Noumi Ltd
ASX:NOU
Noumi Ltd
ASX:NOU
Price:
0.115
AUD
Market Closed
Market Cap:
AU$31.9m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Noumi Ltd
ASX:NOU
|
AU |
|
Daiwa Securities Group Inc
TSE:8601
|
JP |
|
Sun Messe Co Ltd
TSE:7883
|
JP |
|
PeptiDream Inc
TSE:4587
|
JP |
|
Hostelworld Group PLC
LSE:HSW
|
IE |
|
Las Vegas Sands Corp
NYSE:LVS
|
US |
Income Statement
Earnings Waterfall
Noumi Ltd
Noumi Ltd
Income Statement
Noumi Ltd
Noumi Ltd
Currency: AUD
| Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
26
|
28
|
21
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
0
|
|
| Revenue |
548
N/A
|
559
+2%
|
533
-5%
|
522
-2%
|
537
+3%
|
552
+3%
|
568
+3%
|
590
+4%
|
592
+0%
|
596
+1%
|
629
+6%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(498)
|
(462)
|
(437)
|
(424)
|
(420)
|
(417)
|
(429)
|
(444)
|
(440)
|
(434)
|
(452)
|
|
| Gross Profit |
51
N/A
|
97
+91%
|
96
-1%
|
98
+2%
|
116
+18%
|
135
+16%
|
139
+3%
|
146
+5%
|
153
+5%
|
162
+6%
|
178
+10%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(103)
|
(116)
|
(117)
|
(120)
|
(153)
|
(152)
|
(142)
|
(116)
|
(116)
|
(120)
|
(127)
|
|
| Selling, General & Administrative |
(98)
|
(113)
|
(117)
|
(113)
|
(116)
|
(104)
|
(108)
|
(108)
|
(108)
|
(110)
|
(118)
|
|
| Research & Development |
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(4)
|
(2)
|
3
|
(6)
|
(34)
|
(45)
|
(32)
|
(5)
|
(7)
|
(7)
|
(6)
|
|
| Operating Income |
(52)
N/A
|
(19)
+64%
|
(20)
-7%
|
(22)
-8%
|
(36)
-66%
|
(17)
+52%
|
(3)
+83%
|
30
N/A
|
36
+21%
|
42
+16%
|
51
+21%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(27)
|
(37)
|
(31)
|
(16)
|
(17)
|
(17)
|
(48)
|
(74)
|
(79)
|
(128)
|
(134)
|
|
| Non-Reccuring Items |
(22)
|
(2)
|
(57)
|
(151)
|
(96)
|
(14)
|
0
|
(54)
|
(111)
|
(64)
|
(9)
|
|
| Total Other Income |
(1)
|
19
|
11
|
23
|
33
|
1
|
1
|
0
|
1
|
0
|
(0)
|
|
| Pre-Tax Income |
(101)
N/A
|
(39)
+62%
|
(97)
-150%
|
(167)
-72%
|
(117)
+30%
|
(47)
+60%
|
(51)
-8%
|
(99)
-94%
|
(153)
-55%
|
(150)
+2%
|
(92)
+39%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
(0)
|
8
|
5
|
(2)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(101)
|
(39)
|
(89)
|
(161)
|
(119)
|
(47)
|
(51)
|
(98)
|
(153)
|
(150)
|
(92)
|
|
| Net Income (Common) |
(136)
N/A
|
(53)
+61%
|
(95)
-78%
|
(161)
-70%
|
(119)
+26%
|
(47)
+61%
|
(51)
-9%
|
(98)
-93%
|
(153)
-55%
|
(150)
+2%
|
(92)
+39%
|
|
| EPS (Diluted) |
-0.49
N/A
|
-0.19
+61%
|
-0.32
-68%
|
-0.58
-81%
|
-0.43
+26%
|
-0.17
+60%
|
-0.18
-6%
|
-0.35
-94%
|
-0.55
-57%
|
-0.54
+2%
|
-0.33
+39%
|
|
Switch to:
Switch to:
See Also
Discover More
