Ioneer Ltd. - American Depositary Receipt | Micro-cap | Basic Materials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Sep 2022

Income Metrics

Revenue 63.5B
Gross Profit 21.2B 33.41%
Operating Income 12.0B 18.91%
Net Income 11.2B 17.70%
EPS (Diluted) $5.78

Balance Sheet Metrics

Total Assets 224.5M
Total Liabilities 6.3M
Shareholders Equity 218.2M
Debt to Equity 0.03

Cash Flow Metrics

Free Cash Flow 29.4M

Revenue & Profitability Trend

Ioneer Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i00000
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i8.9M9.6M11.8M4.1M3.6M
Other Operating Expenses i---22.9K-60.1K
Total Operating Expenses i8.9M9.6M11.8M4.1M3.5M
Operating Income i-9.2M-9.7M-12.0M-4.2M-3.6M
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i1.3M1.5M61.0K111.0K314.1K
Interest Expense i2.0K10.0K5.0K6.3K3.5K
Other Non-Operating Income87.0K1.8M3.4M-4.8M887.0K
Pre-tax Income i-7.8M-6.4M-8.5M-8.9M-2.4M
Income Tax i00000
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-7.8M-6.4M-8.5M-8.9M-2.4M
Net Margin % i0.0%0.0%0.0%0.0%0.0%
Key Metrics
EBITDA i-7.6M-8.1M-11.7M-4.0M-3.2M
EPS (Basic) i$-0.14$-0.12$-0.17$-0.18$-0.09
EPS (Diluted) i$-0.14$-0.12$-0.17$-0.18$-0.09
Basic Shares Outstanding i5362655752454851503606594373146239925243
Diluted Shares Outstanding i5362655752454851503606594373146239925243

Income Statement Trend

Ioneer Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i35.7M52.7M94.2M39.6M5.6B
Short-term Investments i----31.0M
Accounts Receivable i----11.5B
Inventory i----5.7B
Other Current Assets-----
Total Current Assets i36.1M53.1M94.3M39.7M26.1B
Non-Current Assets
Property, Plant & Equipment i187.7M152.2M118.5M54.5M-
Goodwill i----8.8B
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets276.0K307.0K195.0K126.7K13.6B
Total Non-Current Assets i188.4M153.3M118.9M54.8M213.7B
Total Assets i224.5M206.3M213.2M94.5M239.8B
Liabilities
Current Liabilities
Accounts Payable i4.1M6.8M7.9M2.6M11.0B
Short-term Debt i1.2M134.0K168.0K119.6K1.5B
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i6.2M8.8M9.5M3.5M12.5B
Non-Current Liabilities
Long-term Debt i42.0K78.0K87.0K37.6K42.8B
Deferred Tax Liabilities i----12.6B
Other Non-Current Liabilities-----
Total Non-Current Liabilities i42.0K78.0K87.0K37.6K42.8B
Total Liabilities i6.3M8.9M9.5M3.5M55.3B
Equity
Common Stock i281.7M255.4M254.3M109.9M1.8B
Retained Earnings i-60.4M-52.5M-46.1M-20.7M160.4B
Treasury Stock i----41.5B
Other Equity-----
Total Shareholders Equity i218.2M197.4M203.7M91.0M156.4B
Key Metrics
Total Debt i1.3M212.0K255.0K157.2K44.3B
Working Capital i29.8M44.2M84.9M36.3M13.6B

Balance Sheet Composition

Ioneer Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-----
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i-----
Investing Activities
Capital Expenditures i-2.0K-601.0K0-3.2K-19.6M
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-36.6M-33.9M-28.4M-17.7M-50.6M
Financing Activities
Share Repurchases i----2.2M-1.1M
Dividends Paid i-----
Debt Issuance i1.2M00--
Debt Repayment i-130.0K-213.0K-162.0K-79.0K-70.8K
Financing Cash Flow i25.4M-225.0K69.7M35.0M15.4M
Free Cash Flow i-7.2M-8.7M-9.3M-3.1M-22.6M
Net Change in Cash i-11.2M-34.2M41.3M17.3M-35.2M

Cash Flow Trend

Ioneer Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -27.24
Price to Book 34.78
Price to Sales -522.03
PEG Ratio -0.33

Profitability Ratios

Profit Margin 0.00%
Operating Margin -953.80%
Return on Equity -4.75%
Return on Assets -3.20%

Financial Health

Current Ratio 4.70
Debt to Equity 0.61
Beta 1.15

Per Share Data

EPS (TTM) $-0.21
Book Value per Share $0.09
Revenue per Share $0.00

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ionr212.0M-27.2434.78-4.75%0.00%0.61
Teck Resources 16.8B103.970.69-0.67%2.77%37.16
Mp Materials 11.2B770.5010.38-9.57%-41.87%93.49
American Battery 234.9M-2.363.54-88.49%-862.07%10.79
Fury Gold Mines 117.1M3.921.31-81.61%0.00%0.00
Us GoldMining 114.7M-13.3031.30-123.53%0.00%2.83

Financial data is updated regularly. All figures are in the company's reporting currency.