Income Statement
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-16.046M |
-8.962M |
-8.378M |
-29.598M |
-62.36M |
Minority
Interest
|
0.099M |
0.381M |
-1.78M |
1.063M |
1.214M |
Net
Income
|
-16.025M |
-9.157M |
-7.44M |
-31.585M |
-63.757M |
Selling
General
Administrative
|
20.136M |
15.205M |
19.22M |
25.559M |
24.991M |
Gross
Profit
|
28.017M |
21.693M |
27.802M |
9.489M |
34.371M |
Reconciled
Depreciation
|
2.372M |
2.284M |
3.354M |
4.001M |
3.909M |
Ebit
|
-12.009M |
-6.272M |
-6.733M |
-29.053M |
-60.77M |
Ebitda
|
-9.637M |
-3.988M |
-3.819M |
-26.152M |
-56.861M |
Depreciation
And
Amortization
|
2.372M |
2.284M |
2.914M |
2.901M |
3.909M |
Operating
Income
|
-12.009M |
-6.272M |
-6.733M |
-29.053M |
-12.269M |
Other
Operating
Expenses
|
131.362M |
108.202M |
100.88M |
94.576M |
113.142M |
Interest
Expense
|
4.037M |
2.69M |
1.645M |
0.545M |
2.545M |
Tax
Provision
|
-0.021M |
0.195M |
-1.218M |
1.987M |
0.442M |
Interest
Income
|
6.143M |
2.69M |
1.645M |
1.467M |
7.952M |
Net
Interest
Income
|
-4.037M |
-2.69M |
-2.136M |
-0.778M |
0.738M |
Income
Tax
Expense
|
-0.021M |
0.195M |
-0.938M |
1.987M |
0.442M |
Total
Revenue
|
119.088M |
103.193M |
97.139M |
60.962M |
100.873M |
Total
Operating
Expenses
|
40.291M |
26.702M |
31.543M |
43.103M |
46.64M |
Cost
Of
Revenue
|
91.071M |
81.5M |
69.337M |
51.473M |
66.502M |
Total
Other
Income
Expense
Net
|
-4.037M |
-2.69M |
-1.645M |
-0.545M |
-50.091M |
Net
Income
From
Continuing
Ops
|
-16.025M |
-9.157M |
-9.66M |
-45.083M |
-88.98M |
Net
Income
Applicable
To
Common
Shares
|
-16.193M |
-14.702M |
-17.016M |
-31.434M |
-63.757M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
74.111M |
136.481M |
123.62M |
149.136M |
154.762M |
Intangible
Assets
|
0.97M |
- |
1.339M |
1.709M |
1.834M |
Other
Current
Assets
|
0.5M |
12.713M |
0.397M |
0.419M |
0.958M |
Total
Liab
|
81.602M |
118.577M |
120.704M |
133.146M |
124.29M |
Total
Stockholder
Equity
|
-5.273M |
20.786M |
4.91M |
17.885M |
32.252M |
Other
Current
Liab
|
21.486M |
44.75M |
40.175M |
52.599M |
34.879M |
Common
Stock
|
- |
340.46M |
217.673M |
212.279M |
212.161M |
Capital
Stock
|
232.614M |
- |
217.673M |
212.279M |
212.161M |
Retained
Earnings
|
-236.279M |
-314.909M |
-198.866M |
-182.673M |
-167.971M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
2.896M |
0M |
0M |
Cash
|
8.945M |
36.103M |
30.936M |
40.849M |
31.038M |
Cash
And
Equivalents
|
- |
- |
30.936M |
40.849M |
31.038M |
Total
Current
Liabilities
|
63.15M |
113.656M |
85.129M |
92.897M |
81.552M |
Current
Deferred
Revenue
|
- |
32.432M |
24.977M |
31.984M |
32.045M |
Net
Debt
|
11.726M |
-7.804M |
4.369M |
-3.668M |
-9.335M |
Short
Term
Debt
|
- |
24.517M |
2.368M |
2.918M |
1.878M |
Short
Long
Term
Debt
|
3.171M |
- |
1.265M |
1.549M |
2.438M |
Short
Long
Term
Debt
Total
|
- |
28.299M |
35.305M |
37.181M |
21.703M |
Other
Stockholder
Equity
|
- |
-0M |
-13.897M |
-11.721M |
-3.833M |
Property
Plant
Equipment
|
- |
- |
9.663M |
12.005M |
12.981M |
Total
Current
Assets
|
56.817M |
108.883M |
99.842M |
115.623M |
106.589M |
Long
Term
Investments
|
3.887M |
- |
9.88M |
14.828M |
30.879M |
Short
Term
Investments
|
0.026M |
- |
4.128M |
11.502M |
15.474M |
Net
Receivables
|
12.735M |
51.727M |
49.026M |
31.674M |
38.486M |
Long
Term
Debt
|
17.5M |
- |
30.003M |
30.085M |
25.74M |
Inventory
|
5.797M |
8.339M |
9.29M |
13.387M |
12.81M |
Accounts
Payable
|
10.799M |
11.957M |
17.609M |
5.396M |
12.75M |
Accumulated
Other
Comprehensive
Income
|
- |
-4.766M |
-13.897M |
-11.721M |
-11.938M |
Non
Currrent
Assets
Other
|
2.538M |
10.619M |
2.896M |
4.971M |
8.965M |
Non
Current
Assets
Total
|
17.294M |
27.599M |
23.778M |
33.513M |
48.173M |
Capital
Lease
Obligations
|
0.775M |
- |
4.037M |
5.547M |
- |
Long
Term
Debt
Total
|
- |
- |
32.937M |
34.263M |
25.16M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
10.669M |
8.737M |
-27.897M |
-4.018M |
-0.78M |
Total
Cashflows
From
Investing
Activities
|
10.669M |
7.354M |
-29.306M |
-4.913M |
-8.785M |
Total
Cash
From
Financing
Activities
|
1.762M |
8.894M |
16.96M |
25.672M |
32.859M |
Net
Income
|
-16.025M |
-14.702M |
-7.44M |
-31.585M |
-63.757M |
Change
In
Cash
|
-10.427M |
10.325M |
9.13M |
-16.833M |
-51.59M |
Begin
Period
Cash
Flow
|
41.363M |
31.038M |
21.908M |
38.741M |
106.479M |
End
Period
Cash
Flow
|
30.936M |
41.363M |
31.038M |
21.908M |
54.889M |
Total
Cash
From
Operating
Activities
|
-13.653M |
-4.839M |
22.247M |
-36.723M |
-46.505M |
Depreciation
|
2.372M |
2.284M |
2.914M |
2.901M |
3.909M |
Other
Cashflows
From
Investing
Activities
|
11.114M |
8.773M |
-27.672M |
-1.875M |
-2.559M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
3.534M |
-1.212M |
-1.139M |
5.081M |
-0.394M |
Sale
Purchase
Of
Stock
|
3.715M |
- |
0M |
-1.128M |
-1.384M |
Other
Cashflows
From
Financing
Activities
|
-1.588M |
8.894M |
16.96M |
0.708M |
-3.579M |
Capital
Expenditures
|
0.445M |
1.419M |
1.168M |
1.092M |
4.035M |
Change
In
Working
Capital
|
0.214M |
0.199M |
0.254M |
0.192M |
3.151M |
Other
Non
Cash
Items
|
13.653M |
12.418M |
22.093M |
27.433M |
59.848M |
Free
Cash
Flow
|
-14.098M |
-6.258M |
21.079M |
-37.815M |
-74.711M |