First Time Loading...

MACA Ltd
ASX:MLD

Watchlist Manager
MACA Ltd Logo
MACA Ltd
ASX:MLD
Watchlist
Price: 1.065 AUD Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.7B
+7%
Revenue
Growth Rates:
1 Year
+41%
3 Years
+158%
5 Years
+232%
7 Years
+175%
10 Years
+408%
25.5m
+59%
Operating Income
Growth Rates:
1 Year
+63%
3 Years
+1 127%
5 Years
+0%
7 Years
-58%
10 Years
-32%
42.8m
+81%
Net Income
Growth Rates:
1 Year
+197%
3 Years
+108%
5 Years
+33%
7 Years
-21%
10 Years
+13%

Earnings Waterfall
MACA Ltd

Revenue
1.7B AUD
Cost of Revenue
-1.6B AUD
Gross Profit
60.7m AUD
Operating Expenses
-35.2m AUD
Operating Income
25.5m AUD
Other Expenses
17.3m AUD
Net Income
42.8m AUD

Income Statement
MACA Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022
Revenue
Revenue
325
N/A
391
+20%
464
+19%
561
+21%
593
+6%
607
+2%
601
-1%
490
-18%
429
-12%
463
+8%
498
+7%
539
+8%
562
+4%
601
+7%
640
+6%
991
+55%
796
-20%
1 263
+59%
1 174
-7%
1 548
+32%
1 651
+7%
Gross Profit
Cost of Revenue
(277)
(328)
(395)
(482)
(512)
(528)
(524)
(445)
(395)
(421)
(456)
(508)
(544)
(585)
(621)
(954)
(748)
(1 197)
(1 130)
(1 485)
(1 590)
Gross Profit
48
N/A
63
+31%
69
+8%
80
+16%
81
+2%
78
-4%
77
-1%
45
-42%
34
-24%
42
+22%
41
-1%
31
-24%
18
-43%
17
-7%
18
+11%
37
+103%
48
+28%
66
+38%
44
-33%
62
+43%
61
-3%
Operating Income
Operating Expenses
(11)
(13)
(16)
(16)
(16)
(18)
(17)
(19)
(18)
(19)
(16)
(17)
(13)
(16)
(16)
(28)
(23)
(85)
(28)
(46)
(35)
Selling, General & Administrative
(0)
(0)
(1)
(1)
(0)
(0)
(2)
(2)
(0)
(0)
(0)
0
0
0
0
0
0
0
(3)
0
0
Other Operating Expenses
(11)
(13)
(16)
(16)
(16)
(18)
(15)
(17)
(18)
(19)
(16)
(17)
(13)
(16)
(16)
(28)
(23)
(85)
(25)
(46)
(35)
Operating Income
37
N/A
50
+35%
53
+4%
63
+20%
65
+3%
61
-7%
61
+0%
27
-56%
16
-39%
23
+42%
25
+12%
15
-42%
4
-70%
1
-86%
2
+237%
9
+342%
25
+170%
(19)
N/A
16
N/A
16
+3%
25
+59%
Pre-Tax Income
Interest Income Expense
(2)
(3)
(5)
(6)
(6)
(3)
(3)
(4)
(4)
(4)
(5)
(6)
2
3
(2)
(6)
(5)
26
(11)
(47)
(6)
Non-Reccuring Items
0
0
0
0
0
0
(6)
0
0
0
0
(1)
(1)
(0)
0
0
(52)
0
(9)
0
(1)
Gain/Loss on Disposition of Assets
0
(0)
(0)
(0)
(2)
(1)
0
0
1
1
1
1
1
1
1
(1)
3
3
1
2
2
Total Other Income
18
18
25
26
22
27
26
22
21
23
23
25
25
26
31
57
35
16
36
73
32
Pre-Tax Income
54
N/A
65
+21%
72
+10%
84
+17%
80
-5%
83
+4%
78
-6%
44
-43%
34
-24%
43
+27%
44
+4%
33
-25%
32
-5%
31
-3%
32
+5%
58
+83%
6
-90%
26
+330%
32
+22%
44
+38%
52
+18%
Net Income
Tax Provision
(16)
(21)
(21)
(25)
(24)
(25)
(23)
(12)
(9)
(14)
(13)
(9)
(10)
(10)
(10)
(17)
(2)
(8)
(11)
(16)
(14)
Income from Continuing Operations
37
45
50
59
55
58
54
32
24
28
31
25
22
21
22
41
4
18
21
28
38
Income to Minority Interest
0
(1)
(1)
0
0
0
0
0
(0)
(0)
1
3
2
(1)
(2)
(2)
(0)
(1)
(2)
(2)
7
Net Income (Common)
38
N/A
44
+16%
50
+13%
60
+20%
55
-7%
58
+4%
54
-6%
32
-41%
24
-25%
28
+17%
32
+13%
27
-14%
24
-14%
20
-16%
21
+4%
33
+58%
(18)
N/A
(6)
+65%
14
N/A
24
+64%
43
+81%
EPS (Diluted)
0.25
N/A
0.29
+16%
0.31
+7%
0.35
+13%
0.3
-14%
0.28
-7%
0.24
-14%
0.13
-46%
0.1
-23%
0.12
+20%
0.13
+8%
0.11
-15%
0.09
-18%
0.07
-22%
0.08
+14%
0.11
+38%
-0.06
N/A
-0.02
+67%
0.06
N/A
0.08
+33%
0.13
+63%

See Also

Summary
MLD intrinsic value, competitors valuation, and company profile.
DCF Valuation
MLD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MLD stock valuation using valuation multiples.
Wall Street Estimates
MLD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MLD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.