Amaero Inc. CDI

0.00

USD

- -

-0.03EPS

Mar 03Next Earn

Profitability (AUD)

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	- -	-54.41	-59.9	-57.83	-84.56	-84.65	-58.41
Return on Assets (%)	- -	-44.29	-43.7	-41.62	-62.18	-54.78	-34.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	1.34	15.74	-24.67	15.52	26.79	-38.45
EBITDA Margin (%)	- -	-4,627.68	-1,286.99	-1,457.51	-1,597.72	-3,377.55	-603.11
Operating Margin (%)	- -	-5,071.66	-1,510.36	-1,642.87	-1,430.09	-3,594.33	-647.21
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	1,643.15	- -
Pretax Margin (%)	- -	-4,956.04	-1,386.53	-1,512.98	-1,584.76	-3,905.97	-647.2
Profit Margin (%)	- -	-4,956.04	-1,386.53	-1,512.98	-1,584.76	-4,049.81	-640.84
Net Income to Common Margin (%)	- -	-4,956.04	-1,386.53	-1,512.98	-1,584.76	-4,049.81	-640.84
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-54.41	-59.9	-57.83	-84.56	-84.65	-58.41

Credit (AUD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	- -	3	3	5	2	16	22
ST Debt	- -	- -	- -	- -	1	- -	- -
LT Debt	- -	3	2	5	1	16	22
Total Debt/EBITDA	- -	-0.58	-0.42	-0.66	-0.13	-1.03	-0.94
Net Debt/EBITDA	- -	0.75	1.78	1	0.7	0.77	0.6
Total Debt/EBIT	- -	-0.53	-0.36	-0.58	-0.12	-0.96	-0.88
Net Debt/EBIT	- -	0.69	1.51	0.89	0.62	0.72	0.56
EBITDA to Interest Expense	- -	-30.98	-29.46	-37.86	-52.5	-1,431.3	-372.86
EBITDA-CapEx/Interest Expense	- -	-52.25	-31.08	-52.23	-58.98	-2,548.63	-790.44
EBIT to Interest Expense	- -	-33.95	-34.57	-42.68	-46.99	-1,523.16	-400.12
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	96.77	64.97	78.17	66.54	81.98	58.45	59.54
Long-Term Debt/Equity (%)	- -	35.44	16.31	35.24	6.47	54.51	39.84
Long-Term Debt/Capital (%)	- -	25.66	13.84	25.69	5.83	35.26	28.46
Long-Term Debt/Total Assets (%)	- -	23.03	12.75	23.45	5.31	31.86	23.72
Total Debt/Equity (%)	- -	38.1	17.86	37.17	10.98	54.62	39.95
Total Debt/Capital (%)	- -	27.59	15.16	27.1	9.89	35.32	28.54
Total Debt/Total Assets (%)	- -	24.76	13.96	24.73	9	31.92	23.79
Net Debt to Equity	-89.2	-49.66	-76.03	-56.65	-59.05	-40.74	-25.55
Net Debt/Capital (%)	-825.64	-56.15	-181.78	-92.29	-113.72	-35.78	-24.45
EBITDA	- -	-5	-6	-8	-13	-16	-23
EBITDA-CapEx	- -	-9	-7	-11	-14	-28	-49
Operating Income (Loss)	- -	-6	-8	-9	-11	-17	-25

Liquidity (AUD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	26.73	3.27	7.72	5.68	3.94	7.47	1.68
Current Ratio	27.27	3.88	8.44	6.5	4.53	9.12	2.49
Quick Ratio	26.95	3.37	7.83	5.86	4.01	7.59	1.8
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	96.77	64.97	78.17	66.54	81.98	58.45	59.54
Long-Term Debt/Equity (%)	- -	35.44	16.31	35.24	6.47	54.51	39.84
Long-Term Debt/Capital (%)	- -	25.66	13.84	25.69	5.83	35.26	28.46
Long-Term Debt/Total Assets (%)	- -	23.03	12.75	23.45	5.31	31.86	23.72
Total Debt/Equity (%)	- -	38.1	17.86	37.17	10.98	54.62	39.95
Total Debt/Capital (%)	- -	27.59	15.16	27.1	9.89	35.32	28.54
Total Debt/Total Assets (%)	- -	24.76	13.96	24.73	9	31.92	23.79
CFO/Total Liabilities	- -	- -	- -	- -	- -	- -	- -
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -

Working Capital (AUD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	- -	1.23	5.09	5.6	8.72	4.97	5.47
Days Sales Outstanding	- -	295.91	71.66	65.2	41.87	73.42	66.78
Inventory Turnover	- -	0.38	0.64	0.76	0.63	0.27	1.24
Days Inventory Outstanding	- -	967.27	566.61	477.5	577.89	1,345.67	293.72
Accounts Payable Turnover	- -	1.22	0.9	0.9	0.69	1.23	2.32
Accounts Payable Turnover Days	- -	300.38	406.68	406.93	528.18	295.73	157.31
Cash Conversion Cycle	- -	962.79	231.59	135.77	91.58	1,123.36	203.19
Inventory to Cash Days	- -	-671.36	-494.94	-412.3	-536.01	-1,272.25	-226.94
Inventories	- -	1	1	1	1	1	7
Raw Materials	- -	1	1	1	1	- -	6
Work In Process	- -	- -	- -	- -	- -	1	- -
Finished Goods	- -	- -	- -	- -	- -	- -	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	12	4	12	11	9	12	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3	3	5	2	16	22
Enterprise Value	- -	- -	- -	- -	- -	- -	- -
Total Capital	13	11	18	20	17	45	76
Total Debt/Capital (%)	- -	27.59	15.16	27.1	9.89	35.32	28.54
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	1	1	1	- -	4
TTM EBITDA	- -	-5	-6	-8	-13	-16	-23
TTM Operating Income	- -	-6	-8	-9	-11	-17	-25
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

Multiples (AUD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Profitability (AUD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	- -	-54.41	-59.9	-57.83	-84.56	-84.65	-58.41
Return on Assets (%)	- -	-44.29	-43.7	-41.62	-62.18	-54.78	-34.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	1.34	15.74	-24.67	15.52	26.79	-38.45
EBITDA Margin (%)	- -	-4,627.68	-1,286.99	-1,457.51	-1,597.72	-3,377.55	-603.11
Operating Margin (%)	- -	-5,071.66	-1,510.36	-1,642.87	-1,430.09	-3,594.33	-647.21
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	1,643.15	- -
Pretax Margin (%)	- -	-4,956.04	-1,386.53	-1,512.98	-1,584.76	-3,905.97	-647.2
Profit Margin (%)	- -	-4,956.04	-1,386.53	-1,512.98	-1,584.76	-4,049.81	-640.84
Net Income to Common Margin (%)	- -	-4,956.04	-1,386.53	-1,512.98	-1,584.76	-4,049.81	-640.84
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-54.41	-59.9	-57.83	-84.56	-84.65	-58.41

Credit (AUD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	- -	3	3	5	2	16	22
ST Debt	- -	- -	- -	- -	1	- -	- -
LT Debt	- -	3	2	5	1	16	22
Total Debt/EBITDA	- -	-0.58	-0.42	-0.66	-0.13	-1.03	-0.94
Net Debt/EBITDA	- -	0.75	1.78	1	0.7	0.77	0.6
Total Debt/EBIT	- -	-0.53	-0.36	-0.58	-0.12	-0.96	-0.88
Net Debt/EBIT	- -	0.69	1.51	0.89	0.62	0.72	0.56
EBITDA to Interest Expense	- -	-30.98	-29.46	-37.86	-52.5	-1,431.3	-372.86
EBITDA-CapEx/Interest Expense	- -	-52.25	-31.08	-52.23	-58.98	-2,548.63	-790.44
EBIT to Interest Expense	- -	-33.95	-34.57	-42.68	-46.99	-1,523.16	-400.12
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	96.77	64.97	78.17	66.54	81.98	58.45	59.54
Long-Term Debt/Equity (%)	- -	35.44	16.31	35.24	6.47	54.51	39.84
Long-Term Debt/Capital (%)	- -	25.66	13.84	25.69	5.83	35.26	28.46
Long-Term Debt/Total Assets (%)	- -	23.03	12.75	23.45	5.31	31.86	23.72
Total Debt/Equity (%)	- -	38.1	17.86	37.17	10.98	54.62	39.95
Total Debt/Capital (%)	- -	27.59	15.16	27.1	9.89	35.32	28.54
Total Debt/Total Assets (%)	- -	24.76	13.96	24.73	9	31.92	23.79
Net Debt to Equity	-89.2	-49.66	-76.03	-56.65	-59.05	-40.74	-25.55
Net Debt/Capital (%)	-825.64	-56.15	-181.78	-92.29	-113.72	-35.78	-24.45
EBITDA	- -	-5	-6	-8	-13	-16	-23
EBITDA-CapEx	- -	-9	-7	-11	-14	-28	-49
Operating Income (Loss)	- -	-6	-8	-9	-11	-17	-25

Liquidity (AUD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	26.73	3.27	7.72	5.68	3.94	7.47	1.68
Current Ratio	27.27	3.88	8.44	6.5	4.53	9.12	2.49
Quick Ratio	26.95	3.37	7.83	5.86	4.01	7.59	1.8
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	96.77	64.97	78.17	66.54	81.98	58.45	59.54
Long-Term Debt/Equity (%)	- -	35.44	16.31	35.24	6.47	54.51	39.84
Long-Term Debt/Capital (%)	- -	25.66	13.84	25.69	5.83	35.26	28.46
Long-Term Debt/Total Assets (%)	- -	23.03	12.75	23.45	5.31	31.86	23.72
Total Debt/Equity (%)	- -	38.1	17.86	37.17	10.98	54.62	39.95
Total Debt/Capital (%)	- -	27.59	15.16	27.1	9.89	35.32	28.54
Total Debt/Total Assets (%)	- -	24.76	13.96	24.73	9	31.92	23.79
CFO/Total Liabilities	- -	- -	- -	- -	- -	- -	- -
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -

Working Capital (AUD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	- -	1.23	5.09	5.6	8.72	4.97	5.47
Days Sales Outstanding	- -	295.91	71.66	65.2	41.87	73.42	66.78
Inventory Turnover	- -	0.38	0.64	0.76	0.63	0.27	1.24
Days Inventory Outstanding	- -	967.27	566.61	477.5	577.89	1,345.67	293.72
Accounts Payable Turnover	- -	1.22	0.9	0.9	0.69	1.23	2.32
Accounts Payable Turnover Days	- -	300.38	406.68	406.93	528.18	295.73	157.31
Cash Conversion Cycle	- -	962.79	231.59	135.77	91.58	1,123.36	203.19
Inventory to Cash Days	- -	-671.36	-494.94	-412.3	-536.01	-1,272.25	-226.94
Inventories	- -	1	1	1	1	1	7
Raw Materials	- -	1	1	1	1	- -	6
Work In Process	- -	- -	- -	- -	- -	1	- -
Finished Goods	- -	- -	- -	- -	- -	- -	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	12	4	12	11	9	12	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3	3	5	2	16	22
Enterprise Value	- -	- -	- -	- -	- -	- -	- -
Total Capital	13	11	18	20	17	45	76
Total Debt/Capital (%)	- -	27.59	15.16	27.1	9.89	35.32	28.54
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	1	1	1	- -	4
TTM EBITDA	- -	-5	-6	-8	-13	-16	-23
TTM Operating Income	- -	-6	-8	-9	-11	-17	-25
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

Multiples (AUD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Shares Outstanding	162	162	187	224	386	503	640
Diluted Weighted Avg Shares	6,994	132	175	191	321	431	578
Basic Weighted Avg Shares	6,994	132	175	191	321	431	578
Revenue per Share	- -	- -	- -	- -	- -	- -	0.01
EBITDA per Share	- -	-0.04	-0.04	-0.04	-0.04	-0.04	-0.04
Operating Income per Share	- -	-0.04	-0.04	-0.05	-0.04	-0.04	-0.04
Basic EPS, GAAP	- -	-0.04	-0.04	-0.05	-0.04	-0.04	-0.04
Basic EPS from Cont Ops	- -	-0.04	-0.04	-0.05	-0.04	-0.04	-0.04
Diluted EPS, GAAP	- -	-0.04	-0.04	-0.05	-0.04	-0.04	-0.04
Diluted EPS from Cont Ops	- -	-0.04	-0.04	-0.05	-0.04	-0.04	-0.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.07	0.03	0.06	0.05	0.02	0.02	0.03
Book Value per Share	0.08	0.05	0.08	0.07	0.04	0.06	0.08
Tangible Book Value per Share	0.08	0.05	0.08	0.07	0.04	0.06	0.08

Amaero Inc. CDI

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)