MAC Copper Limited
MAC.AX · ASX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | A$340,736 | A$158,999 | A$0 | – |
| % Growth | 114.3% | – | – | – |
| Cost of Goods Sold | A$223,394 | A$141,166 | A$0 | – |
| Gross Profit | A$117,342 | A$17,833 | A$0 | – |
| % Margin | 34.4% | 11.2% | – | – |
| R&D Expenses | A$0 | A$0 | A$0 | – |
| G&A Expenses | A$18,832 | A$18,455 | A$2,452 | – |
| SG&A Expenses | A$37,691 | A$29,876 | A$2,452 | – |
| Sales & Mktg Exp. | A$18,859 | A$11,421 | A$0 | – |
| Other Operating Expenses | A$2,612 | A$62,905 | A$7,521 | – |
| Operating Expenses | A$40,303 | A$92,781 | A$9,973 | – |
| Operating Income | A$77,039 | -A$74,948 | -A$9,973 | – |
| % Margin | 22.6% | -47.1% | – | – |
| Other Income/Exp. Net | -A$156,009 | -A$84,612 | -A$14,997 | – |
| Pre-Tax Income | -A$78,970 | -A$159,560 | -A$24,970 | – |
| Tax Expense | A$2,717 | -A$15,006 | A$0 | – |
| Net Income | -A$81,687 | -A$144,554 | -A$24,970 | – |
| % Margin | -24% | -90.9% | – | – |
| EPS | -1.14 | -4.83 | -3.77 | – |
| % Growth | 76.4% | -28.1% | – | – |
| EPS Diluted | -2.11 | -4.83 | -3.77 | – |
| Weighted Avg Shares Out | 71,547 | 29,912 | 6,629 | – |
| Weighted Avg Shares Out Dil | 38,751 | 38,751 | 15,467 | – |
| Supplemental Information | – | – | – | – |
| Interest Income | A$0 | A$0 | A$0 | – |
| Interest Expense | A$59,634 | A$40,610 | A$20,234 | – |
| Depreciation & Amortization | A$78,360 | A$46,718 | A$0 | – |
| EBITDA | A$59,024 | -A$72,232 | -A$4,736 | – |
| % Margin | 17.3% | -45.4% | – | – |