Income Statement
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
21.998M |
-25.856M |
0.143M |
2.187M |
0.367M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
15.966M |
-19.062M |
-0.251M |
1.532M |
0.241M |
Selling
General
Administrative
|
3.703M |
2.936M |
5.24M |
4.348M |
0.995M |
Gross
Profit
|
95.624M |
37.359M |
21.976M |
6.415M |
1.463M |
Reconciled
Depreciation
|
4.07M |
1.778M |
0.663M |
- |
- |
Ebit
|
24.474M |
-26.246M |
-0.972M |
1.701M |
0.229M |
Ebitda
|
28.544M |
-24.469M |
-0.309M |
- |
- |
Depreciation
And
Amortization
|
4.07M |
1.778M |
0.663M |
- |
- |
Operating
Income
|
24.474M |
-26.246M |
-0.972M |
2.187M |
0.367M |
Other
Operating
Expenses
|
391.753M |
236.13M |
93.382M |
- |
- |
Interest
Expense
|
0.247M |
0.036M |
0.009M |
0.002M |
0.012M |
Tax
Provision
|
6.032M |
-6.794M |
0.394M |
0.655M |
0.126M |
Interest
Income
|
0.247M |
0.036M |
0.009M |
- |
- |
Net
Interest
Income
|
0.247M |
0.036M |
0.009M |
- |
- |
Income
Tax
Expense
|
6.032M |
-6.794M |
0.394M |
0.655M |
0.126M |
Total
Revenue
|
416.227M |
209.884M |
92.409M |
22.856M |
5.71M |
Total
Operating
Expenses
|
71.15M |
63.605M |
22.948M |
- |
- |
Cost
Of
Revenue
|
320.603M |
172.525M |
70.433M |
16.442M |
4.247M |
Total
Other
Income
Expense
Net
|
-2.723M |
0.354M |
1.106M |
- |
- |
Net
Income
From
Continuing
Ops
|
15.966M |
-19.062M |
-0.251M |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
15.966M |
-19.062M |
-0.251M |
1.532M |
0.241M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
140.322M |
100.771M |
54.35M |
57.823M |
40.995M |
Intangible
Assets
|
- |
20.069M |
12.072M |
5.475M |
3.431M |
Other
Current
Assets
|
2.002M |
0.738M |
0.549M |
0.023M |
0.007M |
Total
Liab
|
104.25M |
67.772M |
37.162M |
22.06M |
6.655M |
Total
Stockholder
Equity
|
36.072M |
32.999M |
17.189M |
35.763M |
34.34M |
Other
Current
Liab
|
20.806M |
20.734M |
8.582M |
4.577M |
1.803M |
Common
Stock
|
177.208M |
186.992M |
188.345M |
188.345M |
185.683M |
Capital
Stock
|
- |
186.992M |
188.345M |
188.345M |
185.683M |
Retained
Earnings
|
-145.274M |
-5.129M |
-21.095M |
-2.032M |
-2.248M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
7.944M |
11.267M |
1.83M |
0.114M |
Cash
|
78.957M |
46.311M |
22.673M |
47.131M |
36.587M |
Cash
And
Equivalents
|
- |
0.162M |
0.162M |
0.162M |
0.081M |
Total
Current
Liabilities
|
100.716M |
63.8M |
34.246M |
19.741M |
6.503M |
Current
Deferred
Revenue
|
6.113M |
1.433M |
1.005M |
0.411M |
- |
Net
Debt
|
-78.957M |
-46.311M |
-22.673M |
-47.131M |
-36.587M |
Short
Term
Debt
|
3.615M |
16.322M |
7.238M |
3.673M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
0M |
-148.863M |
-150.061M |
-150.55M |
- |
Property
Plant
Equipment
|
- |
- |
- |
- |
- |
Total
Current
Assets
|
108.937M |
72.758M |
31.011M |
49.881M |
37.449M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
25.07M |
22.12M |
5.444M |
1.744M |
0.651M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
2.908M |
2.859M |
0.853M |
0.584M |
0.197M |
Accounts
Payable
|
70.183M |
41.633M |
24.659M |
14.754M |
4.7M |
Accumulated
Other
Comprehensive
Income
|
4.138M |
-148.863M |
-150.061M |
-150.55M |
-149.095M |
Non
Currrent
Assets
Other
|
27.858M |
- |
- |
- |
0.001M |
Non
Current
Assets
Total
|
31.386M |
28.013M |
23.34M |
7.941M |
3.546M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
0M |
0M |
0M |
0M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-12.066M |
-8.375M |
-2.707M |
- |
- |
Total
Cashflows
From
Investing
Activities
|
-12.066M |
-8.375M |
-2.707M |
-1.325M |
-1.128M |
Total
Cash
From
Financing
Activities
|
-1.353M |
-1.353M |
32.702M |
-0.34M |
-0.204M |
Net
Income
|
15.966M |
-19.062M |
-0.251M |
1.532M |
0.241M |
Change
In
Cash
|
23.637M |
-24.457M |
42.461M |
3.853M |
0.5M |
Begin
Period
Cash
Flow
|
22.673M |
47.131M |
4.669M |
- |
- |
End
Period
Cash
Flow
|
46.311M |
22.673M |
47.131M |
4.669M |
- |
Total
Cash
From
Operating
Activities
|
36.45M |
-14.674M |
12.739M |
5.519M |
1.833M |
Depreciation
|
0.245M |
0.092M |
0.001M |
0.001M |
0.001M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
- |
0M |
3.305M |
3.305M |
3.305M |
Change
To
Inventory
|
-2.006M |
-0.269M |
-0.387M |
-0.062M |
-0.124M |
Sale
Purchase
Of
Stock
|
-1.353M |
0M |
40M |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-12.066M |
-8.375M |
-3.993M |
-3.249M |
-3.249M |
Capital
Expenditures
|
12.066M |
8.375M |
2.707M |
1.325M |
1.128M |
Change
In
Working
Capital
|
0.247M |
0.042M |
-0.441M |
0.002M |
0.252M |
Other
Non
Cash
Items
|
- |
- |
- |
- |
- |
Free
Cash
Flow
|
-12.066M |
-8.375M |
-2.707M |
- |
- |