Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-62.1M |
-5.98M |
2.526M |
-3.317M |
-6.186M |
Minority
Interest
|
2.062M |
0.073M |
- |
- |
- |
Net
Income
|
-59.717M |
-5.73M |
2.326M |
-3.519M |
-6.186M |
Selling
General
Administrative
|
7.638M |
4.094M |
3.065M |
2.101M |
5.136M |
Gross
Profit
|
-0.327M |
-0.329M |
-0.23M |
0.894M |
-0.031M |
Reconciled
Depreciation
|
0.348M |
0.329M |
0.231M |
0.022M |
0.031M |
Ebit
|
-13.553M |
-6.075M |
-4.022M |
-2.91M |
-6.287M |
Ebitda
|
-13.205M |
-5.746M |
-3.791M |
-2.889M |
-6.256M |
Depreciation
And
Amortization
|
0.348M |
0.329M |
0.231M |
0.022M |
0.031M |
Operating
Income
|
-13.553M |
-6.075M |
-4.022M |
-2.91M |
-6.287M |
Other
Operating
Expenses
|
13.553M |
6.075M |
4.022M |
2.91M |
6.287M |
Interest
Expense
|
0.057M |
0.003M |
0M |
0M |
0M |
Tax
Provision
|
-0.519M |
-0.265M |
0M |
0M |
0M |
Interest
Income
|
14.915M |
0.342M |
1.091M |
0.206M |
0.002M |
Net
Interest
Income
|
0.177M |
0.224M |
0.118M |
0.018M |
0.104M |
Income
Tax
Expense
|
-0.561M |
-0.507M |
0.2M |
0.202M |
0M |
Total
Revenue
|
0.021M |
0.469M |
0.001M |
0.915M |
0.104M |
Total
Operating
Expenses
|
13.205M |
5.746M |
3.791M |
2.889M |
6.256M |
Cost
Of
Revenue
|
0.348M |
0.329M |
0.231M |
0.022M |
0.031M |
Total
Other
Income
Expense
Net
|
-48.547M |
0.095M |
6.547M |
-0.407M |
0.101M |
Net
Income
From
Continuing
Ops
|
-61.78M |
-5.802M |
2.326M |
-3.519M |
-6.186M |
Net
Income
Applicable
To
Common
Shares
|
-59.717M |
-5.73M |
2.326M |
-3.519M |
-6.186M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Total
Assets
|
44.878M |
98.388M |
89.767M |
77.414M |
68.576M |
Intangible
Assets
|
0M |
37.679M |
36.464M |
36.628M |
33.204M |
Other
Current
Assets
|
0.595M |
0.03M |
0.025M |
0.026M |
0.017M |
Total
Liab
|
11.003M |
0.851M |
0.84M |
8.859M |
5.171M |
Total
Stockholder
Equity
|
35.988M |
97.61M |
88.927M |
68.555M |
63.406M |
Other
Current
Liab
|
0.914M |
0.398M |
0.477M |
3.94M |
0.471M |
Common
Stock
|
124.488M |
124.488M |
107.51M |
89.707M |
81.167M |
Capital
Stock
|
124.488M |
124.488M |
107.51M |
89.707M |
81.167M |
Retained
Earnings
|
-90.322M |
-30.604M |
-25.93M |
-28.256M |
-24.737M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
2.596M |
7.209M |
7.51M |
- |
- |
Cash
|
3.571M |
10.913M |
6.729M |
0.833M |
8.267M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
6.585M |
0.687M |
0.686M |
8.795M |
5.1M |
Current
Deferred
Revenue
|
-0.034M |
-0.055M |
-0.031M |
-0.031M |
- |
Net
Debt
|
0.707M |
-10.823M |
-6.645M |
-0.833M |
-8.267M |
Short
Term
Debt
|
0.034M |
0.055M |
0.031M |
0.031M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
4.278M |
0.09M |
0.084M |
0.084M |
- |
Other
Stockholder
Equity
|
-34.166M |
-93.883M |
-80.037M |
-61.451M |
6.975M |
Property
Plant
Equipment
|
17.976M |
76.412M |
73.196M |
73.321M |
60.262M |
Total
Current
Assets
|
6.456M |
11.416M |
6.976M |
1.202M |
8.315M |
Long
Term
Investments
|
17.851M |
3.351M |
2.085M |
2.891M |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
2.885M |
0.503M |
0.247M |
0.369M |
0.048M |
Long
Term
Debt
|
4.244M |
- |
- |
- |
- |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
5.672M |
0.29M |
0.209M |
4.855M |
4.629M |
Accumulated
Other
Comprehensive
Income
|
1.823M |
3.727M |
7.347M |
7.104M |
6.975M |
Non
Currrent
Assets
Other
|
-35.826M |
7.209M |
-75.281M |
-76.213M |
-2.891M |
Non
Current
Assets
Total
|
38.422M |
86.972M |
82.791M |
76.213M |
60.262M |
Capital
Lease
Obligations
|
0.034M |
0.09M |
0.084M |
- |
- |
Long
Term
Debt
Total
|
4.244M |
0.035M |
0.053M |
0M |
0M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-2.154M |
-1.714M |
-1.981M |
-0.821M |
-0.821M |
Total
Cashflows
From
Investing
Activities
|
-2.154M |
-4.335M |
-6.789M |
-10.067M |
-24.208M |
Total
Cash
From
Financing
Activities
|
3.077M |
13.351M |
16.384M |
5.174M |
35.37M |
Net
Income
|
-59.717M |
-5.73M |
2.326M |
-3.519M |
-6.084M |
Change
In
Cash
|
-7.342M |
4.184M |
5.896M |
-7.434M |
8.006M |
Begin
Period
Cash
Flow
|
10.913M |
6.729M |
0.833M |
8.267M |
0.261M |
End
Period
Cash
Flow
|
3.571M |
10.913M |
6.729M |
0.833M |
8.267M |
Total
Cash
From
Operating
Activities
|
-8.282M |
-4.822M |
-3.7M |
-2.541M |
-3.156M |
Depreciation
|
0.348M |
0.329M |
0.231M |
0.023M |
0.031M |
Other
Cashflows
From
Investing
Activities
|
1.307M |
-0M |
-6.655M |
0.815M |
0.074M |
Dividends
Paid
|
- |
13.351M |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
0M |
-0.421M |
-0.421M |
7.505M |
35.37M |
Other
Cashflows
From
Financing
Activities
|
3.135M |
-4.335M |
-6.789M |
0.55M |
2.331M |
Capital
Expenditures
|
7.251M |
2.621M |
5.211M |
10.061M |
21.121M |
Change
In
Working
Capital
|
-2.341M |
-0.256M |
0.229M |
-0.017M |
0.1M |
Other
Non
Cash
Items
|
51.088M |
0.579M |
-6.256M |
0.956M |
6.155M |
Free
Cash
Flow
|
-15.532M |
-7.443M |
-8.911M |
-12.602M |
-21.121M |