AXP Energy Limited Financial Ratios — AUNXF Stock

Profitability (AUD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Return on Common Equity (%)	-219.99	-16.79	-11.21	-7.33	-4.98	-132.77	-48.5	-32.83	-85.39	-25.21	-87.22	41.83	3.93	-45.05	-53.81
Return on Assets (%)	-68.1	-5.36	-8.32	-7.16	-4.92	-126.39	-43.27	-28.9	-69.1	-20.38	-53.91	20.01	2.05	-23.9	-31.09
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-2,695.39	165.75	-166.57	-198.93	-279.41	-1,602.59	-610.05	-881.29	-840.44	-240	-1,434.16	-51.42	6.1	-31.36	-223.23
Operating Margin (%)	-2,695.39	165.75	-166.57	-198.93	-279.41	-1,602.59	-610.05	-881.29	-840.44	-240	-1,434.16	-51.42	6.1	-31.36	-223.23
Incremental Operating Margin (%)	- -	374.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.42	- -	- -
Pretax Margin (%)	-4,533.48	-50.42	-146.61	-177.01	-144.63	-1,882.94	-992.58	-1,532.78	-848.03	-265.16	-1,534.86	91.3	2.51	-33.02	-160.04
Profit Margin (%)	-4,717.08	-55.47	-146.61	-177.01	-144.63	-1,882.94	-992.58	-1,532.78	-848.03	-265.16	-1,534.86	95.54	2.94	-31.43	-693.22
Net Income to Common Margin (%)	-4,717.08	-55.47	-146.61	-177.01	-144.63	-1,882.94	-992.58	-1,532.78	-848.03	-265.16	-1,534.86	95.54	2.94	-31.43	-693.22
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-219.99	-16.79	-11.21	-7.33	-4.98	-132.77	-48.5	-32.83	-85.39	-25.21	-87.22	41.83	3.93	-45.05	-53.81

Credit (AUD)

Credit Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Total Debt	4	- -	- -	- -	- -	2	- -	1	- -	- -	2	2	1	1	- -
ST Debt	3	- -	- -	- -	- -	2	- -	1	- -	- -	2	- -	- -	- -	- -
LT Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -
Total Debt/EBITDA	-1.83	- -	-0.03	- -	- -	-0.05	- -	-0.4	-0.04	-0.14	-0.39	-0.84	0.94	-0.17	- -
Net Debt/EBITDA	-0.5	-4.96	8.05	0.35	0.85	- -	0.56	-0.36	0.02	0.48	-0.24	0.36	-2.69	0.09	1.02
Total Debt/EBIT	-1.83	- -	-0.03	- -	- -	-0.05	- -	-0.4	-0.04	-0.14	-0.39	-0.84	0.94	-0.17	- -
Net Debt/EBIT	-0.5	-4.96	8.05	0.35	0.85	- -	0.56	-0.36	0.02	0.48	-0.24	0.36	-2.69	0.09	1.02
EBITDA to Interest Expense	-2.65	10.98	-1,252.32	-945.59	- -	-1,137.1	-21.53	-89.87	-109.8	-77.5	-15.99	-5.3	1.7	-9.15	-8.82
EBITDA-CapEx/Interest Expense	-2.65	10.98	-1,323.69	-976.42	- -	-1,141.19	-21.58	-93.6	-110.01	-78.47	-15.99	-5.5	1.34	-9.22	-8.82
EBIT to Interest Expense	-2.65	10.98	-1,252.32	-945.59	- -	-1,137.1	-21.53	-89.87	-109.8	-77.5	-15.99	-5.3	1.7	-9.15	-8.82
Interest Expense	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -
Common Equity/Total Assets	41.18	27.92	96.32	99.14	98.51	83.76	96.82	81.13	80.6	81	40.99	50.58	53.55	52.31	70.6
Long-Term Debt/Equity (%)	26.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.55	4.57	6.15	- -
Long-Term Debt/Capital (%)	11.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49	4.27	5.59	- -
Long-Term Debt/Total Assets (%)	10.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83	2.45	3.22	- -
Total Debt/Equity (%)	130.5	- -	0.18	- -	- -	14.86	- -	7.24	4.23	2.49	50.28	12.47	7.05	10.06	- -
Total Debt/Capital (%)	56.62	- -	0.18	- -	- -	12.94	- -	6.75	4.06	2.43	33.46	11.09	6.59	9.14	- -
Total Debt/Total Assets (%)	53.74	- -	0.17	- -	- -	12.45	- -	5.88	3.41	2.02	20.61	6.31	3.78	5.26	- -
Net Debt to Equity	35.9	-203.33	-58.36	-2.95	-7.64	0.67	-18.23	6.62	-2.32	-8.6	30.95	-5.42	-20.3	-4.96	-24.2
Net Debt/Capital (%)	26.42	196.78	-140.15	-3.04	-8.28	0.67	-22.3	6.21	-2.37	-9.41	23.63	-5.15	-23.41	-4.72	-31.93
EBITDA	-2	2	-3	-3	-4	-29	-3	-2	-6	-2	-6	-2	1	-6	-1
EBITDA-CapEx	-2	2	-3	-3	-4	-29	-3	-2	-6	-2	-6	-2	1	-6	-1
Operating Income (Loss)	-2	2	-3	-3	-4	-29	-3	-2	-6	-2	-6	-2	1	-6	-1

Liquidity (AUD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Cash Ratio	0.81	0.82	15.33	4.09	5.52	0.75	6.32	0.04	0.85	0.82	0.17	0.17	0.51	0.1	1.05
Current Ratio	0.84	0.93	16.78	6.85	7.69	0.83	6.42	0.08	1.04	0.87	0.17	0.9	1.05	0.76	2.45
Quick Ratio	0.83	0.84	15.53	4.95	5.74	0.81	6.38	0.08	1.04	0.87	0.17	0.49	0.89	0.55	1.37
CFO/Avg Current Liab	-0.56	-0.16	-0.26	-3.53	-4.83	-0.92	-1.23	-1.39	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	41.18	27.92	96.32	99.14	98.51	83.76	96.82	81.13	80.6	81	40.99	50.58	53.55	52.31	70.6
Long-Term Debt/Equity (%)	26.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.55	4.57	6.15	- -
Long-Term Debt/Capital (%)	11.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49	4.27	5.59	- -
Long-Term Debt/Total Assets (%)	10.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83	2.45	3.22	- -
Total Debt/Equity (%)	130.5	- -	0.18	- -	- -	14.86	- -	7.24	4.23	2.49	50.28	12.47	7.05	10.06	- -
Total Debt/Capital (%)	56.62	- -	0.18	- -	- -	12.94	- -	6.75	4.06	2.43	33.46	11.09	6.59	9.14	- -
Total Debt/Total Assets (%)	53.74	- -	0.17	- -	- -	12.45	- -	5.88	3.41	2.02	20.61	6.31	3.78	5.26	- -
CFO/Total Liabilities	-38.31	-10.28	-128.6	-950.95	-321.25	-57.86	-479.62	-51.17	- -	- -	- -	- -	- -	- -	- -
CFO/CapEx	- -	-844.94	-11.89	-30.27	-24.03	-10.93	-191.34	-15.66	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	232.13	123.41	2,418.78	4,434.78	3,264.48	672.12	147.08	46.94	43.62	75.89	5.1	20.52	26.1	14.85	22.39

Working Capital (AUD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Accounts Receivable Turnover	- -	13.73	8.67	7.76	8.49	17.3	9.26	923.24	19.75	12.01	15.81	5.16	10.64	9.2	0.64
Days Sales Outstanding	- -	26.58	42.12	47.01	42.99	21.1	39.41	0.4	18.48	30.4	23.09	70.67	34.32	39.68	569.45
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.1	-0.02	0.05	-0.28
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,666.83	-23,134.9	7,592.83	-1,307.38
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Market Capitalization	1,816	2,625	5,676	2,284	3,370	2,241	72	191	135	321	162	546	663	328	153
- Cash & Cash Equivalents	3	10	22	1	3	1	2	- -	- -	1	1	1	3	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	- -	- -	- -	- -	2	- -	1	- -	- -	2	2	1	1	- -
Enterprise Value	1,818	2,615	5,655	2,283	3,367	2,241	71	192	135	320	164	547	661	329	151
Total Capital	7	5	37	35	41	12	8	10	6	10	7	16	18	12	6
Total Debt/Capital (%)	56.62	- -	0.18	- -	- -	12.94	- -	6.75	4.06	2.43	33.46	11.09	6.59	9.14	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -
EV/Sales	21,208.22	2,072.11	3,524.83	1,525.78	2,557.91	1,243.86	155.97	1,029.68	182.13	431.07	399.63	132.95	32.05	16.87	235.38
EV/EBITDA	- -	1,250.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	525.73	- -	- -
EV/EBIT	- -	1,250.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	525.73	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2,379.55	13,920.28	445.43	1,310.74	764.84	517.3	929.83
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	1,982.48	7,056.59	443.42	1,103.45	582.03	482.62	929.83
Diluted Market Cap	1,421	2,269	3,010	2,145	2,734	2,036	29	152	82	222	132	610	622	328	153
Diluted Enterprise Value	1,422	2,259	2,988	2,144	2,731	2,036	28	153	82	221	133	611	620	329	151
EV per Share	513.34	601.1	314.69	117.92	114.15	56.15	0.66	0.98	0.2	0.19	0.08	0.12	0.11	0.06	0.03
TTM Sales	- -	1	2	1	1	2	- -	- -	1	1	- -	4	21	19	1
TTM EBITDA	-2	2	-3	-3	-4	-29	-3	-2	-6	-2	-6	-2	1	-6	-1
TTM Operating Income	-2	2	-3	-3	-4	-29	-3	-2	-6	-2	-6	-2	1	-6	-1
TTM Cash Flow to Firm	-1	-1	-2	-3	-2	-1	-1	-1	- -	- -	- -	- -	1	1	- -
TTM Free Cash Flow to Firm	-1	-1	-2	-3	-2	-1	-1	-1	- -	- -	- -	- -	1	1	- -

Multiples (AUD)

Valuation Multiples API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Price/Free Cash Flow	-802.93	-1,748.44	-1,815.07	-754.97	-1,434.25	-1,975.46	-22.25	-152	7,236.64	9,922.7	79,301.66	7,787.9	2,292.02	7,181.02	- -
EV/EBIT	- -	1,250.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	525.73	- -	- -
Enterprise Value	1,818	2,615	5,655	2,283	3,367	2,241	71	192	135	320	164	547	661	329	151
Low Price	492.13	415.16	256.82	116.14	23	55.48	0.64	0.32	0.2	0.01	0.08	0.06	0.09	0.04	0.01
EV/Sales	21,208.22	2,072.11	3,524.83	1,525.78	2,557.91	1,243.86	155.97	1,029.68	182.13	431.07	399.63	132.95	32.05	16.87	235.38
EV/EBITDA	- -	1,250.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	525.73	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	118.9	1,025.13	- -	- -
Price/Earnings Average	-341.14	-2,932.13	-2,223	-2,764.52	-2,878.9	-255.19	-232.64	-150.52	-29.75	-98.17	-48.53	149.81	2,380.75	-97.8	-40.23
Price/Earnings High	-512.94	-5,047.43	-4,913.56	-5,815.83	-6,243.4	-700.6	-579.11	-1,679.18	-68.52	-221.63	-123.38	428.6	7,705.17	-188.13	-71.72
Price/Earnings Low	-337.13	-2,230.11	-1,040.43	-797.17	-289.15	-59.31	-6.23	-17.59	-13.08	-4	-20.89	65.32	809.48	-34.95	-8.42
Price/Book Value	561.69	514.22	153.95	64.48	82.2	221.67	8.58	21.27	23.46	32.59	35.4	38.46	39.77	31.2	25.26
Price/Book Value Average	545.23	465.11	267.42	220.12	164.76	942.44	305.59	60.07	53.37	28.38	81.92	48.46	92.35	56.99	29.65
Price/Book Value High	819.8	800.65	591.1	463.08	357.31	2,587.41	760.67	670.16	122.91	64.08	208.26	138.64	298.89	109.62	52.85
Price/Book Value Low	538.82	353.75	125.16	63.47	16.55	219.04	8.18	7.02	23.46	1.16	35.27	21.13	31.4	20.37	6.2
Price/Tangible Book Value	561.69	514.22	153.95	64.48	82.2	221.67	8.58	21.27	23.46	32.59	35.4	38.46	39.77	31.2	25.26
Price/Tangible Book Value Average	545.23	465.11	267.42	220.12	164.76	942.44	305.59	60.07	53.37	28.38	81.92	48.46	92.35	56.99	29.65
Price/Tangible Book Value High	819.8	800.65	591.1	463.08	357.31	2,587.41	760.67	670.16	122.91	64.08	208.26	138.64	298.89	109.62	52.85
Price/Tangible Book Value Low	538.82	353.75	125.16	63.47	16.55	219.04	8.18	7.02	23.46	1.16	35.27	21.13	31.4	20.37	6.2
Price/Sales	16,577.54	1,798.18	1,876.2	1,433.39	2,077.38	1,130.18	64.83	816.98	110.94	298.88	321.9	113.59	30.17	16.83	237.66
Price/Sales Average	16,091.76	1,626.44	3,259.05	4,893.39	4,163.69	4,805.03	2,309.18	2,307.13	252.32	260.3	744.88	143.12	70.07	30.74	278.91
Price/Sales High	24,195.59	2,799.8	7,203.58	10,294.4	9,029.69	13,191.87	5,748.1	25,738.12	581.09	587.66	1,893.75	409.47	226.78	59.14	497.2
Price/Sales Low	15,902.75	1,237.04	1,525.33	1,411.04	418.19	1,116.79	61.83	269.55	110.94	10.6	320.69	62.4	23.82	10.99	58.35
Price/Cash Flow	-802.93	-1,746.37	-1,662.4	-730.03	-1,374.55	-1,794.75	-22.13	-142.3	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	-779.4	-1,579.58	-2,887.67	-2,492.2	-2,755.02	-7,630.48	-788.35	-401.85	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	-1,171.91	-2,719.12	-6,382.7	-5,242.94	-5,974.74	-20,948.93	-1,962.39	-4,482.96	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	-770.25	-1,201.39	-1,351.51	-718.64	-276.71	-1,773.48	-21.11	-46.95	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	-779.4	-1,581.45	-3,152.87	-2,577.34	-2,874.66	-8,398.77	-792.49	-429.25	16,459.11	8,641.77	183,503.67	9,812.79	5,322.96	13,117.31	- -
Price/Free Cash Flow High	-1,171.91	-2,722.34	-6,968.89	-5,422.04	-6,234.21	-23,058.23	-1,972.7	-4,788.65	37,905.1	19,510.03	466,532.28	28,073.56	17,227.44	25,232.4	- -
Price/Free Cash Flow Low	-770.25	-1,202.81	-1,475.64	-743.19	-288.72	-1,952.05	-21.22	-50.15	7,236.64	352.06	79,004.09	4,278.31	1,809.86	4,687.75	- -
EV/Sales Average	20,587.14	1,873.43	6,132.71	5,210.47	5,129.22	5,288.21	5,672.37	2,901.96	414.47	375.28	920.18	167.47	74.58	30.79	276.63
EV/Sales High	30,948.02	3,230.9	13,571.54	10,962.22	11,126.39	14,518.35	14,124.91	32,341.59	954.75	848.68	2,334.09	478.79	241.62	59.2	494.92
EV/Sales Low	20,345.49	1,422.92	2,863.15	1,501.97	513.02	1,229.12	148.6	341.87	182.13	14.19	398.14	73.12	25.29	11.02	56.07
EV/EBITDA Average	-763.79	1,130.26	-3,681.72	-2,619.27	-1,835.74	-329.98	-929.81	-329.29	-49.32	-156.37	-64.16	-325.7	1,223.28	-98.18	-123.92
EV/EBITDA High	-1,148.18	1,949.23	-8,147.56	-5,510.63	-3,982.13	-905.93	-2,315.35	-3,669.8	-113.6	-353.61	-162.75	-931.16	3,963.02	-188.77	-221.71
EV/EBITDA Low	-754.83	858.46	-1,718.87	-755.03	-183.61	-76.7	-24.36	-38.79	-21.67	-5.91	-27.76	-142.2	414.77	-35.14	-25.12
EV/EBIT Average	-763.79	1,130.26	-3,681.72	-2,619.27	-1,835.74	-329.98	-929.81	-329.29	-49.32	-156.37	-64.16	-325.7	1,223.28	-98.18	-123.92
EV/EBIT High	-1,148.18	1,949.23	-8,147.56	-5,510.63	-3,982.13	-905.93	-2,315.35	-3,669.8	-113.6	-353.61	-162.75	-931.16	3,963.02	-188.77	-221.71
EV/EBIT Low	-754.83	858.46	-1,718.87	-755.03	-183.61	-76.7	-24.36	-38.79	-21.67	-5.91	-27.76	-142.2	414.77	-35.14	-25.12
Last Price	513.01	603.48	315.89	117.98	114.26	56.15	0.67	0.98	0.2	0.19	0.08	0.12	0.11	0.06	0.03
High Price	748.76	939.63	1,212.85	847.3	496.65	655.37	59.5	30.76	1.03	0.38	0.45	0.42	0.86	0.2	0.05
Enterprise Value Average	1,764	2,364	9,838	7,796	6,751	9,528	2,565	540	308	278	377	689	1,538	600	178
Enterprise Value High	2,652	4,078	21,772	16,401	14,645	26,158	6,387	6,020	709	630	957	1,969	4,983	1,154	318
Enterprise Value Low	1,744	1,796	4,593	2,247	675	2,214	67	64	135	11	163	301	521	215	36

Shares Outstanding	4	4	18	19	29	40	107	196	691	1,668	2,136	4,679	5,812	5,825	5,825
Diluted Weighted Avg Shares	3	4	10	18	24	36	44	156	421	1,154	1,735	5,229	5,453	5,821	5,825
Basic Weighted Avg Shares	3	4	10	18	24	36	44	156	421	1,154	1,735	4,003	5,453	5,821	5,825
Revenue per Share	0.03	0.34	0.17	0.08	0.06	0.05	0.01	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.83	0.56	-0.28	-0.16	-0.15	-0.8	-0.06	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Operating Income per Share	-0.83	0.56	-0.28	-0.16	-0.15	-0.8	-0.06	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-1.46	-0.19	-0.25	-0.15	-0.08	-0.94	-0.1	-0.02	-0.01	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	-1.46	-0.19	-0.25	-0.15	-0.08	-0.94	-0.1	-0.02	-0.01	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	-1.46	-0.19	-0.25	-0.15	-0.08	-0.94	-0.1	-0.02	-0.01	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	-1.46	-0.19	-0.25	-0.15	-0.08	-0.94	-0.1	-0.02	-0.01	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.64	-0.35	-0.19	-0.16	-0.08	-0.03	-0.03	-0.01	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.64	-0.35	-0.21	-0.17	-0.09	-0.03	-0.03	-0.01	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.86	2.39	1.2	0.05	0.11	0.04	0.01	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	0.91	1.17	2.05	1.83	1.39	0.25	0.08	0.05	0.01	0.01	- -	- -	- -	- -	- -
Tangible Book Value per Share	0.91	1.17	2.05	1.83	1.39	0.25	0.08	0.05	0.01	0.01	- -	- -	- -	- -	- -

AXP Energy Limited

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)