Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-32.801M |
-22.732M |
-4.771M |
7.653M |
-4.596M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-32.801M |
-30.589M |
-4.762M |
-4.559M |
-5.759M |
Selling
General
Administrative
|
29.866M |
7.474M |
2.979M |
3.035M |
2.47M |
Gross
Profit
|
- |
- |
- |
- |
-0.132M |
Reconciled
Depreciation
|
0.32M |
0.199M |
0.023M |
0.017M |
0.006M |
Ebit
|
-33.483M |
-14.866M |
-4.558M |
7.95M |
-3.433M |
Ebitda
|
-33.163M |
-14.667M |
-4.535M |
7.967M |
-3.427M |
Depreciation
And
Amortization
|
0.32M |
0.199M |
0.023M |
0.017M |
0.006M |
Operating
Income
|
-33.483M |
-14.866M |
-4.558M |
7.95M |
-3.433M |
Other
Operating
Expenses
|
33.483M |
14.866M |
4.558M |
4.001M |
2.608M |
Interest
Expense
|
- |
0.009M |
0M |
0.298M |
1.163M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
0.112M |
0.009M |
0.009M |
0.721M |
2.087M |
Net
Interest
Income
|
0.112M |
0.009M |
0.009M |
-0.26M |
-1.065M |
Income
Tax
Expense
|
-0.112M |
7.857M |
-0.009M |
12.211M |
1.163M |
Total
Revenue
|
0.698M |
0.009M |
0.055M |
0.147M |
0.098M |
Total
Operating
Expenses
|
33.483M |
14.866M |
4.558M |
4.001M |
2.608M |
Cost
Of
Revenue
|
- |
- |
- |
- |
0.132M |
Total
Other
Income
Expense
Net
|
0.571M |
-7.866M |
-0.213M |
-0.298M |
-1.163M |
Net
Income
From
Continuing
Ops
|
-32.801M |
-22.732M |
-4.771M |
7.653M |
-4.596M |
Net
Income
Applicable
To
Common
Shares
|
-29.387M |
-22.732M |
-4.771M |
7.653M |
-4.596M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
72.587M |
91.483M |
73.72M |
61.587M |
62.381M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
3.632M |
- |
0.08M |
0.085M |
0.084M |
Total
Liab
|
2.514M |
2.6M |
2.861M |
6.292M |
6.513M |
Total
Stockholder
Equity
|
53.192M |
71.108M |
70.859M |
55.295M |
55.868M |
Other
Current
Liab
|
0.221M |
0M |
0M |
0.028M |
0.243M |
Common
Stock
|
166.874M |
166.874M |
140.805M |
107.718M |
99.893M |
Capital
Stock
|
- |
166.874M |
140.805M |
107.718M |
99.893M |
Retained
Earnings
|
-121.811M |
-104.53M |
-75.144M |
-52.412M |
-47.641M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0.064M |
0.064M |
0M |
0.219M |
Cash
|
7.626M |
25.852M |
9.479M |
2.68M |
2.546M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
2.153M |
2.466M |
2.655M |
0.605M |
0.655M |
Current
Deferred
Revenue
|
- |
0.18M |
0.096M |
-0.11M |
- |
Net
Debt
|
-7.413M |
-25.573M |
-9.163M |
3.006M |
3.311M |
Short
Term
Debt
|
0.213M |
0.145M |
0.11M |
0.11M |
0.03M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
0.213M |
0.279M |
0.317M |
5.687M |
5.857M |
Other
Stockholder
Equity
|
-0.001M |
-0.062M |
-0.066M |
-0.055M |
-0.052M |
Property
Plant
Equipment
|
- |
65.138M |
63.114M |
58.081M |
59.461M |
Total
Current
Assets
|
11.359M |
26.274M |
10.534M |
3.498M |
2.692M |
Long
Term
Investments
|
- |
0.072M |
0.072M |
0.008M |
0.008M |
Short
Term
Investments
|
- |
-0.072M |
-0.072M |
0.03M |
0.03M |
Net
Receivables
|
0.116M |
0.251M |
0.974M |
0.732M |
0.032M |
Long
Term
Debt
|
- |
- |
0M |
5.687M |
5.857M |
Inventory
|
0.101M |
- |
- |
- |
- |
Accounts
Payable
|
1.719M |
2.14M |
2.448M |
0.577M |
0.412M |
Accumulated
Other
Comprehensive
Income
|
8.129M |
8.764M |
5.198M |
-0.011M |
3.616M |
Non
Currrent
Assets
Other
|
0.064M |
- |
- |
- |
0.219M |
Non
Current
Assets
Total
|
61.228M |
65.21M |
63.186M |
58.089M |
59.688M |
Capital
Lease
Obligations
|
- |
0.279M |
0.317M |
- |
- |
Long
Term
Debt
Total
|
- |
0.134M |
0.206M |
5.687M |
5.857M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Investments
|
-0.76M |
-0.37M |
-0.24M |
0M |
-0.668M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.37M |
-0.24M |
0M |
-0.73M |
Total
Cash
From
Financing
Activities
|
-0.221M |
25.945M |
19.216M |
4.634M |
4.17M |
Net
Income
|
-17.281M |
-29.387M |
-22.732M |
-4.771M |
7.653M |
Change
In
Cash
|
-18.227M |
16.373M |
6.799M |
0.134M |
0.369M |
Begin
Period
Cash
Flow
|
25.852M |
9.479M |
2.68M |
2.546M |
2.177M |
End
Period
Cash
Flow
|
7.626M |
25.852M |
9.479M |
2.68M |
2.546M |
Total
Cash
From
Operating
Activities
|
-17.446M |
-9.225M |
-12.129M |
-4.468M |
-2.989M |
Depreciation
|
0.483M |
0.32M |
0.199M |
0.023M |
0.017M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
0M |
0M |
-0.001M |
Dividends
Paid
|
- |
1.364M |
1.342M |
2.814M |
0.231M |
Change
To
Inventory
|
- |
0.313M |
-1.944M |
0.05M |
-0.419M |
Sale
Purchase
Of
Stock
|
- |
-1.514M |
-1.382M |
-0.403M |
-0.231M |
Other
Cashflows
From
Financing
Activities
|
-0.221M |
-0.124M |
-13.872M |
-3.22M |
-0.028M |
Capital
Expenditures
|
0.761M |
0.37M |
0.24M |
0M |
0.104M |
Change
In
Working
Capital
|
0.244M |
0.41M |
1.702M |
-0.895M |
0.394M |
Other
Non
Cash
Items
|
-2.415M |
19.657M |
7.471M |
1.901M |
-11.365M |
Free
Cash
Flow
|
-18.208M |
-9.595M |
-12.369M |
-4.469M |
-3.092M |