Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-0.002M |
-1.369M |
-0.006M |
-0.003M |
-4.271M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-0.002M |
-1.646M |
-0.006M |
-0.003M |
-4.406M |
Selling
General
Administrative
|
0.001M |
3.311M |
0.001M |
0.001M |
2.963M |
Gross
Profit
|
- |
0.391M |
0.391M |
- |
0.299M |
Reconciled
Depreciation
|
0.03M |
0.381M |
0.137M |
0.342M |
0.034M |
Ebit
|
-0.001M |
-0.095M |
-0.003M |
-0.003M |
-4.196M |
Ebitda
|
-0.001M |
0.286M |
-0.003M |
-0.003M |
-4.163M |
Depreciation
And
Amortization
|
0M |
0.381M |
0M |
0M |
0.034M |
Operating
Income
|
-0.001M |
-0.095M |
-0.003M |
-0.003M |
-4.196M |
Other
Operating
Expenses
|
-0.002M |
3.955M |
-0.006M |
-0.003M |
4.495M |
Interest
Expense
|
0.001M |
0.277M |
0M |
0M |
0.075M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
0.377M |
0.019M |
0.019M |
0.03M |
0.075M |
Net
Interest
Income
|
0.028M |
-0.258M |
-0.085M |
-0.03M |
0.164M |
Income
Tax
Expense
|
- |
0.277M |
0.572M |
0.361M |
0.135M |
Total
Revenue
|
0.115M |
0.391M |
0.391M |
0.411M |
0.299M |
Total
Operating
Expenses
|
0.002M |
3.955M |
0.006M |
0.003M |
4.495M |
Cost
Of
Revenue
|
- |
- |
- |
- |
- |
Total
Other
Income
Expense
Net
|
-0M |
-1.275M |
-0.003M |
-0M |
-0.075M |
Net
Income
From
Continuing
Ops
|
-1.831M |
-1.369M |
-5.974M |
-2.852M |
-4.271M |
Net
Income
Applicable
To
Common
Shares
|
-1.831M |
-1.369M |
-5.974M |
-2.852M |
-4.271M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
9.392M |
9.727M |
11.992M |
13.817M |
17.214M |
Intangible
Assets
|
- |
2.362M |
1.823M |
5.661M |
6.488M |
Other
Current
Assets
|
0.155M |
0.003M |
0.137M |
0.132M |
0.143M |
Total
Liab
|
1.826M |
0.893M |
1.516M |
2.289M |
3.08M |
Total
Stockholder
Equity
|
7.496M |
8.834M |
10.476M |
11.528M |
14.134M |
Other
Current
Liab
|
0.456M |
0.262M |
0.648M |
0.293M |
0M |
Common
Stock
|
34.335M |
33.002M |
32.657M |
32.486M |
29.197M |
Capital
Stock
|
- |
33.002M |
32.657M |
32.486M |
29.197M |
Retained
Earnings
|
-26.841M |
-24.336M |
-22.505M |
-21.155M |
-15.181M |
Good
Will
|
- |
- |
- |
1.871M |
1.871M |
Other
Assets
|
- |
0.36M |
0.064M |
- |
- |
Cash
|
1.707M |
1.948M |
3.549M |
5.705M |
4.395M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
1.097M |
0.872M |
1.209M |
1.003M |
0.576M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
0.148M |
Net
Debt
|
-0.853M |
-1.721M |
-3.112M |
-4.135M |
-1.776M |
Short
Term
Debt
|
0.15M |
0.227M |
0.205M |
0.315M |
0.13M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
0.855M |
0.227M |
0.437M |
1.57M |
2.62M |
Other
Stockholder
Equity
|
- |
33.002M |
0.323M |
0.197M |
-0.014M |
Property
Plant
Equipment
|
- |
0.274M |
0.476M |
1.775M |
2.879M |
Total
Current
Assets
|
4.674M |
4.606M |
7.129M |
6.381M |
5.975M |
Long
Term
Investments
|
- |
2.125M |
2.5M |
- |
- |
Short
Term
Investments
|
0.164M |
- |
- |
- |
- |
Net
Receivables
|
2.647M |
2.485M |
3.443M |
0.544M |
1.437M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
- |
0.17M |
- |
- |
- |
Accounts
Payable
|
0.492M |
0.383M |
0.355M |
0.395M |
0.297M |
Accumulated
Other
Comprehensive
Income
|
0.003M |
0.168M |
0.323M |
0.197M |
0.117M |
Non
Currrent
Assets
Other
|
1.111M |
0.36M |
0.064M |
-2.5M |
- |
Non
Current
Assets
Total
|
4.718M |
5.121M |
4.863M |
7.436M |
11.239M |
Capital
Lease
Obligations
|
- |
0.227M |
0.437M |
1.57M |
2.62M |
Long
Term
Debt
Total
|
- |
0M |
0.232M |
1.255M |
2.49M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Investments
|
- |
0.388M |
0.632M |
0.587M |
-2.335M |
Total
Cashflows
From
Investing
Activities
|
- |
0.388M |
0.632M |
0.587M |
-2.335M |
Total
Cash
From
Financing
Activities
|
1.072M |
0.022M |
-0.35M |
3.116M |
-0.399M |
Net
Income
|
-2.506M |
-1.831M |
-1.369M |
-5.974M |
-2.866M |
Change
In
Cash
|
-0.241M |
-1.601M |
-2.156M |
1.309M |
-5.326M |
Begin
Period
Cash
Flow
|
1.948M |
3.549M |
5.705M |
4.395M |
9.721M |
End
Period
Cash
Flow
|
1.707M |
1.948M |
3.549M |
5.705M |
4.395M |
Total
Cash
From
Operating
Activities
|
-2.095M |
-2.011M |
-2.437M |
-2.393M |
-2.607M |
Depreciation
|
0.309M |
-0.202M |
0.881M |
0.24M |
0.553M |
Other
Cashflows
From
Investing
Activities
|
- |
3.322M |
2.839M |
1.971M |
2.98M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
-0M |
0.114M |
Sale
Purchase
Of
Stock
|
-0.138M |
0.277M |
0M |
3.176M |
0M |
Other
Cashflows
From
Financing
Activities
|
-0.261M |
-0.255M |
-0.35M |
-0.059M |
-0.399M |
Capital
Expenditures
|
0.424M |
2.934M |
2.308M |
1.384M |
3.315M |
Change
In
Working
Capital
|
0.16M |
-0.038M |
0.226M |
0.258M |
-0.12M |
Other
Non
Cash
Items
|
-0.059M |
-0.328M |
-0.27M |
3.321M |
1.011M |
Free
Cash
Flow
|
-2.519M |
-4.945M |
-4.745M |
-3.777M |
-5.922M |