Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-4.924M |
-5.063M |
-8.069M |
-4.715M |
-5.168M |
Minority
Interest
|
0.265M |
0.399M |
-10.855M |
-10.688M |
-10.227M |
Net
Income
|
-4.659M |
-5.185M |
-8.152M |
-5.077M |
-4.798M |
Selling
General
Administrative
|
1.82M |
1.81M |
3.4M |
2.527M |
2.259M |
Gross
Profit
|
0M |
0M |
0M |
0M |
-0.398M |
Reconciled
Depreciation
|
0.012M |
0.01M |
0.007M |
0.005M |
0.005M |
Ebit
|
-4.795M |
-4.941M |
-7.945M |
-4.58M |
-5.039M |
Ebitda
|
-4.783M |
-4.931M |
-7.938M |
-4.575M |
-5.034M |
Depreciation
And
Amortization
|
0.012M |
0.01M |
0.007M |
0.005M |
0.005M |
Operating
Income
|
-4.795M |
-4.941M |
-7.945M |
-4.58M |
-5.039M |
Other
Operating
Expenses
|
5.015M |
5.331M |
8.11M |
5M |
5.261M |
Interest
Expense
|
0.129M |
0.122M |
0.125M |
0.135M |
0.129M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
0.061M |
0.009M |
0.004M |
0.001M |
0.014M |
Net
Interest
Income
|
-0.068M |
-0.114M |
-0.121M |
-0.133M |
-0.115M |
Income
Tax
Expense
|
0.023M |
0.122M |
0.083M |
0.362M |
-0.37M |
Total
Revenue
|
0M |
0M |
0M |
0M |
0M |
Total
Operating
Expenses
|
5.015M |
5.331M |
8.11M |
5M |
5.261M |
Cost
Of
Revenue
|
0M |
0M |
0M |
0M |
0.398M |
Total
Other
Income
Expense
Net
|
0.159M |
-0.122M |
-0.125M |
-0.135M |
-0.129M |
Net
Income
From
Continuing
Ops
|
-4.924M |
-5.063M |
-8.069M |
-4.715M |
-5.168M |
Net
Income
Applicable
To
Common
Shares
|
-4.659M |
-4.664M |
-7.866M |
-4.523M |
-4.798M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
0.461M |
0.876M |
5.489M |
1.249M |
0.57M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
- |
- |
- |
- |
0.003M |
Total
Liab
|
3.176M |
3.323M |
2.965M |
2.794M |
3.186M |
Total
Stockholder
Equity
|
8.925M |
9.129M |
13.806M |
9.311M |
8.072M |
Other
Current
Liab
|
0.297M |
0.302M |
0.23M |
0.19M |
0.292M |
Common
Stock
|
130.72M |
127.282M |
127.279M |
117.937M |
113.804M |
Capital
Stock
|
- |
127.282M |
127.279M |
117.937M |
113.804M |
Retained
Earnings
|
-129.811M |
-125.839M |
-121.18M |
-116.516M |
-108.65M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
- |
- |
- |
Cash
|
0.255M |
0.707M |
2.949M |
1.093M |
0.441M |
Cash
And
Equivalents
|
- |
0.707M |
2.949M |
1.093M |
0.441M |
Total
Current
Liabilities
|
0.746M |
1.021M |
0.767M |
0.854M |
1.266M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
2.168M |
-0.707M |
-2.949M |
0.807M |
1.441M |
Short
Term
Debt
|
- |
0M |
0M |
0M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
2.423M |
- |
- |
1.9M |
1.881M |
Other
Stockholder
Equity
|
-10.391M |
3.434M |
8.157M |
8.34M |
3.369M |
Property
Plant
Equipment
|
- |
0.017M |
0.02M |
0.025M |
0.02M |
Total
Current
Assets
|
0.441M |
0.849M |
5.46M |
1.215M |
0.541M |
Long
Term
Investments
|
- |
0.009M |
0.009M |
0.009M |
0.009M |
Short
Term
Investments
|
- |
0M |
2.4M |
0M |
0.003M |
Net
Receivables
|
0.186M |
0.143M |
0.111M |
0.121M |
0.098M |
Long
Term
Debt
|
- |
2.302M |
2.155M |
1.9M |
1.881M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
0.45M |
0.719M |
0.537M |
0.664M |
0.974M |
Accumulated
Other
Comprehensive
Income
|
18.407M |
7.686M |
7.706M |
7.889M |
2.918M |
Non
Currrent
Assets
Other
|
- |
- |
0M |
- |
- |
Non
Current
Assets
Total
|
0.02M |
0.026M |
0.029M |
0.034M |
0.029M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
2.302M |
2.155M |
1.9M |
1.881M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
2.455M |
-2.4M |
0.01M |
0.148M |
0.148M |
Total
Cashflows
From
Investing
Activities
|
2.455M |
-2.415M |
-0.015M |
0.15M |
0.011M |
Total
Cash
From
Financing
Activities
|
0.002M |
9.296M |
7.06M |
3.128M |
2.621M |
Net
Income
|
-4.659M |
-5.185M |
-7.866M |
-4.523M |
-4.798M |
Change
In
Cash
|
-2.242M |
1.855M |
0.653M |
-0.588M |
-2.099M |
Begin
Period
Cash
Flow
|
2.949M |
1.093M |
0.441M |
1.028M |
3.127M |
End
Period
Cash
Flow
|
0.707M |
2.949M |
1.093M |
0.441M |
1.028M |
Total
Cash
From
Operating
Activities
|
-4.699M |
-5.175M |
-6.392M |
-3.866M |
-4.732M |
Depreciation
|
0.012M |
0.01M |
0.007M |
0.005M |
0.005M |
Other
Cashflows
From
Investing
Activities
|
0.064M |
-0.01M |
-0.013M |
0.012M |
0.011M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
-0.696M |
-0.613M |
-0.164M |
-0.195M |
Other
Cashflows
From
Financing
Activities
|
2.455M |
-2.415M |
-0.015M |
0.15M |
0.011M |
Capital
Expenditures
|
0.009M |
0.005M |
0.012M |
0.009M |
0.009M |
Change
In
Working
Capital
|
- |
0M |
0.15M |
0.05M |
0M |
Other
Non
Cash
Items
|
- |
5.175M |
7.859M |
4.518M |
4.793M |
Free
Cash
Flow
|
-0.009M |
-5.18M |
-0.012M |
-0.009M |
-4.732M |