Income Statement
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
7.456M |
-6.599M |
-12.442M |
-9.485M |
1.654M |
Minority
Interest
|
0.064M |
0.152M |
0.089M |
-0.032M |
-0.017M |
Net
Income
|
5.005M |
-9.268M |
-15.825M |
-16.939M |
-2.632M |
Selling
General
Administrative
|
27.855M |
25.379M |
30.834M |
37.698M |
31.866M |
Gross
Profit
|
11.41M |
-1.064M |
38.45M |
23.98M |
- |
Reconciled
Depreciation
|
6.425M |
7.693M |
7.416M |
- |
- |
Ebit
|
7.762M |
-5.832M |
-9.81M |
0.624M |
2.483M |
Ebitda
|
14.187M |
1.861M |
-2.344M |
11.108M |
- |
Depreciation
And
Amortization
|
6.425M |
7.693M |
7.466M |
10.484M |
- |
Operating
Income
|
13.047M |
-8.787M |
-9.81M |
0.624M |
2.54M |
Other
Operating
Expenses
|
63.533M |
55.979M |
49.612M |
71.758M |
12.712M |
Interest
Expense
|
0.345M |
0.766M |
2.617M |
0.159M |
0.062M |
Tax
Provision
|
2.515M |
2.821M |
3.262M |
1.398M |
4.287M |
Interest
Income
|
1.159M |
1.408M |
1.838M |
1.932M |
0.769M |
Net
Interest
Income
|
-1.189M |
-1.631M |
-3.751M |
- |
- |
Income
Tax
Expense
|
2.515M |
2.821M |
3.262M |
7.414M |
4.287M |
Total
Revenue
|
50.948M |
33.664M |
38.45M |
65.693M |
52.135M |
Total
Operating
Expenses
|
44.777M |
42.619M |
49.612M |
30.044M |
- |
Cost
Of
Revenue
|
39.538M |
34.728M |
- |
41.713M |
- |
Total
Other
Income
Expense
Net
|
2.474M |
3.987M |
2.422M |
-10.108M |
- |
Net
Income
From
Continuing
Ops
|
4.941M |
-9.42M |
-15.704M |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
5.005M |
-9.268M |
-15.982M |
-11.69M |
-2.632M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
80.09M |
47.069M |
39.066M |
39.066M |
60.164M |
Intangible
Assets
|
0.559M |
0.551M |
0.545M |
0.545M |
0.312M |
Other
Current
Assets
|
4.427M |
2.896M |
0.959M |
0.959M |
0.558M |
Total
Liab
|
50.069M |
26.155M |
25.18M |
2.704M |
66.821M |
Total
Stockholder
Equity
|
29.55M |
20.998M |
13.948M |
13.948M |
-6.049M |
Other
Current
Liab
|
2.167M |
1.572M |
2.699M |
-2.704M |
25.657M |
Common
Stock
|
55.362M |
50.381M |
50.381M |
50.381M |
4.645M |
Capital
Stock
|
55.362M |
50.381M |
50.381M |
38.672M |
- |
Retained
Earnings
|
-24.591M |
-27.444M |
-34.343M |
-34.343M |
-10.694M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
0M |
0.212M |
0.033M |
28.813M |
0.732M |
Cash
|
9.385M |
7.987M |
2.656M |
2.656M |
12.442M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
25.495M |
15.074M |
11.766M |
2.704M |
26.867M |
Current
Deferred
Revenue
|
11.773M |
7.18M |
4.842M |
2.704M |
- |
Net
Debt
|
25.662M |
7.529M |
14.214M |
14.214M |
-12.442M |
Short
Term
Debt
|
10.567M |
4.567M |
3.572M |
3.572M |
15.48M |
Short
Long
Term
Debt
|
1.115M |
2.756M |
2M |
17.765M |
- |
Short
Long
Term
Debt
Total
|
35.047M |
15.516M |
16.87M |
16.87M |
37.372M |
Other
Stockholder
Equity
|
- |
-22.937M |
-17.996M |
0.089M |
6.049M |
Property
Plant
Equipment
|
- |
27.89M |
28.948M |
37.103M |
37.879M |
Total
Current
Assets
|
23.816M |
18.416M |
9.54M |
9.54M |
21.241M |
Long
Term
Investments
|
2.411M |
0.212M |
0.033M |
0.713M |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
9.27M |
6.558M |
4.938M |
4.938M |
7.743M |
Long
Term
Debt
|
0.041M |
0M |
2.494M |
0M |
24.385M |
Inventory
|
0.734M |
0.975M |
0.987M |
0.987M |
- |
Accounts
Payable
|
0.988M |
1.755M |
0.653M |
0.653M |
1.21M |
Accumulated
Other
Comprehensive
Income
|
-1.221M |
-1.939M |
-2.09M |
-2.09M |
- |
Non
Currrent
Assets
Other
|
- |
-28.441M |
-29.493M |
-0.713M |
-38.191M |
Non
Current
Assets
Total
|
56.274M |
28.653M |
29.526M |
0.713M |
38.191M |
Capital
Lease
Obligations
|
33.891M |
12.76M |
12.376M |
17.93M |
- |
Long
Term
Debt
Total
|
- |
10.949M |
13.298M |
15.759M |
37.372M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-3.008M |
-1.499M |
-6.004M |
- |
- |
Total
Cashflows
From
Investing
Activities
|
-3.008M |
-1.499M |
-6.004M |
-3.166M |
-15.884M |
Total
Cash
From
Financing
Activities
|
-4.859M |
-5.244M |
6.773M |
9.875M |
6.621M |
Net
Income
|
7.515M |
-13.325M |
-15.704M |
-16.939M |
-2.632M |
Change
In
Cash
|
5.331M |
-7.36M |
-2.017M |
14.604M |
0.109M |
Begin
Period
Cash
Flow
|
2.656M |
10.016M |
12.033M |
2.831M |
- |
End
Period
Cash
Flow
|
7.987M |
2.656M |
10.016M |
17.435M |
2.831M |
Total
Cash
From
Operating
Activities
|
20.117M |
-0.616M |
-2.832M |
9.069M |
9.372M |
Depreciation
|
9.583M |
11.064M |
7.466M |
12.989M |
7.276M |
Other
Cashflows
From
Investing
Activities
|
0.072M |
0.016M |
0.208M |
0.05M |
0.065M |
Dividends
Paid
|
- |
1.308M |
1.712M |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
0M |
-0.68M |
-1.45M |
0M |
- |
Other
Cashflows
From
Financing
Activities
|
-2.305M |
-2.337M |
-2.475M |
9.875M |
-1.12M |
Capital
Expenditures
|
3.08M |
1.515M |
6.212M |
4.505M |
15.858M |
Change
In
Working
Capital
|
-4.288M |
2.002M |
-2.832M |
3.268M |
2.517M |
Other
Non
Cash
Items
|
3.019M |
1.645M |
8.409M |
13.02M |
- |
Free
Cash
Flow
|
17.037M |
-2.131M |
-9.044M |
4.564M |
- |