Xplore Wealth Ltd (xpl) Logo

Xplore Wealth Ltd (XPL)

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

Financials

06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
12/2013
N/A
N/A
Profitability
NPAT ($) (11,747,975) (540,340) Membership required Membership required Membership required Membership required Membership required Membership required - -
NPAT Margin -3.34% 4.50% Membership required Membership required Membership required Membership required Membership required Membership required - -
Return on Equity (ROE) -2.10% 2.13% Membership required Membership required Membership required Membership required Membership required Membership required - -
Return on Assets (ROA) -1.67% 1.90% Membership required Membership required Membership required Membership required Membership required Membership required - -
Valuation
PE Ratio (21.54) 29.41 Membership required Membership required Membership required Membership required Membership required Membership required - -
PE Relative to Market -- -- Membership required Membership required Membership required Membership required Membership required Membership required - -
Price to Book 0.46 0.62 Membership required Membership required Membership required Membership required Membership required Membership required - -
Price to Cash Flow 15.43 7.00 Membership required Membership required Membership required Membership required Membership required Membership required - -
Shares Outstanding (M) 0.00 0.00 Membership required Membership required Membership required Membership required Membership required Membership required - -
Market Cap ($M) $16.66 $29.68 Membership required Membership required Membership required Membership required Membership required Membership required - -
Enterprise Value ($M) $15.59 $28.74 Membership required Membership required Membership required Membership required Membership required Membership required - -
Performance
Total Shareholder Return -- -- Membership required Membership required Membership required Membership required Membership required Membership required - -
Relative to Market -- -- Membership required Membership required Membership required Membership required Membership required Membership required - -
Per Share
Earnings 0.00 0.00 Membership required Membership required Membership required Membership required Membership required Membership required - -
Cash Flow 0.00 0.00 Membership required Membership required Membership required Membership required Membership required Membership required - -
Cash 0.01 0.00 Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Tangible Assets 0.03 0.03 Membership required Membership required Membership required Membership required Membership required Membership required - -
Book Value 0.12 0.16 Membership required Membership required Membership required Membership required Membership required Membership required - -
Share Price $0.06 $0.10 Membership required Membership required Membership required Membership required Membership required Membership required - -
Liquidity
Quick Ratio 1.64 1.98 Membership required Membership required Membership required Membership required Membership required Membership required - -
Current Ratio 1.64 1.98 Membership required Membership required Membership required Membership required Membership required Membership required - -
Efficiency
Asset Turnover 0.54 0.42 Membership required Membership required Membership required Membership required Membership required Membership required - -
Inventory Turnover - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Working Capital Turnover 18.27 6.02 Membership required Membership required Membership required Membership required Membership required Membership required - -
Dividends
DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Dividend yield - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Franking - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Gross DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Gross Dividend Yield - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Payout Ratio - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Membership required
Member Content
Source:
Morningstar Logo
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
12/2013
N/A
N/A
INCOME
Trading Revenue 22,985,323 22,769,969 Membership required Membership required Membership required Membership required Membership required Membership required - -
Other Income 298,269 485,469 Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Income Excl. Interest 23,283,592 23,255,438 Membership required Membership required Membership required Membership required Membership required Membership required - -
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Income 23,283,592 23,255,438 Membership required Membership required Membership required Membership required Membership required Membership required - -
EXPENSES
Expenses (22,671,734) (19,115,737) Membership required Membership required Membership required Membership required Membership required Membership required - -
EBITDA 611,858 4,139,701 Membership required Membership required Membership required Membership required Membership required Membership required - -
DEPRECIATION AND AMORTISATION
Depreciation (665,343) (123,360) Membership required Membership required Membership required Membership required Membership required Membership required - -
Amortisation (1,506,816) (4,360,081) Membership required Membership required Membership required Membership required Membership required Membership required - -
Depreciation & Amortisation (2,172,159) (4,483,441) Membership required Membership required Membership required Membership required Membership required Membership required - -
EBIT (1,560,301) (343,740) Membership required Membership required Membership required Membership required Membership required Membership required - -
INTEREST/FINANCE EXPENSES
Interest/Finance Income 70,821 94,648 Membership required Membership required Membership required Membership required Membership required Membership required - -
Interest Expense (75,320) (5,330) Membership required Membership required Membership required Membership required Membership required Membership required - -
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Interest Expenses Incl. Capital (75,320) (5,330) Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Interest Expenses (4,499) 89,318 Membership required Membership required Membership required Membership required Membership required Membership required - -
Pre-Tax Profit (1,564,800) (254,422) Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Pre-Tax Profit Pre-Cap (1,564,800) (254,422) Membership required Membership required Membership required Membership required Membership required Membership required - -
TAX
Tax Expenses 796,106 1,279,458 Membership required Membership required Membership required Membership required Membership required Membership required - -
NPAT before Abnormals (768,694) 1,025,036 Membership required Membership required Membership required Membership required Membership required Membership required - -
ABNORMALS
Abnormals (10,979,281) (1,565,376) Membership required Membership required Membership required Membership required Membership required Membership required - -
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Abnormals (10,979,281) (1,565,376) Membership required Membership required Membership required Membership required Membership required Membership required - -
Non-Controlling Interests - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Reported NPAT after Abnormals (11,747,975) (540,340) Membership required Membership required Membership required Membership required Membership required Membership required - -
NPAT before Capital (11,747,975) (540,340) Membership required Membership required Membership required Membership required Membership required Membership required - -
EQUITY
Diluted Shares 297,536,240 296,786,240 Membership required Membership required Membership required Membership required Membership required Membership required - -
Diluted Weighted Shares 297,456,322 297,974,907 Membership required Membership required Membership required Membership required Membership required Membership required - -
Ordinary Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required - -
EPS Adjusted (2,600) 3,400 Membership required Membership required Membership required Membership required Membership required Membership required - -
EPS after Abnormals (39,495) (1,813) Membership required Membership required Membership required Membership required Membership required Membership required - -
Share of net Profit/Loss - 50,412 Membership required Membership required Membership required Membership required Membership required Membership required - -
Membership required
Member Content
Source:
Morningstar Logo
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
12/2013
N/A
N/A
Current Assets
Cash 2,251,107 940,896 Membership required Membership required Membership required Membership required Membership required Membership required - -
Receivables 1,988,680 2,218,911 Membership required Membership required Membership required Membership required Membership required Membership required - -
Prepayments 561,120 304,030 Membership required Membership required Membership required Membership required Membership required Membership required - -
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Investments 1,980,000 1,501,000 Membership required Membership required Membership required Membership required Membership required Membership required - -
Other 799,773 4,083,486 Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Current Assets 7,580,680 9,548,323 Membership required Membership required Membership required Membership required Membership required Membership required - -
Non-current assets
Receivables - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required - -
PP&E 1,329,370 340,746 Membership required Membership required Membership required Membership required Membership required Membership required - -
Investments - 12,000 Membership required Membership required Membership required Membership required Membership required Membership required - -
Intangibles Excl. Goodwill 4,608,518 15,955,549 Membership required Membership required Membership required Membership required Membership required Membership required - -
Goodwill 23,290,330 22,998,584 Membership required Membership required Membership required Membership required Membership required Membership required - -
Future Income Tax Benefit 5,970,554 5,398,338 Membership required Membership required Membership required Membership required Membership required Membership required - -
Other - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Non-Current Assets 35,198,772 44,705,217 Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Assets 42,779,452 54,253,540 Membership required Membership required Membership required Membership required Membership required Membership required - -
Current Liabilities
Accounts Payable 3,049,656 3,353,112 Membership required Membership required Membership required Membership required Membership required Membership required - -
Provisions 910,836 736,092 Membership required Membership required Membership required Membership required Membership required Membership required - -
Short Term Debt 564,626 - Membership required Membership required Membership required Membership required Membership required Membership required - -
Other 110,889 737,339 Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Current Liabilities 4,636,007 4,826,543 Membership required Membership required Membership required Membership required Membership required Membership required - -
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Long Term Debt 615,392 - Membership required Membership required Membership required Membership required Membership required Membership required - -
Provisions 782,516 955,645 Membership required Membership required Membership required Membership required Membership required Membership required - -
Other 177,516 354,281 Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Non-Current Liabilities 1,575,424 1,309,926 Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Liabilities 6,211,431 6,136,469 Membership required Membership required Membership required Membership required Membership required Membership required - -
Shareholder Equity
Share Capital 56,745,892 56,672,814 Membership required Membership required Membership required Membership required Membership required Membership required - -
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Reserves ex. Share Premium 376,489 460,711 Membership required Membership required Membership required Membership required Membership required Membership required - -
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Retained Profits (20,554,360) (9,016,454) Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Available Equity Assets 36,570,000 - Membership required Membership required Membership required Membership required Membership required Membership required - -
External Equity
Non-controlling Interests - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Assets 36,568,021 48,117,071 Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Debt 1,180,018 - Membership required Membership required Membership required Membership required Membership required Membership required - -
Membership required
Member Content
Source:
Morningstar Logo
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
12/2013
N/A
N/A
OPERATING ACTIVITIES
Receipts 26,146,001 21,637,631 Membership required Membership required Membership required Membership required Membership required Membership required - -
Payments (22,587,730) (21,631,448) Membership required Membership required Membership required Membership required Membership required Membership required - -
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Interest Received 70,821 94,648 Membership required Membership required Membership required Membership required Membership required Membership required - -
Interest Paid (75,320) (5,330) Membership required Membership required Membership required Membership required Membership required Membership required - -
Taxes Paid 1,410 1,793 Membership required Membership required Membership required Membership required Membership required Membership required - -
Other 81,487 (420,120) Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Operating Cash Flow 3,636,669 (322,826) Membership required Membership required Membership required Membership required Membership required Membership required - -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (1,204,000) (1,437,318) Membership required Membership required Membership required Membership required Membership required Membership required - -
Payments for Investment (9,000) (12,000) Membership required Membership required Membership required Membership required Membership required Membership required - -
Payments for Subsidiaries (791,746) (903,960) Membership required Membership required Membership required Membership required Membership required Membership required - -
Proceeds from PP&E 125,089 - Membership required Membership required Membership required Membership required Membership required Membership required - -
Proceeds from Investments - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Proceeds from Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Loans Granted - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Other Investments - (263,000) Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Investment Cash Flow (1,879,657) (2,616,278) Membership required Membership required Membership required Membership required Membership required Membership required - -
Operating CF less Investment CF 1,757,012 (2,939,104) Membership required Membership required Membership required Membership required Membership required Membership required - -
FINANCING ACTIVITIES
Proceeds from Issues 75,000 - Membership required Membership required Membership required Membership required Membership required Membership required - -
Proceeds from Borrowings - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Repayment of Borrowings - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Dividends Paid - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Other Financing Activities (521,801) (1,052,312) Membership required Membership required Membership required Membership required Membership required Membership required - -
Net Financing Cash Flow (446,801) (1,052,312) Membership required Membership required Membership required Membership required Membership required Membership required - -
Total Net Cashflow 1,310,211 (3,991,416) Membership required Membership required Membership required Membership required Membership required Membership required - -
CASH
Cash and Cash Equiv. Period Open 940,896 4,932,312 Membership required Membership required Membership required Membership required Membership required Membership required - -
Exchange Rate Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required - -
Cash and Cash Equiv. Period Close 2,251,107 940,896 Membership required Membership required Membership required Membership required Membership required Membership required - -
Membership required
Member Content
Source:
Morningstar Logo