Red Metal Limited
ASX:RDM.AX
0.11 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1.456 | 0.37 | 2.288 | 0.457 | 2.243 | 0.382 | 2.918 | 0.449 | 3.668 | 0.354 | 1.011 | 0 | 0.122 | 0 | 0.145 | 0 | 0.065 | 0 | 0.144 | 0 | 0.058 | 0 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.002 | 0.002 | 0.002 | 0.002 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 |
Cost of Revenue
| 0.118 | 0.092 | 0.077 | 0.079 | 0.06 | 0.053 | 0.048 | 0.048 | 0.044 | 0.049 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 1.338 | 0.278 | 2.211 | 0.378 | 2.183 | 0.329 | 2.869 | 0.401 | 3.623 | 0.305 | 1.01 | 0 | 0.122 | 0 | 0.145 | 0 | 0.065 | 0 | 0.144 | 0 | 0.058 | 0 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.002 | 0.002 | 0.002 | 0.002 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 |
Gross Profit Ratio
| 0.919 | 0.751 | 0.966 | 0.828 | 0.973 | 0.861 | 0.983 | 0.893 | 0.988 | 0.862 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0.155 | 0.155 | 0.094 | 0.094 | 0.094 | 0.094 | 0.134 | 0.134 | 0.134 | 0.134 | 0.094 | 0.094 | 0.094 | 0.094 | 0.081 | 0.081 | 0.081 | 0.081 | 0.101 | 0.101 | 0.101 | 0.101 | 0.108 | 0.108 | 0.108 | 0.108 | 0.092 | 0.092 | 0.092 | 0.092 | 0.08 | 0.08 | 0.08 | 0.08 | 0.073 | 0.073 | 0.073 | 0.073 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.972 | 0.972 | 0.972 | 0.418 | 0.418 | 0.418 | 0.418 | 0.384 | 0.384 | 0.384 | 0.384 | 0.457 | 0.457 | 0.457 | 0.457 | 0.524 | 0.524 | 0.524 | 0.524 | 0.664 | 0.664 | 0.664 | 0.664 | 0.788 | 0.788 | 0.788 | 0.788 | 0.579 | 0.579 | 0.579 | 0.579 | 0.299 | 0.299 | 0.299 | 0.299 | 0.088 | 0.088 | 0.088 | 0.088 |
SG&A
| 3.123 | 5.385 | 1.188 | 2.318 | 1.173 | 0.652 | 0.38 | 0.566 | 0.276 | 0.542 | 0.56 | 1.247 | 0.988 | 1.27 | 0.417 | 0.825 | 0.772 | 1.036 | 0.681 | 2.803 | 0.668 | 1.356 | 1.606 | 1.128 | 2.228 | 0.511 | 0.511 | 0.511 | 0.511 | 0.517 | 0.517 | 0.517 | 0.517 | 0.55 | 0.55 | 0.55 | 0.55 | 0.605 | 0.605 | 0.605 | 0.605 | 0.764 | 0.764 | 0.764 | 0.764 | 0.896 | 0.896 | 0.896 | 0.896 | 0.671 | 0.671 | 0.671 | 0.671 | 0.38 | 0.38 | 0.38 | 0.38 | 0.161 | 0.161 | 0.161 | 0.161 |
Other Expenses
| 0.022 | 0.003 | 0.028 | 0.048 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 3.123 | 5.13 | 1.16 | 2.27 | 1.173 | 0.652 | 0.38 | 0.566 | 0.276 | 0.542 | 0.56 | 1.352 | 1.115 | 1.286 | 1.551 | 0.898 | 0.833 | 1.09 | 0.733 | 2.876 | 0.697 | 1.5 | 2.832 | 1.128 | 2.303 | 0.511 | 0.511 | 0.511 | 0.511 | 0.517 | 0.517 | 0.517 | 0.517 | 0.55 | 0.55 | 0.55 | 0.55 | 0.605 | 0.605 | 0.605 | 0.605 | 0.764 | 0.764 | 0.764 | 0.764 | 0.896 | 0.896 | 0.896 | 0.896 | 0.671 | 0.671 | 0.671 | 0.671 | 0.38 | 0.38 | 0.38 | 0.38 | 0.161 | 0.161 | 0.161 | 0.161 |
Operating Income
| -1.667 | -4.76 | -1.237 | -2.348 | -1.233 | -0.705 | -0.428 | -0.614 | -0.32 | -0.591 | -0.56 | -1.312 | -1.058 | -1.222 | -1.456 | -0.847 | -0.804 | -1.054 | -0.646 | -2.818 | -0.68 | -1.46 | -2.771 | -1.284 | -2.259 | -0.606 | -0.606 | -0.606 | -0.606 | -0.653 | -0.653 | -0.653 | -0.653 | -0.646 | -0.646 | -0.646 | -0.646 | -0.689 | -0.689 | -0.689 | -0.689 | -0.862 | -0.862 | -0.862 | -0.862 | -1.008 | -1.008 | -1.008 | -1.008 | -0.763 | -0.763 | -0.763 | -0.763 | -0.462 | -0.462 | -0.462 | -0.462 | -0.234 | -0.234 | -0.234 | -0.234 |
Operating Income Ratio
| -1.145 | -12.852 | -0.541 | -5.144 | -0.55 | -1.845 | -0.147 | -1.368 | -0.087 | -1.67 | -0.554 | 0 | -8.704 | 0 | -10.013 | 0 | -12.38 | 0 | -4.468 | 0 | -11.831 | 0 | -26.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,624.185 | -2,624.185 | -2,624.185 | -2,624.185 | -136.329 | -136.329 | -136.329 | -136.329 | -620.305 | -620.305 | -620.305 | -620.305 | -137.549 | -137.549 | -137.549 | -137.549 | -97.4 | -97.4 | -97.4 | -97.4 | -46.99 | -46.99 | -46.99 | -46.99 |
Total Other Income Expenses Net
| -1.489 | 0.038 | -4.338 | -2.899 | -0.391 | -0.384 | -0.07 | -0.248 | 0.845 | 0.326 | 0.579 | -0.025 | 0.044 | -0.044 | 0.033 | -0.033 | -0.002 | 0.002 | -0.026 | 0.026 | 0.013 | -0.013 | 0.002 | 0.026 | -0.002 | 0.14 | 0.14 | 0.14 | 0.14 | 0.038 | 0.038 | 0.038 | 0.038 | 0.049 | 0.049 | 0.049 | 0.049 | 0.192 | 0.192 | 0.192 | 0.192 | 0.177 | 0.177 | 0.177 | 0.177 | 0.114 | 0.114 | 0.114 | 0.114 | 0.149 | 0.149 | 0.149 | 0.149 | 0.164 | 0.164 | 0.164 | 0.164 | 0.104 | 0.104 | 0.104 | 0.104 |
Income Before Tax
| -3.157 | -4.722 | -5.575 | -5.248 | -1.624 | -1.09 | -0.498 | -0.862 | 0.524 | -0.266 | 0.019 | -1.337 | -1.014 | -1.266 | -1.424 | -0.879 | -0.807 | -1.052 | -0.672 | -2.792 | -0.667 | -1.473 | -2.769 | -1.258 | -2.261 | -0.466 | -0.466 | -0.466 | -0.466 | -0.615 | -0.615 | -0.615 | -0.615 | -0.597 | -0.597 | -0.597 | -0.597 | -0.497 | -0.497 | -0.497 | -0.497 | -0.685 | -0.685 | -0.685 | -0.685 | -0.894 | -0.894 | -0.894 | -0.894 | -0.614 | -0.614 | -0.614 | -0.614 | -0.297 | -0.297 | -0.297 | -0.297 | -0.131 | -0.131 | -0.131 | -0.131 |
Income Before Tax Ratio
| -2.168 | -12.749 | -2.436 | -11.494 | -0.724 | -2.85 | -0.171 | -1.92 | 0.143 | -0.75 | 0.019 | 0 | -8.341 | 0 | -9.787 | 0 | -12.416 | 0 | -4.65 | 0 | -11.596 | 0 | -26.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,894.201 | -1,894.201 | -1,894.201 | -1,894.201 | -108.335 | -108.335 | -108.335 | -108.335 | -550.325 | -550.325 | -550.325 | -550.325 | -110.7 | -110.7 | -110.7 | -110.7 | -62.725 | -62.725 | -62.725 | -62.725 | -26.179 | -26.179 | -26.179 | -26.179 |
Income Tax Expense
| 0.212 | 0.212 | -2.347 | -2.27 | -0.42 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0.073 | 0 | 0.164 | 0 | 0.36 | 0 | 0.259 | 0 | 0 | 1.41 | 0.361 | -0.09 | -0.09 | -0.029 | -0.029 | -0.029 | -0.029 | -0.032 | -0.032 | -0.032 | -0.032 | 0.049 | 0.049 | 0.049 | 0.049 | 0.192 | 0.192 | 0.192 | 0.192 | 0.177 | 0.177 | 0.177 | 0.177 | 0.114 | 0.114 | 0.114 | 0.114 | 0.149 | 0.149 | 0.149 | 0.149 | -0.297 | -0.297 | -0.297 | -0.297 | -0.131 | -0.131 | -0.131 | -0.131 |
Net Income
| -2.79 | -2.853 | -3.228 | -2.978 | -1.204 | -1.09 | -0.498 | -0.862 | 0.524 | -0.266 | 0.019 | -1.337 | -0.941 | -1.266 | -1.26 | -0.879 | -0.446 | -1.052 | -0.413 | -2.792 | -0.667 | -0.064 | -2.408 | -1.167 | -2.261 | -0.437 | -0.437 | -0.437 | -0.437 | -0.583 | -0.583 | -0.583 | -0.583 | -0.597 | -0.597 | -0.597 | -0.597 | -0.497 | -0.497 | -0.497 | -0.497 | -0.685 | -0.685 | -0.685 | -0.685 | -0.894 | -0.894 | -0.894 | -0.894 | -0.614 | -0.614 | -0.614 | -0.614 | -0.297 | -0.297 | -0.297 | -0.297 | -0.131 | -0.131 | -0.131 | -0.131 |
Net Income Ratio
| -1.916 | -7.703 | -1.41 | -6.523 | -0.537 | -2.85 | -0.171 | -1.92 | 0.143 | -0.75 | 0.019 | 0 | -7.739 | 0 | -8.66 | 0 | -6.871 | 0 | -2.857 | 0 | -11.596 | 0 | -22.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,894.201 | -1,894.201 | -1,894.201 | -1,894.201 | -108.335 | -108.335 | -108.335 | -108.335 | -550.325 | -550.325 | -550.325 | -550.325 | -110.7 | -110.7 | -110.7 | -110.7 | -62.725 | -62.725 | -62.725 | -62.725 | -26.179 | -26.179 | -26.179 | -26.179 |
EPS
| -0.009 | -0.011 | -0.013 | -0.012 | -0.005 | -0.004 | -0.002 | -0.004 | 0.003 | -0.001 | 0 | -0.006 | -0.005 | -0.006 | -0.006 | -0.005 | -0.003 | -0.006 | -0.003 | -0.016 | -0.005 | -0 | -0.017 | -0.008 | -0.018 | -0.004 | -0.004 | -0.004 | -0.004 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.005 | -0.005 | -0.005 | -0.005 | -0.007 | -0.007 | -0.007 | -0.007 | -0.01 | -0.01 | -0.01 | -0.01 | -0.007 | -0.007 | -0.007 | -0.007 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 |
EPS Diluted
| -0.009 | -0.011 | -0.013 | -0.012 | -0.005 | -0.004 | -0.002 | -0.004 | 0.003 | -0.001 | 0 | -0.006 | -0.005 | -0.006 | -0.006 | -0.005 | -0.003 | -0.006 | -0.002 | -0.016 | -0.005 | -0 | -0.017 | -0.008 | -0.018 | -0.004 | -0.004 | -0.004 | -0.004 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.005 | -0.005 | -0.005 | -0.005 | -0.007 | -0.007 | -0.007 | -0.007 | -0.01 | -0.01 | -0.01 | -0.01 | -0.007 | -0.007 | -0.007 | -0.007 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 |
EBITDA
| -3.114 | -4.668 | -1.16 | -2.27 | -1.173 | -0.652 | -0.38 | -0.566 | -0.276 | -0.543 | -0.56 | -1.311 | -1.057 | -1.22 | 0.437 | -0.845 | -0.803 | -1.053 | -0.645 | -2.818 | -0.68 | -1.459 | 1.589 | -1.257 | -2.257 | -0.465 | -0.465 | -0.465 | -0.465 | -0.613 | -0.613 | -0.613 | -0.613 | -0.595 | -0.595 | -0.595 | -0.595 | -0.495 | -0.495 | -0.495 | -0.495 | -0.682 | -0.682 | -0.682 | -0.682 | -0.888 | -0.888 | -0.888 | -0.888 | -0.608 | -0.608 | -0.608 | -0.608 | -0.589 | -0.589 | -0.589 | -0.589 | -0.255 | -0.255 | -0.255 | -0.255 |
EBITDA Ratio
| -2.139 | -12.603 | -0.507 | -4.971 | -0.523 | -1.706 | -0.13 | -1.261 | -0.075 | -1.533 | -0.554 | 0 | -8.693 | 0 | 3.003 | 0 | -12.359 | 0 | -4.465 | 0 | -11.82 | 0 | 15.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,884.804 | -1,884.804 | -1,884.804 | -1,884.804 | -107.807 | -107.807 | -107.807 | -107.807 | -546.471 | -546.471 | -546.471 | -546.471 | -109.556 | -109.556 | -109.556 | -109.556 | -124.158 | -124.158 | -124.158 | -124.158 | -51.168 | -51.168 | -51.168 | -51.168 |