Income Statement
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
148.418M |
106.02M |
109.906M |
82.693M |
69.203M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
116.488M |
70.813M |
75.974M |
60.871M |
48.093M |
Selling
General
Administrative
|
175.054M |
143.782M |
127.439M |
86.333M |
68.758M |
Gross
Profit
|
361.843M |
333.659M |
303.826M |
204.925M |
124.254M |
Reconciled
Depreciation
|
38.203M |
36.398M |
12.975M |
7.136M |
2.843M |
Ebit
|
191.807M |
106.02M |
109.906M |
82.693M |
94.435M |
Ebitda
|
230.01M |
142.418M |
144.971M |
99.726M |
97.278M |
Depreciation
And
Amortization
|
38.203M |
36.398M |
35.065M |
17.033M |
2.843M |
Operating
Income
|
191.807M |
106.02M |
109.906M |
82.693M |
69.203M |
Other
Operating
Expenses
|
4.657M |
-26.993M |
138.407M |
87.067M |
8.723M |
Interest
Expense
|
43.389M |
29.623M |
29.964M |
31.901M |
25.232M |
Tax
Provision
|
31.93M |
35.207M |
12.556M |
21.822M |
21.11M |
Interest
Income
|
224.6M |
206.935M |
73.89M |
61.364M |
47.47M |
Net
Interest
Income
|
181.211M |
177.312M |
62.802M |
48M |
36.852M |
Income
Tax
Expense
|
31.93M |
35.207M |
33.932M |
21.822M |
21.11M |
Total
Revenue
|
361.843M |
333.659M |
303.826M |
204.925M |
158.561M |
Total
Operating
Expenses
|
179.711M |
-26.993M |
138.407M |
87.067M |
87.032M |
Cost
Of
Revenue
|
0.11M |
0.055M |
0.134M |
0.093M |
0.05M |
Total
Other
Income
Expense
Net
|
-43.389M |
-29.623M |
-29.964M |
-31.901M |
-0.345M |
Net
Income
From
Continuing
Ops
|
116.488M |
70.813M |
28.112M |
25.5M |
20.238M |
Net
Income
Applicable
To
Common
Shares
|
116.488M |
70.813M |
75.974M |
60.871M |
48.093M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2031.166M |
4680M |
3785.657M |
3299.551M |
2997.535M |
Intangible
Assets
|
- |
32.493M |
48.663M |
49.449M |
48.917M |
Other
Current
Assets
|
808.174M |
383.083M |
2214.638M |
1842.299M |
1686.148M |
Total
Liab
|
1779.546M |
4068.67M |
3209.034M |
2722.517M |
2670.259M |
Total
Stockholder
Equity
|
251.621M |
611.33M |
576.623M |
577.034M |
327.276M |
Other
Current
Liab
|
4.648M |
-11.872M |
-3041.622M |
-2580.474M |
-2479.955M |
Common
Stock
|
155.038M |
394.693M |
394.693M |
394.693M |
176.97M |
Capital
Stock
|
- |
394.693M |
394.693M |
394.693M |
176.97M |
Retained
Earnings
|
95.492M |
212.133M |
178.346M |
179.567M |
148.243M |
Good
Will
|
36.447M |
92.786M |
92.786M |
92.786M |
92.786M |
Other
Assets
|
- |
2639.457M |
2214.634M |
1935.035M |
1689.389M |
Cash
|
-322.416M |
1649.251M |
1203.696M |
1000.124M |
1019.916M |
Cash
And
Equivalents
|
- |
1215.763M |
795.362M |
647.874M |
722.09M |
Total
Current
Liabilities
|
4.648M |
3880.895M |
3041.622M |
2580.474M |
2479.955M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
337.489M |
-1595.666M |
-1154.845M |
-952.782M |
-964.958M |
Short
Term
Debt
|
- |
11.872M |
0M |
0M |
16.339M |
Short
Long
Term
Debt
|
- |
11.872M |
14.408M |
- |
- |
Short
Long
Term
Debt
Total
|
15.073M |
53.585M |
48.851M |
47.342M |
54.958M |
Other
Stockholder
Equity
|
0M |
0M |
-0.003M |
2.774M |
2.063M |
Property
Plant
Equipment
|
- |
82.839M |
90.467M |
86.274M |
96.922M |
Total
Current
Assets
|
808.174M |
1664.513M |
1215.348M |
1010.806M |
1027.552M |
Long
Term
Investments
|
- |
167.912M |
123.759M |
46.328M |
17.443M |
Short
Term
Investments
|
- |
15.262M |
11.652M |
10.682M |
7.636M |
Net
Receivables
|
- |
2158.921M |
0.03M |
138.911M |
51.98M |
Long
Term
Debt
|
- |
41.713M |
48.851M |
17.518M |
23.023M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
- |
3880.895M |
3041.622M |
2580.474M |
2479.955M |
Accumulated
Other
Comprehensive
Income
|
1.09M |
4.504M |
3.587M |
2.774M |
2.063M |
Non
Currrent
Assets
Other
|
51.05M |
-376.03M |
-355.675M |
-353.71M |
-280.594M |
Non
Current
Assets
Total
|
1222.993M |
376.03M |
355.675M |
353.71M |
280.594M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
29.841M |
48.851M |
47.342M |
54.958M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-541.636M |
-145.494M |
52.355M |
-403.319M |
-139.602M |
Total
Cashflows
From
Investing
Activities
|
-466.636M |
-213.537M |
29.695M |
245.41M |
-134.689M |
Total
Cash
From
Financing
Activities
|
-82.698M |
-72.034M |
173.073M |
-36.308M |
-13.802M |
Net
Income
|
116.488M |
70.813M |
75.974M |
60.871M |
48.093M |
Change
In
Cash
|
-49.846M |
73.187M |
82.548M |
137.188M |
24.459M |
Begin
Period
Cash
Flow
|
568.334M |
400.147M |
269.702M |
160.638M |
43.138M |
End
Period
Cash
Flow
|
518.488M |
473.334M |
352.25M |
297.826M |
67.597M |
Total
Cash
From
Operating
Activities
|
154.691M |
362.809M |
-125.798M |
633.59M |
219.221M |
Depreciation
|
38.203M |
36.398M |
35.065M |
7.136M |
2.843M |
Other
Cashflows
From
Investing
Activities
|
-452.631M |
-27.7M |
57.549M |
284.415M |
-119.69M |
Dividends
Paid
|
-82.698M |
-72.034M |
-44.65M |
-36.308M |
13.802M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
0M |
217.723M |
34.757M |
- |
Other
Cashflows
From
Financing
Activities
|
-541.636M |
-213.537M |
34.625M |
-34.757M |
92.249M |
Capital
Expenditures
|
14.005M |
40.491M |
22.924M |
61.88M |
6.312M |
Change
In
Working
Capital
|
662.743M |
425.67M |
-9.301M |
-73.847M |
256.307M |
Other
Non
Cash
Items
|
-154.691M |
-107.211M |
-111.039M |
-68.007M |
-50.936M |
Free
Cash
Flow
|
140.686M |
322.318M |
-148.722M |
571.71M |
85.938M |