Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
3.723M |
7.342M |
3.804M |
-17.03M |
-0.741M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
2.472M |
4.841M |
7.246M |
0.791M |
-1.426M |
Selling
General
Administrative
|
89.472M |
76.003M |
66.038M |
58.417M |
59.229M |
Gross
Profit
|
143.089M |
126.635M |
110.156M |
93.094M |
78.722M |
Reconciled
Depreciation
|
16.385M |
14.142M |
11.819M |
11.969M |
1.666M |
Ebit
|
6.212M |
10.606M |
8.276M |
4.239M |
1.237M |
Ebitda
|
22.597M |
24.748M |
20.095M |
16.208M |
2.903M |
Depreciation
And
Amortization
|
16.385M |
14.142M |
11.819M |
11.969M |
1.666M |
Operating
Income
|
10.551M |
8.161M |
8.354M |
4.101M |
1.237M |
Other
Operating
Expenses
|
82.301M |
81.327M |
77.072M |
47.666M |
194.192M |
Interest
Expense
|
2.489M |
1.115M |
2.128M |
1.315M |
0.624M |
Tax
Provision
|
1.251M |
2.501M |
-3.442M |
-17.821M |
0.685M |
Interest
Income
|
5.492M |
0.318M |
5.827M |
4.759M |
0.532M |
Net
Interest
Income
|
-5.492M |
-4.882M |
-5.827M |
-1.315M |
-0.59M |
Income
Tax
Expense
|
1.251M |
2.501M |
-3.442M |
-17.821M |
0.685M |
Total
Revenue
|
358.543M |
322.324M |
288.522M |
247.567M |
202.346M |
Total
Operating
Expenses
|
121.399M |
103.696M |
89.933M |
80.361M |
70.568M |
Cost
Of
Revenue
|
215.454M |
195.689M |
178.366M |
154.473M |
123.624M |
Total
Other
Income
Expense
Net
|
-11.754M |
-10.715M |
-10.592M |
-24.666M |
-1.978M |
Net
Income
From
Continuing
Ops
|
2.472M |
4.841M |
7.246M |
0.791M |
-1.426M |
Net
Income
Applicable
To
Common
Shares
|
2.472M |
4.841M |
7.246M |
0.791M |
-1.426M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
349.38M |
282.797M |
278.798M |
248.672M |
215.558M |
Intangible
Assets
|
18.323M |
17.839M |
18.681M |
18.901M |
21.507M |
Other
Current
Assets
|
5.527M |
2.705M |
4.587M |
3.681M |
3.421M |
Total
Liab
|
206.307M |
169.846M |
165.207M |
138.904M |
113.438M |
Total
Stockholder
Equity
|
143.073M |
112.951M |
113.591M |
109.768M |
102.12M |
Other
Current
Liab
|
10.372M |
59.632M |
67.781M |
48.928M |
35.923M |
Common
Stock
|
186.229M |
152.725M |
151.618M |
149.773M |
149.617M |
Capital
Stock
|
186.229M |
152.725M |
151.618M |
149.773M |
149.617M |
Retained
Earnings
|
-43.355M |
-43.355M |
-43.355M |
-43.355M |
-42.109M |
Good
Will
|
67.242M |
37.022M |
36.949M |
30.31M |
26.395M |
Other
Assets
|
- |
22.652M |
23.449M |
25.595M |
20.839M |
Cash
|
7.727M |
3.859M |
15.319M |
8.221M |
7.542M |
Cash
And
Equivalents
|
- |
- |
15.319M |
- |
- |
Total
Current
Liabilities
|
120.655M |
111.849M |
116.656M |
89.694M |
67.238M |
Current
Deferred
Revenue
|
- |
-50.418M |
-59.241M |
-42.155M |
-30.125M |
Net
Debt
|
127.678M |
101.064M |
89.159M |
70.272M |
55.614M |
Short
Term
Debt
|
53.685M |
50.418M |
59.241M |
33.804M |
20.594M |
Short
Long
Term
Debt
|
37.076M |
37.394M |
48.411M |
24.5M |
10.869M |
Short
Long
Term
Debt
Total
|
135.405M |
104.923M |
104.478M |
78.493M |
63.156M |
Other
Stockholder
Equity
|
- |
-117.981M |
-117.629M |
-113.664M |
-106.262M |
Property
Plant
Equipment
|
- |
68.122M |
55.358M |
50.629M |
46.612M |
Total
Current
Assets
|
157.002M |
137.162M |
144.361M |
123.237M |
100.205M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
2.614M |
2.705M |
2.668M |
- |
- |
Net
Receivables
|
60.516M |
53.302M |
50.688M |
47.422M |
35.682M |
Long
Term
Debt
|
18M |
- |
- |
- |
- |
Inventory
|
83.232M |
72.402M |
73.767M |
63.913M |
53.56M |
Accounts
Payable
|
56.598M |
52.217M |
48.875M |
49.117M |
40.846M |
Accumulated
Other
Comprehensive
Income
|
0.199M |
3.581M |
5.328M |
3.35M |
-5.388M |
Non
Currrent
Assets
Other
|
18.323M |
-122.983M |
-110.988M |
-99.84M |
-92.734M |
Non
Current
Assets
Total
|
192.378M |
145.635M |
134.437M |
125.435M |
115.353M |
Capital
Lease
Obligations
|
80.329M |
67.529M |
56.067M |
53.993M |
52.287M |
Long
Term
Debt
Total
|
- |
- |
45.237M |
44.689M |
42.562M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-3.003M |
-14.35M |
-11.011M |
-4.627M |
-44.574M |
Total
Cashflows
From
Investing
Activities
|
-3.003M |
-14.35M |
-11.011M |
-4.627M |
-44.574M |
Total
Cash
From
Financing
Activities
|
-27.097M |
11.242M |
4.894M |
-7.288M |
49.19M |
Net
Income
|
2.472M |
4.841M |
7.246M |
-0.455M |
-1.426M |
Change
In
Cash
|
-11.46M |
7.098M |
0.679M |
2.228M |
0.348M |
Begin
Period
Cash
Flow
|
15.319M |
8.221M |
7.542M |
5.314M |
4.966M |
End
Period
Cash
Flow
|
3.859M |
15.319M |
8.221M |
7.542M |
5.314M |
Total
Cash
From
Operating
Activities
|
19.088M |
10.638M |
6.959M |
13.006M |
-4.37M |
Depreciation
|
16.136M |
13.866M |
11.379M |
11.488M |
1.666M |
Other
Cashflows
From
Investing
Activities
|
0.736M |
0.269M |
0.281M |
0.235M |
0.034M |
Dividends
Paid
|
3.044M |
1.556M |
1.556M |
1.556M |
1.556M |
Change
To
Inventory
|
1.364M |
-8.45M |
-7.638M |
6.326M |
-2.111M |
Sale
Purchase
Of
Stock
|
-0.007M |
-0.006M |
-0.002M |
-0.002M |
-2.894M |
Other
Cashflows
From
Financing
Activities
|
-13.131M |
-11.107M |
307.109M |
191.749M |
194.597M |
Capital
Expenditures
|
3.739M |
4.401M |
3.743M |
4.921M |
1.485M |
Change
In
Working
Capital
|
-4.598M |
-12.422M |
-19.525M |
7.1M |
- |
Other
Non
Cash
Items
|
0.48M |
-8.069M |
-11.666M |
1.973M |
-0.24M |
Free
Cash
Flow
|
15.349M |
6.237M |
3.216M |
8.085M |
-5.855M |