Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-81.859M |
-49.145M |
-13.581M |
-13.762M |
-18.563M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-81.859M |
-49.145M |
-13.581M |
-13.762M |
-18.294M |
Selling
General
Administrative
|
31.883M |
41.502M |
11.82M |
10.133M |
7.224M |
Gross
Profit
|
4.062M |
3.723M |
3.199M |
2.067M |
0.753M |
Reconciled
Depreciation
|
- |
5.815M |
1.698M |
1.38M |
0.495M |
Ebit
|
-84.009M |
-45.107M |
-11.268M |
-10.099M |
-15.673M |
Ebitda
|
-77.086M |
-41.107M |
-9.993M |
-9.151M |
-15.327M |
Depreciation
And
Amortization
|
6.924M |
4M |
1.276M |
0.948M |
0.347M |
Operating
Income
|
-84.009M |
-66.417M |
-15.926M |
-14.738M |
-15.673M |
Other
Operating
Expenses
|
87.159M |
51.48M |
22.972M |
20.176M |
16.654M |
Interest
Expense
|
- |
1.436M |
0.172M |
3.663M |
1.096M |
Tax
Provision
|
0M |
0M |
0M |
0M |
-0.384M |
Interest
Income
|
0.443M |
0.011M |
0.035M |
0.001M |
0.005M |
Net
Interest
Income
|
- |
-2.075M |
-0.194M |
-5.33M |
-1.56M |
Income
Tax
Expense
|
- |
2.01M |
0.886M |
4.243M |
-0.269M |
Total
Revenue
|
7.939M |
5.791M |
3.928M |
2.923M |
1.273M |
Total
Operating
Expenses
|
83.282M |
49.412M |
15.207M |
12.747M |
16.134M |
Cost
Of
Revenue
|
3.877M |
2.068M |
0.729M |
0.856M |
0.519M |
Total
Other
Income
Expense
Net
|
2.15M |
-2.028M |
-1.427M |
0.58M |
-2.889M |
Net
Income
From
Continuing
Ops
|
- |
-71.441M |
-18.076M |
-20.029M |
-26.122M |
Net
Income
Applicable
To
Common
Shares
|
-27.864M |
-71.441M |
-18.076M |
-20.029M |
-26.122M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
263.343M |
407.509M |
302.378M |
152.414M |
51.711M |
Intangible
Assets
|
0.015M |
0.292M |
0.389M |
0.474M |
0.657M |
Other
Current
Assets
|
- |
17.062M |
21.996M |
3.185M |
0.152M |
Total
Liab
|
79.407M |
75.455M |
51.743M |
13.871M |
5.995M |
Total
Stockholder
Equity
|
183.936M |
332.054M |
250.635M |
138.543M |
45.716M |
Other
Current
Liab
|
- |
6.4M |
3.874M |
0.233M |
0.068M |
Common
Stock
|
- |
496.647M |
315.528M |
175.209M |
68.61M |
Capital
Stock
|
338.425M |
- |
458.677M |
233.197M |
99.852M |
Retained
Earnings
|
-184.848M |
-203.589M |
-105.508M |
-61.56M |
-43.878M |
Good
Will
|
11.975M |
17.59M |
11.951M |
11.984M |
11.964M |
Other
Assets
|
- |
0.248M |
0M |
0.157M |
0M |
Cash
|
78.714M |
145.479M |
142.455M |
102.681M |
26.666M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
7.84M |
12.434M |
7.875M |
4.023M |
2.755M |
Current
Deferred
Revenue
|
- |
- |
0.003M |
1.903M |
1.818M |
Net
Debt
|
- |
-145.479M |
-100.23M |
-92.316M |
-23.139M |
Short
Term
Debt
|
- |
0M |
1.351M |
0.517M |
0.286M |
Short
Long
Term
Debt
|
0.174M |
- |
0.174M |
0.277M |
0.275M |
Short
Long
Term
Debt
Total
|
- |
- |
42.225M |
10.365M |
3.526M |
Other
Stockholder
Equity
|
- |
38.996M |
0M |
0M |
0M |
Property
Plant
Equipment
|
- |
132.444M |
161.845M |
42.093M |
15.463M |
Total
Current
Assets
|
89.153M |
170.61M |
161.903M |
108.212M |
28.448M |
Long
Term
Investments
|
16.667M |
- |
24.18M |
- |
- |
Short
Term
Investments
|
- |
- |
7.546M |
- |
- |
Net
Receivables
|
3.035M |
3.419M |
2.448M |
1.535M |
0.844M |
Long
Term
Debt
|
63.221M |
35.078M |
52.152M |
5.987M |
1.937M |
Inventory
|
2.001M |
4.65M |
1.868M |
2.089M |
0.939M |
Accounts
Payable
|
1.342M |
6.035M |
2.647M |
1.37M |
0.582M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
40.615M |
24.894M |
20.983M |
Non
Currrent
Assets
Other
|
1.255M |
-236.651M |
0.167M |
0.118M |
0.017M |
Non
Current
Assets
Total
|
174.19M |
236.651M |
140.476M |
44.202M |
23.262M |
Capital
Lease
Obligations
|
4.826M |
- |
7.756M |
7.531M |
2.92M |
Long
Term
Debt
Total
|
- |
39.903M |
59.418M |
13.107M |
4.716M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
- |
-17.616M |
-26.416M |
-5.502M |
-7.354M |
Total
Cashflows
From
Investing
Activities
|
-47.126M |
-147.35M |
-26.416M |
-5.502M |
-7.354M |
Total
Cash
From
Financing
Activities
|
-2.285M |
171.51M |
99.697M |
30.235M |
11.808M |
Net
Income
|
-81.859M |
-49.145M |
-17.932M |
-19.46M |
-18.294M |
Change
In
Cash
|
69.912M |
48.443M |
73.523M |
22.505M |
3.984M |
Begin
Period
Cash
Flow
|
136.829M |
94.012M |
29.158M |
4.16M |
0.256M |
End
Period
Cash
Flow
|
206.741M |
142.455M |
102.681M |
26.666M |
4.24M |
Total
Cash
From
Operating
Activities
|
-55.426M |
-27.759M |
-8.118M |
-5.433M |
-2.801M |
Depreciation
|
7.556M |
4M |
1.686M |
1.715M |
0.347M |
Other
Cashflows
From
Investing
Activities
|
1.906M |
-14.131M |
-0.134M |
-0.016M |
-0.001M |
Dividends
Paid
|
- |
-39.459M |
-10.816M |
-5.749M |
30.193M |
Change
To
Inventory
|
-4.065M |
0.166M |
0.166M |
0.166M |
- |
Sale
Purchase
Of
Stock
|
- |
-7.909M |
-7.909M |
-1.309M |
-1.309M |
Other
Cashflows
From
Financing
Activities
|
-1.008M |
76.43M |
15.69M |
10.598M |
11.848M |
Capital
Expenditures
|
72.023M |
79.525M |
19.658M |
3.669M |
1.322M |
Change
In
Working
Capital
|
-5.176M |
1.076M |
-2.161M |
-0.949M |
0.005M |
Other
Non
Cash
Items
|
18.877M |
-0.164M |
8.128M |
12.313M |
25.627M |
Free
Cash
Flow
|
-127.449M |
-107.284M |
-27.776M |
-9.102M |
-4.124M |