Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
76.472M |
76.365M |
67.017M |
32.354M |
30.511M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
76.472M |
76.365M |
67.017M |
32.206M |
32.206M |
Selling
General
Administrative
|
30.66M |
29.425M |
23.932M |
18.459M |
19.216M |
Gross
Profit
|
13.759M |
9.866M |
5.509M |
-1.379M |
20.5M |
Reconciled
Depreciation
|
1.557M |
0.992M |
2.384M |
0.774M |
0.072M |
Ebit
|
5.944M |
8.177M |
1.168M |
-3.312M |
30.654M |
Ebitda
|
7.501M |
10.499M |
3.552M |
-2.538M |
30.726M |
Depreciation
And
Amortization
|
1.557M |
2.322M |
2.384M |
0.774M |
0.072M |
Operating
Income
|
7.191M |
9.507M |
2.631M |
-3.31M |
30.654M |
Other
Operating
Expenses
|
100.959M |
93.546M |
84.703M |
49.802M |
19.265M |
Interest
Expense
|
6.064M |
2.382M |
0.65M |
0.641M |
0.105M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
69.98M |
0.126M |
0.112M |
35.926M |
34.274M |
Net
Interest
Income
|
-5.337M |
0.126M |
-0.538M |
-0.472M |
0.143M |
Income
Tax
Expense
|
-1.247M |
-1.33M |
-1.463M |
0.146M |
0.105M |
Total
Revenue
|
45.727M |
40.264M |
30.284M |
18.228M |
20.5M |
Total
Operating
Expenses
|
68.991M |
63.148M |
59.928M |
30.195M |
19.265M |
Cost
Of
Revenue
|
31.968M |
30.398M |
24.775M |
19.607M |
18.723M |
Total
Other
Income
Expense
Net
|
69.281M |
66.858M |
64.386M |
35.664M |
-0.143M |
Net
Income
From
Continuing
Ops
|
76.472M |
76.365M |
67.017M |
32.354M |
30.511M |
Net
Income
Applicable
To
Common
Shares
|
76.472M |
76.365M |
67.017M |
32.206M |
30.549M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
582.992M |
552.636M |
536.758M |
366.2M |
238.633M |
Intangible
Assets
|
1.721M |
1.821M |
1.921M |
0.167M |
1.026M |
Other
Current
Assets
|
-74.69M |
3.716M |
143.367M |
-45.653M |
-13.579M |
Total
Liab
|
127.098M |
130.063M |
134.574M |
122.308M |
50.086M |
Total
Stockholder
Equity
|
455.894M |
422.573M |
402.184M |
243.892M |
188.547M |
Other
Current
Liab
|
17.891M |
28.734M |
11.874M |
18.106M |
13.794M |
Common
Stock
|
480.972M |
418.479M |
412.066M |
266.274M |
237.663M |
Capital
Stock
|
430.735M |
418.479M |
412.066M |
266.274M |
237.663M |
Retained
Earnings
|
65.061M |
47.376M |
37.217M |
28.112M |
-1.056M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
572.857M |
5.585M |
2.736M |
2.565M |
4.335M |
Cash
|
32.565M |
27.616M |
38.265M |
96.136M |
16.066M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
19.238M |
29.742M |
13.989M |
20.621M |
17.771M |
Current
Deferred
Revenue
|
-1.761M |
-20.494M |
-9.638M |
-1.397M |
-1.587M |
Net
Debt
|
76.863M |
92.878M |
83.391M |
6.792M |
17.762M |
Short
Term
Debt
|
1.892M |
20.494M |
1.308M |
1.397M |
1.587M |
Short
Long
Term
Debt
|
1.892M |
20.494M |
1.308M |
1.397M |
1.587M |
Short
Long
Term
Debt
Total
|
109.428M |
120.494M |
121.656M |
102.928M |
33.828M |
Other
Stockholder
Equity
|
-50.237M |
-465.855M |
-449.283M |
-294.386M |
-236.607M |
Property
Plant
Equipment
|
- |
0.412M |
1.695M |
3.067M |
3.985M |
Total
Current
Assets
|
221.81M |
212.753M |
202.154M |
173.444M |
67.42M |
Long
Term
Investments
|
493.796M |
332.065M |
328.252M |
244.048M |
194.778M |
Short
Term
Investments
|
138.484M |
140.994M |
127.331M |
51.074M |
19.97M |
Net
Receivables
|
42.125M |
24.632M |
23.258M |
17.361M |
16.387M |
Long
Term
Debt
|
107.536M |
100M |
120.348M |
101.531M |
30M |
Inventory
|
-152.256M |
- |
-137.497M |
48.509M |
15.635M |
Accounts
Payable
|
1.216M |
1.008M |
10.445M |
2.515M |
3.977M |
Accumulated
Other
Comprehensive
Income
|
-39.902M |
-43.282M |
-47.099M |
-50.494M |
-48.06M |
Non
Currrent
Assets
Other
|
-151.334M |
-334.298M |
-331.868M |
-190.191M |
-166.878M |
Non
Current
Assets
Total
|
361.182M |
334.298M |
331.868M |
190.191M |
166.878M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
100M |
120.348M |
101.531M |
32.241M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-2.96M |
-138.02M |
-5.404M |
-34.765M |
-51.291M |
Total
Cashflows
From
Investing
Activities
|
-2.96M |
-135.723M |
-5.794M |
-35.977M |
-49.774M |
Total
Cash
From
Financing
Activities
|
-62.73M |
92.778M |
52.893M |
3.229M |
46.072M |
Net
Income
|
76.472M |
76.365M |
67.017M |
32.206M |
30.549M |
Change
In
Cash
|
-10.649M |
-57.871M |
80.07M |
-10.654M |
17.388M |
Begin
Period
Cash
Flow
|
38.265M |
96.136M |
16.066M |
26.72M |
9.332M |
End
Period
Cash
Flow
|
27.616M |
38.265M |
96.136M |
16.066M |
26.72M |
Total
Cash
From
Operating
Activities
|
55.041M |
-14.924M |
32.971M |
22.094M |
21.09M |
Depreciation
|
1.557M |
2.322M |
2.381M |
2.493M |
0.072M |
Other
Cashflows
From
Investing
Activities
|
-2.951M |
4.31M |
-0.335M |
1.486M |
1.57M |
Dividends
Paid
|
-63.079M |
-65.881M |
-36.88M |
-27.847M |
21.465M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-0.349M |
-138.659M |
-19.773M |
-1.076M |
67.537M |
Other
Cashflows
From
Financing
Activities
|
0.349M |
158.659M |
89.773M |
31.076M |
1.718M |
Capital
Expenditures
|
0.009M |
0.013M |
0.055M |
2.698M |
0.053M |
Change
In
Working
Capital
|
-1.374M |
-5.898M |
-0.974M |
-0.445M |
5.344M |
Other
Non
Cash
Items
|
-22.988M |
-93.611M |
-36.427M |
-12.605M |
-30.621M |
Free
Cash
Flow
|
55.032M |
-14.937M |
32.916M |
19.396M |
-0.053M |