Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-1.218M |
6.843M |
3.89M |
5.223M |
1.438M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-1.952M |
5.184M |
2.261M |
3.796M |
0.455M |
Selling
General
Administrative
|
10.712M |
11.64M |
11.715M |
11.909M |
13.867M |
Gross
Profit
|
21.487M |
41.287M |
33.092M |
39.155M |
27.442M |
Reconciled
Depreciation
|
5.898M |
6.096M |
5.922M |
8.345M |
4.723M |
Ebit
|
0.984M |
9.574M |
6.852M |
8.727M |
4.616M |
Ebitda
|
6.882M |
15.67M |
11.625M |
14.461M |
7.924M |
Depreciation
And
Amortization
|
5.898M |
6.096M |
4.773M |
5.734M |
3.308M |
Operating
Income
|
-3.474M |
13.304M |
6.471M |
8.052M |
4.616M |
Other
Operating
Expenses
|
109.731M |
180.501M |
163.378M |
154.284M |
175.432M |
Interest
Expense
|
2.201M |
1.68M |
1.813M |
3.504M |
3.178M |
Tax
Provision
|
0.734M |
1.659M |
1.629M |
1.427M |
0.983M |
Interest
Income
|
0.044M |
0.012M |
0.02M |
0.004M |
0.01M |
Net
Interest
Income
|
-2.157M |
-1.668M |
-1.793M |
-5.101M |
-4.507M |
Income
Tax
Expense
|
0.734M |
1.659M |
1.629M |
1.427M |
0.983M |
Total
Revenue
|
116.489M |
199.609M |
183.804M |
178.047M |
175.709M |
Total
Operating
Expenses
|
30.796M |
38.198M |
36.462M |
39.332M |
27.165M |
Cost
Of
Revenue
|
95.002M |
158.322M |
150.712M |
138.892M |
148.267M |
Total
Other
Income
Expense
Net
|
4.35M |
-0.674M |
3.131M |
3.167M |
-3.178M |
Net
Income
From
Continuing
Ops
|
-1.952M |
5.184M |
2.261M |
5.531M |
0.649M |
Net
Income
Applicable
To
Common
Shares
|
-1.952M |
5.184M |
2.261M |
3.796M |
0.455M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
150.314M |
114.826M |
147.044M |
151.131M |
144.016M |
Intangible
Assets
|
- |
2.896M |
3.361M |
3.963M |
4.568M |
Other
Current
Assets
|
1.758M |
1.192M |
0.959M |
1.671M |
1.855M |
Total
Liab
|
73.013M |
59.511M |
87.993M |
95.725M |
90.397M |
Total
Stockholder
Equity
|
77.3M |
55.315M |
59.051M |
55.406M |
53.619M |
Other
Current
Liab
|
7.511M |
66.278M |
87.356M |
83.115M |
90.92M |
Common
Stock
|
15.456M |
10.322M |
10.322M |
10.322M |
10.322M |
Capital
Stock
|
- |
10.322M |
10.322M |
10.322M |
10.322M |
Retained
Earnings
|
58.447M |
57.531M |
60.594M |
56.151M |
54.631M |
Good
Will
|
- |
- |
- |
1M |
1.841M |
Other
Assets
|
0M |
8.259M |
10.871M |
8.871M |
6.871M |
Cash
|
17.991M |
19.159M |
13.893M |
22.28M |
7.614M |
Cash
And
Equivalents
|
- |
19.159M |
13.893M |
22.28M |
7.614M |
Total
Current
Liabilities
|
67.699M |
52.159M |
71.771M |
76.307M |
70.9M |
Current
Deferred
Revenue
|
0.094M |
-57.996M |
-75.691M |
-72.393M |
-72.196M |
Net
Debt
|
34.117M |
21.171M |
48.221M |
45.651M |
53.159M |
Short
Term
Debt
|
50.716M |
35.862M |
48.648M |
51.602M |
44.023M |
Short
Long
Term
Debt
|
- |
34.003M |
46.52M |
49.621M |
61.357M |
Short
Long
Term
Debt
Total
|
52.108M |
40.33M |
62.114M |
67.931M |
60.773M |
Other
Stockholder
Equity
|
3.397M |
-101.874M |
-102.715M |
-88.648M |
-94.117M |
Property
Plant
Equipment
|
- |
30.154M |
40.458M |
45.042M |
47.817M |
Total
Current
Assets
|
98.103M |
73.517M |
92.354M |
92.255M |
82.919M |
Long
Term
Investments
|
- |
5.559M |
8.871M |
7M |
7.285M |
Short
Term
Investments
|
- |
- |
- |
- |
0M |
Net
Receivables
|
41.816M |
27.703M |
39.677M |
33.966M |
47.098M |
Long
Term
Debt
|
- |
2.468M |
3.465M |
4.646M |
3.137M |
Inventory
|
36.538M |
25.463M |
37.825M |
34.338M |
26.352M |
Accounts
Payable
|
9.378M |
8.015M |
11.458M |
13.983M |
8.153M |
Accumulated
Other
Comprehensive
Income
|
- |
-12.538M |
-11.865M |
-11.067M |
-11.334M |
Non
Currrent
Assets
Other
|
12.251M |
-49.621M |
1.871M |
1.871M |
1.871M |
Non
Current
Assets
Total
|
52.211M |
41.309M |
54.69M |
58.876M |
61.097M |
Capital
Lease
Obligations
|
- |
3.859M |
12.129M |
13.664M |
22.624M |
Long
Term
Debt
Total
|
- |
4.468M |
13.466M |
16.329M |
16.75M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-1.158M |
-1.306M |
-3.471M |
12.723M |
-15.41M |
Total
Cashflows
From
Investing
Activities
|
-1.158M |
-1.306M |
-3.471M |
10.054M |
-10.807M |
Total
Cash
From
Financing
Activities
|
-17.719M |
-6.023M |
-1.932M |
-11.578M |
-5.49M |
Net
Income
|
-2.931M |
7.509M |
3.015M |
5.5M |
0.455M |
Change
In
Cash
|
5.266M |
-8.387M |
14.666M |
2.31M |
-2.879M |
Begin
Period
Cash
Flow
|
13.893M |
22.28M |
7.614M |
5.304M |
8.183M |
End
Period
Cash
Flow
|
19.159M |
13.893M |
22.28M |
7.614M |
5.304M |
Total
Cash
From
Operating
Activities
|
34.278M |
-1.532M |
26.764M |
48.176M |
13.418M |
Depreciation
|
8.535M |
8.518M |
7.608M |
8.143M |
3.308M |
Other
Cashflows
From
Investing
Activities
|
0.036M |
0.019M |
0.021M |
12.023M |
0M |
Dividends
Paid
|
-1.111M |
-0.734M |
-0.736M |
0.736M |
0.736M |
Change
To
Inventory
|
17.766M |
-6.124M |
-7.101M |
-12.296M |
-1.275M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-2.069M |
-1.006M |
6.981M |
27.697M |
4.206M |
Capital
Expenditures
|
1.194M |
1.325M |
3.492M |
1.971M |
10.807M |
Change
In
Working
Capital
|
36.284M |
-18.518M |
4.103M |
-14.025M |
0.007M |
Other
Non
Cash
Items
|
-7.611M |
0.959M |
12.037M |
48.557M |
-5.373M |
Free
Cash
Flow
|
33.084M |
-2.857M |
23.272M |
46.205M |
-10.807M |