Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-4.249M |
-18.865M |
-5.051M |
-17.841M |
33.142M |
Minority
Interest
|
-0.424M |
-0.095M |
1.182M |
1.843M |
1.545M |
Net
Income
|
-2.803M |
-12.973M |
-5.363M |
-12.019M |
25.787M |
Selling
General
Administrative
|
20.561M |
19.158M |
19.369M |
26.249M |
24.556M |
Gross
Profit
|
65.352M |
76.887M |
85.655M |
95.288M |
134.729M |
Reconciled
Depreciation
|
9.462M |
13.223M |
11.271M |
13.094M |
8.633M |
Ebit
|
9.952M |
-5.293M |
1.832M |
-3.77M |
42.888M |
Ebitda
|
19.414M |
7.93M |
18.401M |
9.324M |
51.521M |
Depreciation
And
Amortization
|
9.462M |
13.223M |
16.569M |
13.094M |
8.633M |
Operating
Income
|
-9.835M |
-11.262M |
3.653M |
-4.526M |
42.888M |
Other
Operating
Expenses
|
79.645M |
56.26M |
112.131M |
55.068M |
257.532M |
Interest
Expense
|
6.009M |
13.474M |
4.614M |
5.489M |
9.746M |
Tax
Provision
|
-2.061M |
-5.987M |
0.127M |
-6.108M |
6.984M |
Interest
Income
|
1.7M |
0.008M |
3.253M |
0.951M |
5.324M |
Net
Interest
Income
|
-4.754M |
-13.854M |
-4.713M |
-5.489M |
-8.729M |
Income
Tax
Expense
|
-2.061M |
-5.987M |
0.127M |
-6.108M |
6.984M |
Total
Revenue
|
188.178M |
198.607M |
280.245M |
258.215M |
284.132M |
Total
Operating
Expenses
|
80.114M |
92.177M |
91.668M |
108.881M |
108.129M |
Cost
Of
Revenue
|
122.826M |
121.72M |
194.59M |
162.927M |
149.403M |
Total
Other
Income
Expense
Net
|
11.846M |
5.6M |
0.377M |
1.251M |
-9.746M |
Net
Income
From
Continuing
Ops
|
-2.188M |
-12.878M |
-5.178M |
-11.733M |
26.158M |
Net
Income
Applicable
To
Common
Shares
|
-2.803M |
-12.973M |
-5.363M |
-12.019M |
25.787M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
220.918M |
182.599M |
257.175M |
262.895M |
260.604M |
Intangible
Assets
|
- |
1.971M |
1.971M |
1.971M |
1.971M |
Other
Current
Assets
|
17.587M |
5.234M |
8.583M |
6.561M |
6.187M |
Total
Liab
|
74.516M |
55.622M |
132.377M |
130.654M |
130.485M |
Total
Stockholder
Equity
|
144.575M |
125.27M |
123.515M |
131.059M |
128.276M |
Other
Current
Liab
|
27.236M |
9.151M |
6.908M |
8.202M |
5.523M |
Common
Stock
|
64.888M |
64.888M |
64.888M |
64.888M |
64.888M |
Capital
Stock
|
- |
64.888M |
64.888M |
64.888M |
64.888M |
Retained
Earnings
|
-37.209M |
-31.544M |
-28.741M |
-15.768M |
-10.405M |
Good
Will
|
1.971M |
1.971M |
1.971M |
1.971M |
1.971M |
Other
Assets
|
- |
33.476M |
53.237M |
9M |
8.589M |
Cash
|
24.856M |
5.606M |
2.969M |
12.956M |
11.049M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
32.335M |
37.645M |
62.93M |
46.367M |
41.375M |
Current
Deferred
Revenue
|
- |
16.235M |
25.205M |
19.06M |
15.686M |
Net
Debt
|
-0.993M |
5.908M |
43.922M |
31.478M |
39.429M |
Short
Term
Debt
|
2.309M |
3.567M |
21.029M |
9.552M |
11.61M |
Short
Long
Term
Debt
|
- |
3.567M |
21.029M |
9.552M |
11.61M |
Short
Long
Term
Debt
Total
|
23.863M |
11.514M |
46.891M |
44.434M |
50.478M |
Other
Stockholder
Equity
|
0M |
-116.794M |
-82.26M |
-83.995M |
-89.358M |
Property
Plant
Equipment
|
- |
58.6M |
144.839M |
182.656M |
181.459M |
Total
Current
Assets
|
117.785M |
75.147M |
46.109M |
59.29M |
54.769M |
Long
Term
Investments
|
- |
13.405M |
11.019M |
9.978M |
13.816M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
45.638M |
27.567M |
10.774M |
17.329M |
3.564M |
Long
Term
Debt
|
- |
4.348M |
25.862M |
32.034M |
33.001M |
Inventory
|
29.704M |
36.74M |
23.469M |
18.146M |
30.693M |
Accounts
Payable
|
2.79M |
8.692M |
9.788M |
9.553M |
8.556M |
Accumulated
Other
Comprehensive
Income
|
116.896M |
91.926M |
87.368M |
81.939M |
73.793M |
Non
Currrent
Assets
Other
|
- |
6.73M |
45.238M |
41.589M |
48.322M |
Non
Current
Assets
Total
|
103.133M |
107.452M |
211.066M |
203.605M |
205.835M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
7.947M |
25.862M |
34.882M |
38.868M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
79.994M |
0.448M |
-5.217M |
2.54M |
4.973M |
Total
Cashflows
From
Investing
Activities
|
79.994M |
9.326M |
-5.217M |
-3.643M |
-13.113M |
Total
Cash
From
Financing
Activities
|
-65.1M |
-12.85M |
-15.146M |
-11.928M |
9.349M |
Net
Income
|
-2.803M |
-12.973M |
-5.363M |
-12.019M |
25.787M |
Change
In
Cash
|
2.637M |
-9.987M |
1.907M |
-4.469M |
5.162M |
Begin
Period
Cash
Flow
|
2.969M |
12.956M |
11.049M |
15.518M |
10.356M |
End
Period
Cash
Flow
|
5.606M |
2.969M |
12.956M |
11.049M |
15.518M |
Total
Cash
From
Operating
Activities
|
-12.257M |
-3.227M |
22.27M |
11.102M |
9.934M |
Depreciation
|
6.318M |
8.544M |
11.271M |
13.094M |
8.633M |
Other
Cashflows
From
Investing
Activities
|
90.192M |
20.623M |
0.332M |
3.341M |
-5.595M |
Dividends
Paid
|
- |
0M |
0.84M |
7.86M |
14.596M |
Change
To
Inventory
|
-14.224M |
-5.127M |
13.565M |
-6.521M |
-13.143M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
0M |
34.996M |
Other
Cashflows
From
Financing
Activities
|
-1.416M |
9.958M |
-4.76M |
-0.277M |
-4.698M |
Capital
Expenditures
|
4.104M |
9.375M |
3.427M |
3.23M |
4.182M |
Change
In
Working
Capital
|
-3.18M |
2.132M |
4.755M |
7.389M |
0.184M |
Other
Non
Cash
Items
|
-15.772M |
1.202M |
16.362M |
10.027M |
-34.42M |
Free
Cash
Flow
|
-16.361M |
-12.602M |
18.843M |
7.872M |
-4.182M |