Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-2.855M |
-2.248M |
-0.991M |
-0.985M |
-6.692M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-2.855M |
-2.216M |
-0.991M |
-0.992M |
-6.65M |
Selling
General
Administrative
|
1.559M |
1.056M |
0.501M |
0.475M |
0.339M |
Gross
Profit
|
-0.381M |
-0.552M |
-0.275M |
-0.198M |
0.012M |
Reconciled
Depreciation
|
0.036M |
0.003M |
0.006M |
0.005M |
0.004M |
Ebit
|
-2.851M |
-2.279M |
-0.994M |
-0.985M |
-6.731M |
Ebitda
|
-2.814M |
-2.276M |
-0.989M |
-0.98M |
-6.726M |
Depreciation
And
Amortization
|
0.036M |
0.003M |
0.006M |
0.005M |
0.004M |
Operating
Income
|
-2.851M |
-2.279M |
-0.994M |
-0.985M |
-6.731M |
Other
Operating
Expenses
|
3.484M |
2.279M |
0.994M |
0.991M |
6.731M |
Interest
Expense
|
0.005M |
0.032M |
0M |
0M |
0.003M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
0.003M |
0.001M |
0M |
0M |
0M |
Net
Interest
Income
|
-0.005M |
- |
- |
-0M |
-0.002M |
Income
Tax
Expense
|
0.638M |
-0.032M |
-0.003M |
0.006M |
-0.042M |
Total
Revenue
|
0.602M |
0.032M |
0.003M |
0.006M |
0.012M |
Total
Operating
Expenses
|
3.484M |
2.279M |
0.994M |
0.991M |
6.731M |
Cost
Of
Revenue
|
0.983M |
0.585M |
0.278M |
0.203M |
0.218M |
Total
Other
Income
Expense
Net
|
0.633M |
0.032M |
0.003M |
-0M |
0.039M |
Net
Income
From
Continuing
Ops
|
-2.855M |
-2.248M |
-0.991M |
-0.985M |
-6.692M |
Net
Income
Applicable
To
Common
Shares
|
-2.855M |
-2.248M |
-0.991M |
-0.985M |
-6.692M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Total
Assets
|
44.124M |
44.592M |
13.815M |
9.099M |
9.066M |
Intangible
Assets
|
- |
- |
- |
- |
0.042M |
Other
Current
Assets
|
-0M |
-0M |
-0M |
- |
-0.3M |
Total
Liab
|
2.683M |
0.591M |
0.47M |
0.472M |
0.486M |
Total
Stockholder
Equity
|
41.441M |
44.001M |
13.346M |
8.627M |
8.581M |
Other
Current
Liab
|
0.985M |
0.144M |
0.116M |
0.117M |
0.082M |
Common
Stock
|
72.515M |
72.304M |
39.534M |
33.834M |
32.826M |
Capital
Stock
|
72.515M |
72.304M |
39.534M |
33.834M |
32.826M |
Retained
Earnings
|
-31.25M |
-28.444M |
-26.197M |
-25.217M |
-24.258M |
Good
Will
|
- |
- |
- |
- |
0.533M |
Other
Assets
|
0.441M |
0.341M |
0.259M |
0.225M |
0.272M |
Cash
|
18.498M |
27.128M |
1.631M |
0.904M |
0.775M |
Cash
And
Equivalents
|
- |
- |
1.631M |
0.904M |
0.775M |
Total
Current
Liabilities
|
2.06M |
0.312M |
0.191M |
0.243M |
0.257M |
Current
Deferred
Revenue
|
-0.059M |
-0.059M |
- |
- |
0.03M |
Net
Debt
|
-18.192M |
-27.128M |
-1.631M |
-0.904M |
-0.744M |
Short
Term
Debt
|
0.059M |
0.059M |
0M |
0M |
0.031M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
0.031M |
Short
Long
Term
Debt
Total
|
0.306M |
0.306M |
- |
- |
0.031M |
Other
Stockholder
Equity
|
-41.266M |
-43.86M |
-13.338M |
-8.618M |
0.677M |
Property
Plant
Equipment
|
24.514M |
16.825M |
11.874M |
7.934M |
7.924M |
Total
Current
Assets
|
19.17M |
27.426M |
1.682M |
0.94M |
0.87M |
Long
Term
Investments
|
- |
- |
- |
- |
0.054M |
Short
Term
Investments
|
9.04M |
22.009M |
- |
- |
0.3M |
Net
Receivables
|
0.66M |
0.298M |
0.051M |
0.036M |
0.072M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
0.012M |
0.012M |
0M |
0M |
0.023M |
Accounts
Payable
|
1.075M |
0.169M |
0.075M |
0.126M |
0.115M |
Accumulated
Other
Comprehensive
Income
|
0.176M |
0.141M |
0.008M |
0.01M |
0.012M |
Non
Currrent
Assets
Other
|
0.441M |
0.341M |
0.259M |
0.225M |
-0.357M |
Non
Current
Assets
Total
|
24.955M |
17.166M |
12.134M |
8.159M |
8.196M |
Capital
Lease
Obligations
|
0.306M |
- |
- |
- |
- |
Long
Term
Debt
Total
|
0.248M |
0M |
0M |
0M |
0M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-7.078M |
-2.957M |
-0.056M |
-0.05M |
-1.395M |
Total
Cashflows
From
Investing
Activities
|
-7.078M |
-2.957M |
-0.056M |
-0.05M |
-1.395M |
Total
Cash
From
Financing
Activities
|
-0.025M |
30.152M |
1.573M |
0.893M |
1.605M |
Net
Income
|
-2.855M |
-2.248M |
-0.991M |
-0.985M |
-6.65M |
Change
In
Cash
|
-8.63M |
25.497M |
0.727M |
0.129M |
-0.624M |
Begin
Period
Cash
Flow
|
27.128M |
1.631M |
0.904M |
0.775M |
1.399M |
End
Period
Cash
Flow
|
18.498M |
27.128M |
1.631M |
0.904M |
0.775M |
Total
Cash
From
Operating
Activities
|
-1.526M |
-1.698M |
-0.79M |
-0.713M |
-0.834M |
Depreciation
|
0.55M |
0.003M |
0.029M |
0.005M |
0.004M |
Other
Cashflows
From
Investing
Activities
|
-0.125M |
-0.027M |
0.579M |
0.28M |
0.018M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-1.527M |
-1.527M |
-0.122M |
-0.057M |
-0.145M |
Other
Cashflows
From
Financing
Activities
|
-30.177M |
-2.957M |
-0.056M |
-0.05M |
0.09M |
Capital
Expenditures
|
0.41M |
0.057M |
0.635M |
0.098M |
1.381M |
Change
In
Working
Capital
|
-0.095M |
-0.035M |
-0.007M |
0.033M |
0.018M |
Other
Non
Cash
Items
|
0.778M |
0.547M |
0.172M |
0.267M |
6.688M |
Free
Cash
Flow
|
-1.936M |
-1.755M |
-1.425M |
-0.811M |
-2.215M |