Income Statement
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
82M |
222.7M |
-19.272M |
22.608M |
57.508M |
Minority
Interest
|
1.4M |
0.6M |
- |
- |
- |
Net
Income
|
37.7M |
160.9M |
-11.222M |
28.938M |
51.354M |
Selling
General
Administrative
|
265M |
231.3M |
360.632M |
378.401M |
386.839M |
Gross
Profit
|
- |
29.7M |
1101.978M |
1293.235M |
1252.689M |
Reconciled
Depreciation
|
105.3M |
92.9M |
- |
- |
- |
Ebit
|
417.8M |
505.7M |
- |
- |
- |
Ebitda
|
523.1M |
598.6M |
- |
- |
- |
Depreciation
And
Amortization
|
105.3M |
92.9M |
- |
- |
- |
Operating
Income
|
417.8M |
505.7M |
363.651M |
488.102M |
495.152M |
Other
Operating
Expenses
|
507.6M |
479.3M |
95.5M |
259.417M |
187.662M |
Interest
Expense
|
216.3M |
166.8M |
0M |
0.124M |
0.021M |
Tax
Provision
|
24.1M |
62.4M |
9.534M |
4.966M |
13.231M |
Interest
Income
|
218.7M |
932.4M |
278.583M |
362.004M |
363.157M |
Net
Interest
Income
|
671.5M |
762.7M |
- |
- |
- |
Income
Tax
Expense
|
24.1M |
62.4M |
40M |
5.972M |
13.231M |
Total
Revenue
|
927.8M |
29.7M |
1130.674M |
1312.819M |
1271.779M |
Total
Operating
Expenses
|
507.6M |
479.3M |
- |
- |
- |
Cost
Of
Revenue
|
- |
5.5M |
28.696M |
19.584M |
19.09M |
Total
Other
Income
Expense
Net
|
-81.9M |
-90.4M |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
57.9M |
160.3M |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
37.7M |
160.9M |
45.2M |
28.938M |
51.354M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
7346.8M |
7920.7M |
8015.1M |
7735.7M |
8814.033M |
Intangible
Assets
|
- |
203.6M |
309.8M |
834.8M |
334.193M |
Other
Current
Assets
|
-329.3M |
10.8M |
8.2M |
9.1M |
0.328M |
Total
Liab
|
6112.2M |
6446.2M |
6449.6M |
6506.1M |
8393.5M |
Total
Stockholder
Equity
|
1234.6M |
1471.4M |
1561M |
1229.6M |
420.533M |
Other
Current
Liab
|
-1193.8M |
246.9M |
312.1M |
140.8M |
117.753M |
Common
Stock
|
2222.5M |
2222M |
2221M |
1299.1M |
496.987M |
Capital
Stock
|
- |
2222M |
2221M |
1299.1M |
- |
Retained
Earnings
|
-335M |
-123.4M |
7.2M |
-107.7M |
-100.821M |
Good
Will
|
706M |
728.3M |
738.1M |
521M |
523.975M |
Other
Assets
|
7346.8M |
311.1M |
186.5M |
214.5M |
219.833M |
Cash
|
250.7M |
364M |
605.7M |
507.6M |
224.305M |
Cash
And
Equivalents
|
- |
358.3M |
580.9M |
331.3M |
224.305M |
Total
Current
Liabilities
|
1193.8M |
1078.8M |
1341.1M |
475.8M |
1795.171M |
Current
Deferred
Revenue
|
- |
227.7M |
301.4M |
- |
- |
Net
Debt
|
5519.2M |
5721.9M |
5259.5M |
5418.4M |
- |
Short
Term
Debt
|
1193.8M |
779.7M |
949.1M |
106.4M |
79.889M |
Short
Long
Term
Debt
|
- |
779.7M |
949.1M |
- |
- |
Short
Long
Term
Debt
Total
|
5769.9M |
6085.9M |
5865.2M |
5926M |
- |
Other
Stockholder
Equity
|
- |
- |
-667.2M |
-676M |
24.367M |
Property
Plant
Equipment
|
- |
33.6M |
69.2M |
81.7M |
91.338M |
Total
Current
Assets
|
- |
3704.9M |
3774.3M |
6608.7M |
7640.832M |
Long
Term
Investments
|
- |
1.6M |
1.6M |
1.6M |
- |
Short
Term
Investments
|
- |
- |
83.6M |
- |
- |
Net
Receivables
|
78.6M |
3145.9M |
3076.2M |
6089.6M |
7228.502M |
Long
Term
Debt
|
- |
5306.2M |
4916.1M |
6306.1M |
6385.864M |
Inventory
|
- |
184.2M |
0.6M |
2.4M |
- |
Accounts
Payable
|
- |
52.2M |
79.9M |
335M |
130.174M |
Accumulated
Other
Comprehensive
Income
|
-652.9M |
-627.2M |
-667.2M |
38.2M |
- |
Non
Currrent
Assets
Other
|
11.6M |
6148.8M |
5887.6M |
- |
- |
Non
Current
Assets
Total
|
967M |
4215.8M |
4240.8M |
1127M |
- |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
5330.9M |
5865.2M |
6374.2M |
6468.62M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
39.4M |
-51.9M |
26.3M |
26.3M |
26.3M |
Total
Cashflows
From
Investing
Activities
|
39.4M |
-238.7M |
-43.2M |
-55.487M |
-61.295M |
Total
Cash
From
Financing
Activities
|
0.4M |
-55.8M |
-1117M |
-64.117M |
517.356M |
Net
Income
|
36.3M |
160.9M |
45.2M |
28.938M |
51.354M |
Change
In
Cash
|
-241.7M |
142.7M |
138.6M |
-106.636M |
78.914M |
Begin
Period
Cash
Flow
|
605.7M |
463M |
- |
- |
- |
End
Period
Cash
Flow
|
364M |
605.7M |
463M |
- |
- |
Total
Cash
From
Operating
Activities
|
-289.9M |
431.7M |
1297.5M |
12.295M |
-378.068M |
Depreciation
|
105.6M |
59.3M |
62.7M |
61.047M |
49.934M |
Other
Cashflows
From
Investing
Activities
|
64.3M |
-154.5M |
-1.591M |
0M |
- |
Dividends
Paid
|
-168.3M |
-81.5M |
78.5M |
78.5M |
78.5M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
0M |
150M |
0M |
- |
0M |
Other
Cashflows
From
Financing
Activities
|
92.2M |
101.5M |
-23.7M |
-34.476M |
-7.029M |
Capital
Expenditures
|
24.9M |
84.2M |
69.5M |
55.487M |
61.295M |
Change
In
Working
Capital
|
-518.1M |
-21.3M |
839.627M |
-437.328M |
-807.351M |
Other
Non
Cash
Items
|
- |
- |
- |
- |
- |
Free
Cash
Flow
|
-24.9M |
-84.2M |
- |
- |
- |