Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-29.906M |
-21.748M |
-10.043M |
17.251M |
4.585M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-39.913M |
-14.67M |
-6.986M |
13.156M |
6M |
Selling
General
Administrative
|
16.432M |
16.001M |
16.434M |
14.979M |
14.991M |
Gross
Profit
|
17.28M |
14.694M |
17.624M |
38.462M |
25.772M |
Reconciled
Depreciation
|
4.739M |
5.073M |
4.29M |
2.049M |
0.958M |
Ebit
|
-21.167M |
-20.368M |
-8.842M |
17.395M |
4.957M |
Ebitda
|
-16.428M |
-15.295M |
-4.552M |
19.444M |
5.915M |
Depreciation
And
Amortization
|
4.739M |
5.073M |
4.29M |
2.049M |
0.958M |
Operating
Income
|
-24.632M |
-22.512M |
-13.793M |
10.913M |
4.957M |
Other
Operating
Expenses
|
13.578M |
17.573M |
13.545M |
8.349M |
32.512M |
Interest
Expense
|
2.921M |
1.38M |
1.201M |
0.144M |
0.372M |
Tax
Provision
|
10.007M |
-7.078M |
-3.057M |
4.095M |
-1.415M |
Interest
Income
|
2.921M |
0.001M |
1.201M |
0.144M |
0.372M |
Net
Interest
Income
|
-2.76M |
-1.379M |
-1.173M |
-0.144M |
-0.372M |
Income
Tax
Expense
|
10.007M |
-7.078M |
-3.057M |
4.095M |
-1.415M |
Total
Revenue
|
32.51M |
30.22M |
28.793M |
50.717M |
35.605M |
Total
Operating
Expenses
|
41.912M |
37.206M |
31.417M |
27.549M |
22.679M |
Cost
Of
Revenue
|
15.23M |
15.526M |
11.169M |
12.255M |
9.833M |
Total
Other
Income
Expense
Net
|
-2.514M |
2.143M |
4.923M |
6.225M |
-0.372M |
Net
Income
From
Continuing
Ops
|
-39.913M |
-14.67M |
-6.986M |
13.156M |
6M |
Net
Income
Applicable
To
Common
Shares
|
-39.913M |
-14.67M |
-6.986M |
13.156M |
6M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
71.247M |
118.734M |
149.554M |
141.745M |
84.295M |
Intangible
Assets
|
- |
0.614M |
4.275M |
3.876M |
0.659M |
Other
Current
Assets
|
24.287M |
1.312M |
5.665M |
6.336M |
7.755M |
Total
Liab
|
30.279M |
44.087M |
39.612M |
29.948M |
21.294M |
Total
Stockholder
Equity
|
39.963M |
74.63M |
109.942M |
111.797M |
63.001M |
Other
Current
Liab
|
0.033M |
4.462M |
5.916M |
3.644M |
9.672M |
Common
Stock
|
120.811M |
116.538M |
115.347M |
108.132M |
62.376M |
Capital
Stock
|
- |
116.538M |
115.347M |
108.132M |
62.376M |
Retained
Earnings
|
-90.781M |
-65.917M |
-26.004M |
-11.334M |
-4.348M |
Good
Will
|
25.275M |
53.066M |
51.093M |
46.766M |
46.766M |
Other
Assets
|
- |
0M |
9.67M |
3.906M |
2.492M |
Cash
|
6.737M |
7.289M |
7.251M |
8.62M |
18.252M |
Cash
And
Equivalents
|
- |
- |
7.251M |
- |
- |
Total
Current
Liabilities
|
20.776M |
6.463M |
8.07M |
5.718M |
10.701M |
Current
Deferred
Revenue
|
- |
-4.447M |
-5.885M |
-3.579M |
-8.843M |
Net
Debt
|
18.756M |
19.745M |
12.456M |
2.409M |
-7.168M |
Short
Term
Debt
|
15.993M |
1.335M |
2.479M |
0.491M |
0.491M |
Short
Long
Term
Debt
|
- |
1M |
2.012M |
- |
- |
Short
Long
Term
Debt
Total
|
25.493M |
27.034M |
19.707M |
11.029M |
11.084M |
Other
Stockholder
Equity
|
- |
-50.621M |
-89.343M |
-96.798M |
-58.028M |
Property
Plant
Equipment
|
- |
43.426M |
47.829M |
47.991M |
35.681M |
Total
Current
Assets
|
37.373M |
21.628M |
36.687M |
39.206M |
45.463M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
0.347M |
0.205M |
4.281M |
14.135M |
Net
Receivables
|
3.143M |
2.885M |
4.126M |
4.48M |
9.442M |
Long
Term
Debt
|
- |
25.607M |
16.765M |
10.064M |
10M |
Inventory
|
3.206M |
9.38M |
15.702M |
16.413M |
10.014M |
Accounts
Payable
|
4.75M |
5.113M |
5.56M |
5.162M |
9.381M |
Accumulated
Other
Comprehensive
Income
|
9.933M |
24.009M |
20.599M |
14.999M |
4.973M |
Non
Currrent
Assets
Other
|
- |
-97.106M |
-103.197M |
-98.633M |
-36.34M |
Non
Current
Assets
Total
|
33.874M |
97.106M |
112.867M |
102.539M |
38.832M |
Capital
Lease
Obligations
|
- |
0.427M |
0.93M |
0.965M |
1.084M |
Long
Term
Debt
Total
|
- |
25.699M |
17.228M |
10.538M |
10.593M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-1.58M |
-2.996M |
-28.738M |
-22.528M |
-4.687M |
Total
Cashflows
From
Investing
Activities
|
-1.58M |
-2.996M |
-28.738M |
-22.528M |
-4.687M |
Total
Cash
From
Financing
Activities
|
7.636M |
12.456M |
28.574M |
9.402M |
25.11M |
Net
Income
|
-39.913M |
-14.67M |
-6.986M |
13.156M |
6M |
Change
In
Cash
|
0.038M |
-1.369M |
-9.632M |
-7.488M |
22.984M |
Begin
Period
Cash
Flow
|
7.251M |
8.62M |
18.252M |
25.74M |
2.756M |
End
Period
Cash
Flow
|
7.289M |
7.251M |
8.62M |
18.252M |
25.74M |
Total
Cash
From
Operating
Activities
|
-6.91M |
-10.595M |
-8.358M |
5.809M |
2.437M |
Depreciation
|
4.547M |
4.74M |
4.107M |
1.992M |
0.958M |
Other
Cashflows
From
Investing
Activities
|
0.128M |
-0.009M |
0.063M |
-0.126M |
0.248M |
Dividends
Paid
|
- |
- |
- |
- |
0.598M |
Change
To
Inventory
|
6.322M |
0.711M |
-6.399M |
-3.441M |
-3.854M |
Sale
Purchase
Of
Stock
|
0.871M |
4.277M |
29.5M |
0M |
-1.04M |
Other
Cashflows
From
Financing
Activities
|
8.765M |
8.713M |
-0.392M |
10M |
0.598M |
Capital
Expenditures
|
1.213M |
2.673M |
6.105M |
22.605M |
5.173M |
Change
In
Working
Capital
|
10.486M |
1.094M |
-1.23M |
-10.278M |
1.587M |
Other
Non
Cash
Items
|
28.456M |
-0.665M |
-5.479M |
-9.339M |
-6.958M |
Free
Cash
Flow
|
-8.123M |
-13.268M |
-14.463M |
-16.796M |
-2.736M |