Delta Drone International Ltd (dlt) Logo

Delta Drone International Ltd (DLT)

___:___ · AUD
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE

Financials

12/2020
12/2019
12/2018
12/2017
N/A
N/A
N/A
N/A
N/A
N/A
Profitability
NPAT ($) (238,845) (2,844,193) Membership required Membership required - - - - - -
NPAT Margin -5.46% -125.83% Membership required Membership required - - - - - -
Return on Equity (ROE) -1.61% -355.74% Membership required Membership required - - - - - -
Return on Assets (ROA) -1.18% -161.58% Membership required Membership required - - - - - -
Valuation
PE Ratio (25.29) (2.33) Membership required Membership required - - - - - -
PE Relative to Market 0.0% 0.0% Membership required Membership required - - - - - -
Price to Book 1.45 9.55 Membership required Membership required - - - - - -
Price to Cash Flow 32.90 (4.08) Membership required Membership required - - - - - -
Shares Outstanding (M) 500.80 127.30 Membership required Membership required - - - - - -
Market Cap ($M) $21.53 $7.64 Membership required Membership required - - - - - -
Enterprise Value ($M) $15.83 $7.47 Membership required Membership required - - - - - -
Performance
Total Shareholder Return -28.3% -57.2% Membership required Membership required - - - - - -
Relative to Market -31.6% -83.2% Membership required Membership required - - - - - -
Per Share
Earnings (0.17) (2.58) Membership required Membership required - - - - - -
Cash Flow 0.30 (3.20) Membership required Membership required - - - - - -
Cash 0.01 0.00 Membership required Membership required - - - - - -
Net Tangible Assets 0.01 0.01 Membership required Membership required - - - - - -
Book Value 0.03 0.01 Membership required Membership required - - - - - -
Share Price $0.04 $0.06 Membership required Membership required - - - - - -
Liquidity
Quick Ratio 3.79 0.65 Membership required Membership required - - - - - -
Current Ratio 4.10 2.00 Membership required Membership required - - - - - -
Efficiency
Asset Turnover 0.23 1.33 Membership required Membership required - - - - - -
Inventory Turnover 6.87 2.11 Membership required Membership required - - - - - -
Working Capital Turnover 6.38 3.60 Membership required Membership required - - - - - -
Dividends
DPS (c) - - Membership required Membership required - - - - - -
Dividend yield - - Membership required Membership required - - - - - -
Franking - - Membership required Membership required - - - - - -
Gross DPS (c) - - Membership required Membership required - - - - - -
Gross Dividend Yield - - Membership required Membership required - - - - - -
Payout Ratio - - Membership required Membership required - - - - - -
Membership required
Member Content
Source:
Morningstar Logo
12/2020
12/2019
12/2018
12/2017
N/A
N/A
N/A
N/A
N/A
N/A
INCOME
Trading Revenue 4,374,337 2,260,266 Membership required Membership required - - - - - -
Other Income 115,360 - Membership required Membership required - - - - - -
Total Income Excl. Interest 4,489,698 2,260,266 Membership required Membership required - - - - - -
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required - - - - - -
Total Income 4,489,698 2,260,266 Membership required Membership required - - - - - -
EXPENSES
Expenses (3,847,613) (4,945,001) Membership required Membership required - - - - - -
EBITDA 642,085 (2,684,734) Membership required Membership required - - - - - -
DEPRECIATION AND AMORTISATION
Depreciation (616,364) (24,551) Membership required Membership required - - - - - -
Amortisation (67,492) - Membership required Membership required - - - - - -
Depreciation & Amortisation (683,857) (24,551) Membership required Membership required - - - - - -
EBIT (41,772) (2,709,286) Membership required Membership required - - - - - -
INTEREST/FINANCE EXPENSES
Interest/Finance Income 34,136 - Membership required Membership required - - - - - -
Interest Expense (29,945) (134,907) Membership required Membership required - - - - - -
Interest Capitalised - - Membership required Membership required - - - - - -
Interest Expenses Incl. Capital (29,945) (134,907) Membership required Membership required - - - - - -
Net Interest Expenses 4,191 (134,907) Membership required Membership required - - - - - -
Pre-Tax Profit (37,581) (2,844,193) Membership required Membership required - - - - - -
Net Capital Profits - - Membership required Membership required - - - - - -
Pre-Tax Profit Pre-Cap (37,581) (2,844,193) Membership required Membership required - - - - - -
TAX
Tax Expenses (112,238) - Membership required Membership required - - - - - -
NPAT before Abnormals (149,819) (2,844,193) Membership required Membership required - - - - - -
ABNORMALS
Abnormals - - Membership required Membership required - - - - - -
Abnormals Tax - - Membership required Membership required - - - - - -
Net Abnormals - - Membership required Membership required - - - - - -
Non-Controlling Interests (89,026) - Membership required Membership required - - - - - -
Reported NPAT after Abnormals (238,845) (2,844,193) Membership required Membership required - - - - - -
NPAT before Capital (238,845) (2,844,193) Membership required Membership required - - - - - -
EQUITY
Diluted Shares 500,800,731 127,275,427 Membership required Membership required - - - - - -
Diluted Weighted Shares 144,191,756 110,055,249 Membership required Membership required - - - - - -
Ordinary Dividends - - Membership required Membership required - - - - - -
Preference Dividends - - Membership required Membership required - - - - - -
EPS Adjusted (1,700) (25,800) Membership required Membership required - - - - - -
EPS after Abnormals (1,656) (25,843) Membership required Membership required - - - - - -
Share of net Profit/Loss - - Membership required Membership required - - - - - -
Membership required
Member Content
Source:
Morningstar Logo
12/2020
12/2019
12/2018
12/2017
N/A
N/A
N/A
N/A
N/A
N/A
Current Assets
Cash 6,729,320 296,542 Membership required Membership required - - - - - -
Receivables 1,044,150 134,379 Membership required Membership required - - - - - -
Prepayments 208,440 86,261 Membership required Membership required - - - - - -
Inventories 636,607 1,072,883 Membership required Membership required - - - - - -
Investments 46,132 - Membership required Membership required - - - - - -
Other - - Membership required Membership required - - - - - -
Total Current Assets 8,664,652 1,590,067 Membership required Membership required - - - - - -
Non-current assets
Receivables - - Membership required Membership required - - - - - -
Inventories - - Membership required Membership required - - - - - -
PP&E 853,795 111,737 Membership required Membership required - - - - - -
Investments - - Membership required Membership required - - - - - -
Intangibles Excl. Goodwill 6,105,855 - Membership required Membership required - - - - - -
Goodwill 2,933,541 - Membership required Membership required - - - - - -
Future Income Tax Benefit 66,125 - Membership required Membership required - - - - - -
Other - - Membership required Membership required - - - - - -
Total Non-Current Assets 9,959,318 111,737 Membership required Membership required - - - - - -
Total Assets 18,623,970 1,701,804 Membership required Membership required - - - - - -
Current Liabilities
Accounts Payable 1,197,870 571,965 Membership required Membership required - - - - - -
Provisions - - Membership required Membership required - - - - - -
Short Term Debt 865,640 128,815 Membership required Membership required - - - - - -
Other 51,894 94,544 Membership required Membership required - - - - - -
Total Current Liabilities 2,115,405 795,325 Membership required Membership required - - - - - -
Non-current liabilities
Accounts Payable - - Membership required Membership required - - - - - -
Long Term Debt 159,233 - Membership required Membership required - - - - - -
Provisions 988,274 - Membership required Membership required - - - - - -
Other 472,865 106,959 Membership required Membership required - - - - - -
Total Non-Current Liabilities 1,620,373 106,959 Membership required Membership required - - - - - -
Total Liabilities 3,735,779 902,285 Membership required Membership required - - - - - -
Shareholder Equity
Share Capital 16,754,169 15,246,094 Membership required Membership required - - - - - -
Convertible Equity - - Membership required Membership required - - - - - -
Other Equity - - Membership required Membership required - - - - - -
Reserves ex. Share Premium (712,444) 2,303,202 Membership required Membership required - - - - - -
Share Premium Reserves - - Membership required Membership required - - - - - -
Retained Profits (1,250,937) (16,749,778) Membership required Membership required - - - - - -
Total Available Equity Assets 14,790,000 - Membership required Membership required - - - - - -
External Equity
Non-controlling Interests 97,404 - Membership required Membership required - - - - - -
Net Assets 14,888,191 799,518 Membership required Membership required - - - - - -
Total Debt 1,024,873 128,815 Membership required Membership required - - - - - -
Membership required
Member Content
Source:
Morningstar Logo
12/2020
12/2019
12/2018
12/2017
N/A
N/A
N/A
N/A
N/A
N/A
OPERATING ACTIVITIES
Receipts 4,883,306 2,063,772 Membership required Membership required - - - - - -
Payments (4,523,225) (5,587,557) Membership required Membership required - - - - - -
Dividends Received - - Membership required Membership required - - - - - -
Interest Received 34,136 582 Membership required Membership required - - - - - -
Interest Paid (3,788) (21,614) Membership required Membership required - - - - - -
Taxes Paid - - Membership required Membership required - - - - - -
Other - - Membership required Membership required - - - - - -
Net Operating Cash Flow 390,429 (3,544,817) Membership required Membership required - - - - - -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (440,297) (1,955) Membership required Membership required - - - - - -
Payments for Investment - - Membership required Membership required - - - - - -
Payments for Subsidiaries 320,830 - Membership required Membership required - - - - - -
Proceeds from PP&E 118,639 - Membership required Membership required - - - - - -
Proceeds from Investments - - Membership required Membership required - - - - - -
Proceeds from Subsidiaries - - Membership required Membership required - - - - - -
Loans Granted - - Membership required Membership required - - - - - -
Loans Repaid - - Membership required Membership required - - - - - -
Other Investments (25,806) - Membership required Membership required - - - - - -
Net Investment Cash Flow (26,633) (1,955) Membership required Membership required - - - - - -
Operating CF less Investment CF 363,796 (3,546,772) Membership required Membership required - - - - - -
FINANCING ACTIVITIES
Proceeds from Issues 5,706,772 2,931,041 Membership required Membership required - - - - - -
Proceeds from Borrowings - 128,815 Membership required Membership required - - - - - -
Repayment of Borrowings (217,744) (79,557) Membership required Membership required - - - - - -
Dividends Paid - - Membership required Membership required - - - - - -
Other Financing Activities (146,147) 140,326 Membership required Membership required - - - - - -
Net Financing Cash Flow 5,342,879 3,120,626 Membership required Membership required - - - - - -
Total Net Cashflow 5,706,676 (426,146) Membership required Membership required - - - - - -
CASH
Cash and Cash Equiv. Period Open 1,018,701 834,687 Membership required Membership required - - - - - -
Exchange Rate Adjustments 3,943 (111,998) Membership required Membership required - - - - - -
Other Cash Adjustments - - Membership required Membership required - - - - - -
Cash and Cash Equiv. Period Close 6,729,320 296,542 Membership required Membership required - - - - - -
Membership required
Member Content
Source:
Morningstar Logo