Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-1.662M |
-0.766M |
0.077M |
-0.293M |
-1.67M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-1.662M |
0.276M |
0.077M |
-0.293M |
-1.287M |
Selling
General
Administrative
|
2.362M |
1.997M |
2.035M |
1.918M |
1.717M |
Gross
Profit
|
7.581M |
5.025M |
5.059M |
4.187M |
4.441M |
Reconciled
Depreciation
|
0.065M |
0.678M |
0.701M |
0.677M |
0.383M |
Ebit
|
-0.052M |
0.174M |
0.882M |
0.178M |
-1.113M |
Ebitda
|
0.014M |
0.852M |
1.583M |
0.855M |
-0.73M |
Depreciation
And
Amortization
|
0.065M |
0.678M |
0.701M |
0.677M |
0.383M |
Operating
Income
|
-0.421M |
-0.125M |
0.745M |
0.04M |
-1.113M |
Other
Operating
Expenses
|
5.042M |
4.43M |
4.382M |
2.074M |
12.523M |
Interest
Expense
|
1.61M |
0.94M |
0.805M |
0.471M |
0.94M |
Tax
Provision
|
0.013M |
-1.042M |
0M |
0M |
0M |
Interest
Income
|
1.607M |
0.001M |
0.047M |
0.438M |
0.93M |
Net
Interest
Income
|
-1.607M |
-0.938M |
-0.758M |
-0.438M |
-0.93M |
Income
Tax
Expense
|
-1.042M |
-1.042M |
2.305M |
1.487M |
-0.383M |
Total
Revenue
|
16.188M |
11.547M |
10.559M |
8.016M |
11.798M |
Total
Operating
Expenses
|
8.229M |
6.377M |
6.426M |
5.735M |
5.166M |
Cost
Of
Revenue
|
8.607M |
6.522M |
5.5M |
3.829M |
7.357M |
Total
Other
Income
Expense
Net
|
0.527M |
0.847M |
1.5M |
1.017M |
-0.557M |
Net
Income
From
Continuing
Ops
|
-1.662M |
0.276M |
0.077M |
-0.293M |
-1.67M |
Net
Income
Applicable
To
Common
Shares
|
-1.662M |
0.276M |
0.077M |
-0.293M |
-1.67M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
13.5M |
16.721M |
17.43M |
11.735M |
9.328M |
Intangible
Assets
|
2.033M |
5.141M |
5.146M |
3.396M |
3.401M |
Other
Current
Assets
|
0.329M |
0.094M |
0.093M |
- |
0.015M |
Total
Liab
|
17.916M |
17.85M |
16.524M |
13.089M |
11.765M |
Total
Stockholder
Equity
|
-4.416M |
-1.13M |
0.905M |
-1.354M |
-2.437M |
Other
Current
Liab
|
5.67M |
1.37M |
1.22M |
0.946M |
4.151M |
Common
Stock
|
37.986M |
37.699M |
37.383M |
35.522M |
34.515M |
Capital
Stock
|
- |
37.699M |
37.383M |
35.522M |
34.515M |
Retained
Earnings
|
-42.564M |
-37.873M |
-35.521M |
-35.798M |
-35.874M |
Good
Will
|
4.072M |
4.393M |
3.295M |
3.295M |
3.295M |
Other
Assets
|
- |
0.507M |
0.506M |
0.108M |
0.133M |
Cash
|
0.096M |
0.947M |
0.883M |
0.758M |
0.557M |
Cash
And
Equivalents
|
- |
0.947M |
0.883M |
0.758M |
0.557M |
Total
Current
Liabilities
|
9.514M |
9.11M |
7.066M |
6.331M |
5.808M |
Current
Deferred
Revenue
|
0.218M |
0.111M |
0.161M |
0.464M |
-3.352M |
Net
Debt
|
9.141M |
11.522M |
9.761M |
7.785M |
6.404M |
Short
Term
Debt
|
2.154M |
3.784M |
1.732M |
1.844M |
1.045M |
Short
Long
Term
Debt
|
- |
3.048M |
0.936M |
1.093M |
0.687M |
Short
Long
Term
Debt
Total
|
9.236M |
12.469M |
10.645M |
8.542M |
6.961M |
Other
Stockholder
Equity
|
0M |
-37.699M |
-1.283M |
-1.078M |
-1.078M |
Property
Plant
Equipment
|
- |
3.622M |
4.064M |
1.817M |
0.743M |
Total
Current
Assets
|
4.984M |
7.011M |
7.131M |
6.214M |
4.998M |
Long
Term
Investments
|
- |
0.44M |
0.583M |
0.317M |
0.186M |
Short
Term
Investments
|
- |
-0.152M |
-0.359M |
-0.072M |
-0.082M |
Net
Receivables
|
2.141M |
2.909M |
2.972M |
3.169M |
2.464M |
Long
Term
Debt
|
- |
8.653M |
8.437M |
5.595M |
5.621M |
Inventory
|
2.419M |
3.061M |
3.182M |
2.288M |
1.962M |
Accounts
Payable
|
1.473M |
3.845M |
3.953M |
3.077M |
3.964M |
Accumulated
Other
Comprehensive
Income
|
0.162M |
-0.956M |
-0.956M |
-1.078M |
-1.078M |
Non
Currrent
Assets
Other
|
-0.793M |
- |
- |
-5.412M |
-4.197M |
Non
Current
Assets
Total
|
8.515M |
9.71M |
10.299M |
5.521M |
4.329M |
Capital
Lease
Obligations
|
- |
0.768M |
1.272M |
1.854M |
0.653M |
Long
Term
Debt
Total
|
- |
8.684M |
8.913M |
6.698M |
5.916M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-0.6M |
-4.618M |
-0.04M |
-0.141M |
-0.141M |
Total
Cashflows
From
Investing
Activities
|
-0.6M |
-4.618M |
-0.04M |
-0.196M |
-0.008M |
Total
Cash
From
Financing
Activities
|
2.098M |
4.787M |
0.951M |
1.416M |
0.525M |
Net
Income
|
-1.941M |
0.07M |
0.077M |
-0.293M |
-1.67M |
Change
In
Cash
|
0.063M |
0.125M |
0.201M |
0.132M |
0.007M |
Begin
Period
Cash
Flow
|
0.883M |
0.758M |
0.557M |
0.425M |
0.418M |
End
Period
Cash
Flow
|
0.946M |
0.883M |
0.758M |
0.557M |
0.425M |
Total
Cash
From
Operating
Activities
|
-0.652M |
-0.044M |
-0.71M |
-1.088M |
-0.51M |
Depreciation
|
0.776M |
0.674M |
0.696M |
0.674M |
0.383M |
Other
Cashflows
From
Investing
Activities
|
-0.524M |
-4.527M |
0.014M |
-0.141M |
- |
Dividends
Paid
|
-3.117M |
-5.157M |
-0.566M |
-2.092M |
0.912M |
Change
To
Inventory
|
0.18M |
-0.894M |
-0.326M |
-0.52M |
0.044M |
Sale
Purchase
Of
Stock
|
-0.038M |
-0.094M |
-0.004M |
-0.025M |
-0.025M |
Other
Cashflows
From
Financing
Activities
|
5.45M |
9.594M |
0.697M |
3.521M |
2.442M |
Capital
Expenditures
|
0.076M |
0.091M |
0.053M |
0.056M |
0.002M |
Change
In
Working
Capital
|
0.243M |
0.417M |
-1.031M |
-1.587M |
0.01M |
Other
Non
Cash
Items
|
0.27M |
-0.788M |
-0.453M |
0.117M |
1.287M |
Free
Cash
Flow
|
-0.728M |
-0.135M |
-0.763M |
-1.144M |
-0.002M |