Income Statement
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-10.607M |
-8.967M |
-0.744M |
-3.434M |
-9.602M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-10.607M |
-8.967M |
-0.744M |
-3.434M |
-9.602M |
Selling
General
Administrative
|
6.171M |
4.488M |
4.612M |
4.765M |
9.105M |
Gross
Profit
|
4.696M |
2.581M |
1.335M |
1.376M |
-0.075M |
Reconciled
Depreciation
|
- |
0.005M |
- |
- |
- |
Ebit
|
-10.702M |
-5.327M |
-3.3M |
-3.4M |
- |
Ebitda
|
-10.516M |
-5.323M |
- |
- |
- |
Depreciation
And
Amortization
|
- |
0.003M |
- |
- |
- |
Operating
Income
|
-10.516M |
-5.327M |
-0.744M |
-3.434M |
-9.602M |
Other
Operating
Expenses
|
19.802M |
12.656M |
- |
- |
- |
Interest
Expense
|
0.091M |
3.64M |
0.259M |
0.034M |
0.354M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
0M |
0M |
- |
- |
- |
Net
Interest
Income
|
-0.091M |
-3.954M |
- |
- |
- |
Income
Tax
Expense
|
- |
5.051M |
- |
- |
- |
Total
Revenue
|
9.1M |
5.919M |
3.757M |
2.963M |
4.161M |
Total
Operating
Expenses
|
15.398M |
9.318M |
- |
- |
- |
Cost
Of
Revenue
|
4.404M |
3.338M |
2.421M |
1.587M |
4.236M |
Total
Other
Income
Expense
Net
|
0.186M |
1.411M |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
-10.607M |
-12.349M |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
-10.607M |
-8.952M |
-0.744M |
-3.434M |
-9.602M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
6.691M |
10.391M |
15.305M |
4.446M |
4.2M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
0.714M |
1.01M |
1.802M |
- |
- |
Total
Liab
|
7.05M |
6.409M |
2.079M |
2.443M |
1.814M |
Total
Stockholder
Equity
|
-0.358M |
3.981M |
13.226M |
2.003M |
2.386M |
Other
Current
Liab
|
2.074M |
2.222M |
1.489M |
0.086M |
- |
Common
Stock
|
39.329M |
36.613M |
36.449M |
16.495M |
16.495M |
Capital
Stock
|
- |
36.613M |
50.225M |
- |
- |
Retained
Earnings
|
-43.078M |
-34.976M |
-24.383M |
-15.417M |
-14.673M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0M |
- |
- |
- |
Cash
|
1.84M |
4.688M |
10.673M |
1.645M |
2.736M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
3.134M |
2.676M |
2.058M |
2.424M |
1.756M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
2.052M |
-0.976M |
-10.673M |
- |
- |
Short
Term
Debt
|
- |
0M |
0M |
0M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
3.893M |
3.712M |
- |
- |
- |
Other
Stockholder
Equity
|
0M |
2.344M |
-0.048M |
0.925M |
0.564M |
Property
Plant
Equipment
|
- |
- |
0M |
0.003M |
0.009M |
Total
Current
Assets
|
6.691M |
10.391M |
15.305M |
4.442M |
4.191M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1.745M |
1.306M |
1.036M |
0.787M |
0.596M |
Long
Term
Debt
|
- |
3.712M |
- |
- |
- |
Inventory
|
2.392M |
3.386M |
1.795M |
1.59M |
0.78M |
Accounts
Payable
|
1.059M |
0.453M |
0.569M |
1.177M |
0.377M |
Accumulated
Other
Comprehensive
Income
|
3.391M |
2.344M |
1.209M |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
- |
0M |
0M |
- |
- |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
3.712M |
0M |
0M |
0M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
- |
- |
- |
- |
- |
Total
Cashflows
From
Investing
Activities
|
- |
0M |
2.732M |
-0.02M |
0M |
Total
Cash
From
Financing
Activities
|
4.076M |
17.027M |
17.027M |
3.043M |
0M |
Net
Income
|
-10.607M |
-12.349M |
-0.744M |
-3.434M |
- |
Change
In
Cash
|
-5.984M |
9.028M |
-1.091M |
0.2M |
-5.43M |
Begin
Period
Cash
Flow
|
10.673M |
1.645M |
- |
- |
- |
End
Period
Cash
Flow
|
4.688M |
10.673M |
2.269M |
- |
- |
Total
Cash
From
Operating
Activities
|
-9.752M |
-8.078M |
-3.862M |
-2.781M |
-5.395M |
Depreciation
|
- |
0.003M |
0.023M |
0.012M |
- |
Other
Cashflows
From
Investing
Activities
|
- |
0M |
2.75M |
- |
- |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-1.721M |
-0.209M |
-0.717M |
0.718M |
- |
Sale
Purchase
Of
Stock
|
- |
12.033M |
0M |
3.043M |
0M |
Other
Cashflows
From
Financing
Activities
|
- |
4.994M |
-1.421M |
-1.421M |
- |
Capital
Expenditures
|
0M |
0M |
0.018M |
0.02M |
0M |
Change
In
Working
Capital
|
- |
-8.078M |
-3.862M |
-2.781M |
-5.395M |
Other
Non
Cash
Items
|
- |
- |
- |
- |
- |
Free
Cash
Flow
|
-9.752M |
-11.144M |
- |
- |
- |