
IperionX Ltd - ADR (IPX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
55.4M
Total Liabilities
4.1M
Shareholders Equity
51.3M
Debt to Equity
0.08
Cash Flow Metrics
Free Cash Flow
-6.3M
Revenue & Profitability Trend
IperionX Ltd - ADR Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 0 | 0 | 0 | 0 | - |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | 12.4M | 8.3M | 4.3M | 821.2K | - |
Selling, General & Administrative | 8.3M | 6.6M | 11.4M | 3.1M | 334.8K |
Other Operating Expenses | 2.0M | 2.8M | 6.2M | 1.5M | - |
Total Operating Expenses | 22.6M | 17.7M | 21.9M | 5.4M | 334.8K |
Operating Income | -22.6M | -17.7M | -21.9M | -5.1M | -349.1K |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | 546.0K | 139.7K | 24.0K | 3.2K | 9.9K |
Interest Expense | 122.7K | 88.1K | 45.5K | 2.0K | 3.3K |
Other Non-Operating Income | 366.1K | 165.2K | 377.0K | -5.1M | 16.3K |
Pre-tax Income | -21.8M | -17.4M | -21.5M | -8.4M | -325.0K |
Income Tax | 0 | 0 | 0 | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -21.8M | -17.4M | -21.5M | -8.4M | -325.0K |
Net Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Key Metrics | |||||
EBITDA | -21.5M | -17.0M | -21.7M | -5.1M | -308.7K |
EPS (Basic) | $-1.00 | $-1.04 | $-1.60 | $-1.92 | $-0.16 |
EPS (Diluted) | $-1.00 | $-1.04 | $-1.60 | $-1.92 | $-0.16 |
Basic Shares Outstanding | 21784295 | 16802936 | 13460941 | 6879876 | 3134024 |
Diluted Shares Outstanding | 21784295 | 16802936 | 13460941 | 6879876 | 3134024 |
Income Statement Trend
IperionX Ltd - ADR Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 33.2M | 11.9M | 5.7M | 1.7M | 718.4K |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.3M | 228.4K | 22.5K | 341 | 18.5K |
Inventory | 16.9K | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 41.5M | 12.8M | 5.8M | 1.1M | 747.8K |
Non-Current Assets | |||||
Property, Plant & Equipment | 8.6M | 4.6M | 3.0M | 1.5M | 855.1K |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | 13.9M | 10.0M | 4.1M | 662.1K | 547.0K |
Total Assets | 55.4M | 22.8M | 9.9M | 1.8M | 1.3M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.3M | 711.0K | 1.7M | 286.8K | 2.4K |
Short-term Debt | 445.8K | 382.6K | 134.2K | 81.1K | 11.3K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 11.5K |
Total Current Liabilities | 3.1M | 1.6M | 2.1M | 403.9K | 41.2K |
Non-Current Liabilities | |||||
Long-term Debt | 1.0M | 592.7K | 408.8K | 394.5K | - |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 1.0M | 592.7K | 408.8K | 250.1K | 0 |
Total Liabilities | 4.1M | 2.2M | 2.5M | 654.0K | 41.2K |
Equity | |||||
Common Stock | 113.0M | 58.8M | 29.8M | 10.3M | 2.0M |
Retained Earnings | -73.9M | -52.2M | -34.8M | -13.2M | -1.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 51.3M | 20.6M | 7.4M | 1.1M | 1.3M |
Key Metrics | |||||
Total Debt | 1.5M | 975.3K | 543.0K | 475.7K | 11.3K |
Working Capital | 38.5M | 11.1M | 3.8M | 703.9K | 706.6K |
Balance Sheet Composition
IperionX Ltd - ADR Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | - | -17.4M | -21.5M | -13.2M | - |
Depreciation & Amortization | - | 426.5K | 153.4K | 9.3K | - |
Stock-Based Compensation | - | 2.6M | 8.3M | 4.1M | - |
Working Capital Changes | 0 | -650.1K | -98.8K | -34.4K | 0 |
Operating Cash Flow | - | -15.1M | -13.1M | -4.0M | - |
Investing Activities | |||||
Capital Expenditures | -6.0M | -2.7M | -2.8M | -571.6K | -2.8K |
Acquisitions | - | - | - | - | - |
Investment Purchases | -500.0K | 0 | -250.0K | 0 | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -6.5M | -5.7M | -4.0M | 1.3M | -87.8K |
Financing Activities | |||||
Share Repurchases | - | - | - | -85.5K | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 38.7K | 0 | - |
Debt Repayment | -423.8K | -518.3K | -81.0K | -6.5K | - |
Financing Cash Flow | 46.6M | 27.9M | 19.4M | 5.7M | -15.7K |
Free Cash Flow | -26.7M | -18.6M | -15.0M | -4.1M | -286.3K |
Net Change in Cash | 40.1M | 7.1M | 2.3M | 3.0M | -103.5K |
Cash Flow Trend
IperionX Ltd - ADR Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-37.78
Forward P/E
-118.06
Price to Book
113.11
PEG Ratio
-118.06
Profitability Ratios
Profit Margin
0.00%
Operating Margin
0.00%
Return on Equity
-40.65%
Return on Assets
-27.56%
Financial Health
Current Ratio
11.80
Debt to Equity
3.97
Beta
0.41
Per Share Data
EPS (TTM)
$-2.41
Book Value per Share
$0.33
Revenue per Share
$0.00
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ipx | 1.2B | -37.78 | 113.11 | -40.65% | 0.00% | 3.97 |
Teck Resources | 15.4B | 95.79 | 0.64 | -0.67% | 2.77% | 37.16 |
Mp Materials | 11.3B | 770.50 | 10.05 | -9.62% | -48.41% | 90.05 |
Skeena Resources | 1.7B | -9.40 | 12.14 | -137.38% | 0.00% | 11.99 |
Nova Minerals | 1.2B | - | 15.35 | -8.73% | 0.00% | 6.30 |
Vizsla Silver | 994.4M | - | 2.12 | -2.32% | 0.00% | 0.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.