Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-51.61M |
-22.273M |
39.103M |
-8.994M |
-12.502M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-54.18M |
-24.588M |
31.247M |
-8.771M |
-27.664M |
Selling
General
Administrative
|
125.746M |
113.245M |
93.481M |
81.293M |
68.706M |
Gross
Profit
|
260.073M |
273.939M |
326.782M |
201.736M |
144.6M |
Reconciled
Depreciation
|
10.748M |
10.676M |
13.331M |
13.727M |
8.086M |
Ebit
|
-51.267M |
-22.308M |
39.06M |
-6.791M |
-12.32M |
Ebitda
|
-40.519M |
-11.632M |
52.391M |
6.936M |
-4.234M |
Depreciation
And
Amortization
|
10.748M |
10.676M |
13.331M |
13.727M |
8.086M |
Operating
Income
|
-48.156M |
-21.207M |
42.752M |
-3.636M |
-12.32M |
Other
Operating
Expenses
|
606.391M |
595.281M |
617.9M |
424.795M |
319.274M |
Interest
Expense
|
0.343M |
0.035M |
0.043M |
2.203M |
0.182M |
Tax
Provision
|
2.57M |
2.315M |
7.856M |
-0.223M |
14.817M |
Interest
Income
|
0.159M |
0.035M |
0.043M |
0.456M |
0.527M |
Net
Interest
Income
|
-0.184M |
0.035M |
0.043M |
0.342M |
- |
Income
Tax
Expense
|
2.57M |
2.315M |
7.856M |
-0.223M |
15.162M |
Total
Revenue
|
555.122M |
573.393M |
657.323M |
416.257M |
306.954M |
Total
Operating
Expenses
|
308.229M |
296.247M |
287.722M |
208.527M |
156.92M |
Cost
Of
Revenue
|
295.049M |
299.454M |
330.541M |
214.521M |
162.354M |
Total
Other
Income
Expense
Net
|
-3.27M |
-1.066M |
-3.649M |
-2.545M |
-0.182M |
Net
Income
From
Continuing
Ops
|
-54.18M |
-24.588M |
31.247M |
-8.771M |
-27.664M |
Net
Income
Applicable
To
Common
Shares
|
-54.18M |
-24.588M |
31.247M |
-8.771M |
-27.569M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
130.506M |
134.718M |
190.62M |
186.602M |
159.52M |
Intangible
Assets
|
17.798M |
21.508M |
19.069M |
15.134M |
20.087M |
Other
Current
Assets
|
0.233M |
0.258M |
0.35M |
0.962M |
0.309M |
Total
Liab
|
77.454M |
77.482M |
86.663M |
70.734M |
92.042M |
Total
Stockholder
Equity
|
53.052M |
57.236M |
103.957M |
115.868M |
67.478M |
Other
Current
Liab
|
- |
11.319M |
15.69M |
17.056M |
20.945M |
Common
Stock
|
- |
162.354M |
158.521M |
162.552M |
145.438M |
Capital
Stock
|
167.144M |
162.354M |
158.521M |
162.552M |
145.438M |
Retained
Earnings
|
-130.207M |
-121.37M |
-67.957M |
-47.339M |
-86.021M |
Good
Will
|
53.104M |
53.662M |
51.677M |
47.352M |
51.489M |
Other
Assets
|
- |
0.074M |
14.862M |
3.946M |
2.284M |
Cash
|
36.897M |
35.721M |
89.133M |
98.686M |
58.129M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
68.733M |
72.759M |
79.951M |
66.744M |
85.955M |
Current
Deferred
Revenue
|
- |
12.286M |
13.023M |
12.235M |
28.855M |
Net
Debt
|
- |
-28.715M |
-79.508M |
-92.684M |
-48.366M |
Short
Term
Debt
|
- |
3.215M |
3.117M |
2.28M |
3.944M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
7.006M |
9.625M |
6.002M |
9.763M |
Other
Stockholder
Equity
|
- |
-43.088M |
-94.569M |
-115.213M |
-59.417M |
Property
Plant
Equipment
|
- |
8.052M |
11.154M |
6.394M |
8.878M |
Total
Current
Assets
|
49.839M |
51.278M |
106.024M |
113.776M |
76.782M |
Long
Term
Investments
|
0.14M |
0.144M |
0.677M |
- |
- |
Short
Term
Investments
|
- |
0.258M |
0.35M |
0.962M |
0.994M |
Net
Receivables
|
- |
3.396M |
5.314M |
4.602M |
5.236M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
2.879M |
3.915M |
4.42M |
3.731M |
7.019M |
Accounts
Payable
|
45.029M |
45.939M |
48.121M |
35.173M |
32.211M |
Accumulated
Other
Comprehensive
Income
|
- |
16.252M |
13.393M |
0.655M |
8.061M |
Non
Currrent
Assets
Other
|
0.237M |
0.029M |
0.618M |
1.229M |
1.667M |
Non
Current
Assets
Total
|
80.667M |
83.44M |
84.596M |
72.826M |
82.738M |
Capital
Lease
Obligations
|
9.474M |
7.006M |
9.625M |
6.002M |
9.763M |
Long
Term
Debt
Total
|
- |
3.791M |
6.508M |
3.722M |
5.819M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-12.625M |
-11.195M |
-6.37M |
-16M |
-56.514M |
Total
Cashflows
From
Investing
Activities
|
-12.625M |
-11.195M |
-6.37M |
-16M |
-55.898M |
Total
Cash
From
Financing
Activities
|
-3.677M |
-3.29M |
-0.308M |
-0.25M |
59.21M |
Net
Income
|
-54.18M |
-24.588M |
31.247M |
-8.771M |
-27.664M |
Change
In
Cash
|
-53.412M |
-9.553M |
40.557M |
29.099M |
7.783M |
Begin
Period
Cash
Flow
|
89.133M |
98.686M |
58.129M |
29.03M |
21.247M |
End
Period
Cash
Flow
|
35.721M |
89.133M |
98.686M |
58.129M |
29.03M |
Total
Cash
From
Operating
Activities
|
-37.093M |
10.676M |
55.105M |
46.602M |
7.838M |
Depreciation
|
4.399M |
10.676M |
13.331M |
13.727M |
8.086M |
Other
Cashflows
From
Investing
Activities
|
- |
0M |
-0.125M |
-6.319M |
-46.058M |
Dividends
Paid
|
- |
- |
3.155M |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-0.256M |
1.459M |
8.366M |
3.556M |
-3.501M |
Other
Cashflows
From
Financing
Activities
|
-3.425M |
-4.749M |
-7.074M |
-3.806M |
-0.11M |
Capital
Expenditures
|
12.625M |
11.195M |
6.245M |
9.681M |
9.84M |
Change
In
Working
Capital
|
0.801M |
-384.093M |
-430.973M |
-280.692M |
-206.58M |
Other
Non
Cash
Items
|
12.688M |
13.912M |
-44.578M |
-4.956M |
19.578M |
Free
Cash
Flow
|
-49.718M |
-0.519M |
-6.245M |
-9.681M |
-9.84M |