Scorpion Minerals Limited
ASX:SCN.AX
0.012 (AUD) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||
Net Income
| -3.203 | -3.243 | -0.944 | -2.237 | -0.818 | -2.644 | -0.295 | -0.452 | -2.092 | 0.695 | -4.776 | -4.245 | -2.837 | -2.721 | -0.764 | -0.915 | -1.208 | -1.424 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 1.691 | 0.006 | 4.01 | 0.01 | 0.011 | 0.024 | 0.026 | 0.028 | 0.026 | 0.003 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1.665 | 1.386 | 0.646 | 0.417 | 0 | 0.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -1.132 | -0.772 | -0.206 | 0.345 | 0.398 | 0.465 | 0.11 | -0.004 | -0.008 | -1.467 | 0.06 | -0.164 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0.047 | -0.063 | 0.034 | 0.054 | -0.055 | 0.465 | 0.11 | -0.004 | -0.008 | -1.467 | 0.06 | -0.164 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0.103 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0.372 | -0.164 | 0.222 | 0.371 | -0.083 | -0.057 | 0.259 | 0.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -1.18 | -1.081 | -0.076 | 0.069 | 0.082 | -0.02 | 0.02 | -0.259 | -0.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -0.127 | 0.31 | -1.523 | 0.09 | 0.052 | 1.52 | -0.037 | 0.263 | 0.637 | 0.605 | 0.319 | 1.09 | 2.826 | 2.697 | 0.737 | 0.888 | 1.183 | 1.421 |
Operating Cash Flow
| -2.797 | -2.32 | -2.026 | -1.385 | -0.368 | -0.196 | -0.221 | -0.192 | 0.228 | -0.161 | -0.387 | -3.308 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.105 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | -0.027 | -0.241 | -0.137 | 0 | 0 | -0.04 | -0.182 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.001 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0.014 | 0.017 | 0 | 0 | 0 | 0.003 | -0.894 | 0 | 0 |
Investing Cash Flow
| 0 | 0.846 | 0 | 0 | 0 | 0.003 | -0.4 | 0 | 0 | 0.014 | 0.017 | -0.027 | -0.241 | -0.137 | 0.003 | -0.894 | -0.04 | -0.182 |
Financing Activities: | ||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0.118 | 0.169 | 0.024 | 0.191 | 0 | 0.147 | 0.208 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 |
Common Stock Issued
| 2.796 | 0 | 4.045 | 1.44 | 0.412 | 0 | 0.566 | 0 | 0 | 0 | 0 | 0.015 | 4.522 | 2.376 | 1.11 | 0 | 0.001 | 4.167 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.037 | -0.013 | -0.026 | 0 | 0 | -0.248 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 2.776 | -0.239 | 3.995 | 1.352 | 0 | 0 | 0.626 | 0 | -0.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 2.776 | -0.239 | 3.995 | 1.352 | 0.531 | 0.169 | 0.649 | 0.191 | -0.239 | 0.147 | 0.208 | 0.005 | 4.485 | 2.362 | 1.084 | 0 | 0.001 | 3.919 |
Other Information: | ||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -0.021 | -1.713 | 1.969 | -0.033 | 0.162 | -0.024 | 0.028 | -0.001 | -0.011 | 0.001 | -0.161 | -3.331 | 1.305 | 0.673 | 0.267 | -0.894 | -1.148 | 3.148 |
Cash At End Of Period
| 0.368 | 0.389 | 2.102 | 0.134 | 0.167 | 0.005 | 0.028 | 0.001 | 0.002 | 0.013 | 0.012 | 0.173 | 3.504 | 2.198 | 1.525 | 1.258 | 2.152 | 3.3 |