26.661 | 14.27 | 9.468 | 6.534 | 4.85 | 2.883 | 0.551 | 7.344 |
Total Assets
| 173.062 | 182.929 | 160.546 | 154.502 | 153.088 | 173.912 | 173.193 | 13.446 | 6.442 | 7.006 | 5.279 | 2.927 | 3.291 | 6.182 | 5.914 | 6.515 | 6.285 | 6.355 | 6.762 | 7.51 | 7.85 | 8.406 | 8.884 | 9.357 | 10.928 | 8.075 | 5.131 | 83.083 | 71.603 | 88.532 | 40.578 | 19.6 | 15.441 | 12.121 | 12.365 | 13.851 | 1.899 | 7.788 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.822 | 3.783 | 6.723 | 4.439 | 11.497 | 12.775 | 7.332 | 0.467 | 0.52 | 0.526 | 0.447 | 0.086 | 0.186 | 0.164 | 0.118 | 0.136 | 0.135 | 0.094 | 0.152 | 0.134 | 0.629 | 0.279 | 0.297 | 0.112 | 0.142 | 0.205 | 0.142 | 0.725 | 2.024 | 6.829 | 2.602 | 0.286 | 0.753 | 0.218 | 1.118 | 1.798 | 0.249 | 0 |
Short Term Debt
| 50.447 | 14.761 | 0.508 | 0.341 | 0.389 | 0.301 | 0.29 | 0.042 | 0.042 | 0.04 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.275 | 1.499 | 0 | 0 | 41.432 | 3.987 | 0 | 0.9 | 0.9 | 1.019 | 1.019 | 1.019 | 1.025 | 0.491 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.418 | 0 | 0 | 0 | -0.389 | 0 | 0 | 0 | -0.042 | -0.153 | -0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.034 | 0 | 0 | 6.643 | 0.851 | 0 | 0.471 | 0 | 0 | 0 | 0.013 | 0.009 | 0 |
Other Current Liabilities
| 0.13 | 0.58 | 2.368 | 1.751 | 1.807 | 1.173 | 0.823 | 0.547 | 0.042 | 0.153 | 0.038 | 0.113 | 0.098 | 0.041 | 0.037 | 0.039 | 0.035 | 0.281 | 0.035 | 0.197 | 0.035 | 0.348 | 0.035 | 0.088 | 0.035 | 0.035 | 0.068 | 98.48 | 0.033 | 0.066 | 0.249 | 1.499 | 0.066 | 0.066 | 0.066 | 9.195 | 0.067 | 0.768 |
Total Current Liabilities
| 56.817 | 19.124 | 9.599 | 6.531 | 13.304 | 14.249 | 8.445 | 1.056 | 0.562 | 0.566 | 0.486 | 0.198 | 0.284 | 0.205 | 0.155 | 0.175 | 0.17 | 0.375 | 0.187 | 0.331 | 0.664 | 0.628 | 0.332 | 0.201 | 1.489 | 1.772 | 0.209 | 99.205 | 50.132 | 11.733 | 2.851 | 3.156 | 1.719 | 1.304 | 2.203 | 12.025 | 1.35 | 1.26 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8.748 | 42.683 | 51.741 | 40.448 | 38.703 | 38.453 | 36.818 | 0.019 | 0.042 | 0.063 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.499 | 3.234 | 5.877 | 0 | 32.87 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 26.718 | 37.545 | 37.092 | 35.891 | 36.84 | 42.636 | 36.514 | 0.3 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.155 | 0.099 | 0.048 | 0.011 | 0.649 | 39.589 | 13.623 | 1.168 | 1.217 | 0.865 | 1.046 | 2.137 | 0.018 | 0.016 | 0.491 |
Total Non-Current Liabilities
| 35.466 | 80.228 | 88.833 | 76.339 | 75.543 | 81.089 | 73.332 | 0.319 | 0.042 | 0.063 | 0.083 | 0 | 0 | 0.06 | 0 | 0.059 | 0 | 0.069 | 0 | 0.255 | 0 | 0.2 | 0 | 0.155 | 0.099 | 1.546 | 3.245 | 6.526 | 39.589 | 46.493 | 5.168 | 1.217 | 0.865 | 1.046 | 2.137 | 0.018 | 0.016 | 0.491 |
Total Liabilities
| 92.283 | 99.352 | 98.432 | 82.87 | 88.847 | 95.338 | 81.777 | 1.375 | 0.603 | 0.629 | 0.569 | 0.198 | 0.284 | 0.265 | 0.155 | 0.235 | 0.17 | 0.444 | 0.187 | 0.586 | 0.664 | 0.827 | 0.332 | 0.355 | 1.588 | 3.319 | 3.454 | 105.731 | 89.72 | 58.226 | 8.019 | 4.373 | 2.584 | 2.35 | 2.203 | 12.043 | 1.365 | 1.26 |
Equity: | ||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 301.009 | 301.009 | 271.616 | 271.685 | 251.993 | 251.993 | 249.44 | 164.98 | 159.6 | 159.6 | 157.45 | 153.681 | 153.68 | 150.979 | 150.443 | 150.444 | 149.837 | 149.38 | 149.252 | 149.13 | 148.437 | 148.388 | 148.387 | 148.388 | 147.766 | 140.292 | 135.313 | 132.059 | 100.793 | 75.317 | 63.934 | 46.114 | 42.72 | 38.897 | 38.897 | 29.754 | 26.069 | 17.731 |
Retained Earnings
| -236.705 | -224.117 | -215.533 | -206.139 | -199.584 | -181.74 | -167.147 | -156.217 | -156.114 | -155.219 | -154.653 | -152.865 | -152.587 | -146.973 | -146.652 | -146.079 | -145.692 | -145.356 | -144.778 | -144.063 | -143.238 | -142.447 | -141.059 | -140.981 | -139.782 | -136.536 | -133.85 | -148.313 | -117.485 | -43.977 | -32.193 | -31.609 | -30.461 | -29.868 | -29.487 | -28.912 | -25.535 | -27.521 |
Accumulated Other Comprehensive Income/Loss
| 16.475 | 6.685 | 6.031 | 6.086 | 11.832 | 8.321 | 9.123 | 3.308 | 2.352 | 1.997 | 1.913 | 1.913 | 1.914 | 1.91 | 1.912 | 1.915 | 1.902 | 1.887 | 1.857 | 1.857 | 1.781 | 1.638 | 1.03 | 1.595 | 1.357 | 1 | 0.214 | -6.393 | -1.426 | 0.121 | 0.477 | -0.337 | 0 | -0.196 | -2.151 | -2.106 | 0 | 17.977 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0.001 | 0 | 0 | -0.001 | 0 | 0 | 0.001 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.337 | 0 | 0.196 | 2.151 | 2.106 | 0 | 0 |
Total Shareholders Equity
| 80.779 | 83.577 | 62.114 | 71.632 | 64.241 | 78.574 | 91.416 | 12.071 | 5.838 | 6.377 | 4.71 | 2.729 | 3.007 | 5.916 | 5.704 | 6.28 | 6.047 | 5.912 | 6.331 | 6.925 | 6.98 | 7.579 | 8.358 | 9.002 | 9.34 | 4.756 | 1.677 | -22.648 | -18.118 | 31.461 | 32.218 | 14.506 | 12.259 | 9.029 | 9.41 | 0.842 | 0.534 | 8.187 |
Total Equity
| 80.779 | 83.577 | 62.114 | 71.632 | 64.241 | 78.574 | 91.416 | 12.071 | 5.838 | 6.377 | 4.71 | 2.729 | 3.007 | 5.916 | 5.704 | 6.28 | 6.047 | 5.912 | 6.331 | 6.925 | 6.98 | 7.579 | 8.358 | 9.002 | 9.34 | 4.756 | 1.677 | -22.648 | -18.118 | 30.306 | 32.558 | 15.227 | 12.857 | 9.771 | 10.161 | 1.808 | 0.534 | 6.528 |
Total Liabilities & Shareholders Equity
| 173.062 | 182.929 | 160.546 | 154.502 | 153.088 | 173.912 | 173.193 | 13.446 | 6.442 | 7.006 | 5.279 | 2.927 | 3.291 | 6.182 | 5.859 | 6.515 | 6.217 | 6.355 | 6.518 | 7.51 | 7.644 | 8.406 | 8.689 | 9.357 | 10.928 | 8.075 | 5.131 | 83.083 | 71.603 | 88.532 | 40.578 | 19.6 | 15.441 | 12.121 | 12.365 | 13.851 | 1.899 | 7.788 |