Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-11.338M |
-11.709M |
-10.933M |
-12.852M |
-10.495M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-11.338M |
-11.721M |
-12.477M |
-16.284M |
-14.091M |
Selling
General
Administrative
|
4.393M |
2.877M |
2.467M |
1.172M |
1.095M |
Gross
Profit
|
- |
- |
- |
- |
0.185M |
Reconciled
Depreciation
|
0.445M |
0.395M |
0.37M |
0.019M |
0.043M |
Ebit
|
-11.329M |
-11.697M |
-10.127M |
-9.922M |
-6.899M |
Ebitda
|
-10.884M |
-11.302M |
-9.757M |
-9.903M |
-6.856M |
Depreciation
And
Amortization
|
0.445M |
0.395M |
0.37M |
0.019M |
0.043M |
Operating
Income
|
-11.329M |
-11.697M |
-10.127M |
-9.922M |
-6.899M |
Other
Operating
Expenses
|
12.05M |
12.194M |
11.139M |
12.404M |
10.401M |
Interest
Expense
|
0.009M |
0.012M |
0.806M |
2.93M |
3.596M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
0.324M |
0.047M |
0.532M |
0.95M |
0.46M |
Net
Interest
Income
|
0.324M |
0.035M |
-0.532M |
-0.95M |
-0.46M |
Income
Tax
Expense
|
0.397M |
0.012M |
1.544M |
3.432M |
3.596M |
Total
Revenue
|
0M |
0M |
0M |
0M |
0.185M |
Total
Operating
Expenses
|
12.05M |
12.194M |
11.139M |
12.404M |
10.401M |
Cost
Of
Revenue
|
3.709M |
2.792M |
1.802M |
0.851M |
0.941M |
Total
Other
Income
Expense
Net
|
0.388M |
-0.012M |
-0.806M |
-2.93M |
-3.596M |
Net
Income
From
Continuing
Ops
|
-11.338M |
-11.709M |
-10.933M |
-12.852M |
-10.495M |
Net
Income
Applicable
To
Common
Shares
|
-11.338M |
-11.709M |
-10.933M |
-12.852M |
-10.495M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
86.85M |
141.344M |
140.635M |
124.939M |
139.658M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
- |
0.399M |
0.328M |
0.191M |
0.132M |
Total
Liab
|
65.015M |
65.311M |
65.105M |
64.81M |
78.387M |
Total
Stockholder
Equity
|
21.835M |
76.033M |
75.53M |
60.129M |
61.271M |
Other
Current
Liab
|
0.785M |
0.003M |
0.001M |
0.005M |
0.029M |
Common
Stock
|
282.494M |
276.573M |
265.071M |
238.266M |
228.796M |
Capital
Stock
|
- |
276.573M |
265.071M |
238.266M |
228.796M |
Retained
Earnings
|
-261.56M |
-201.52M |
-190.182M |
-178.473M |
-167.54M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
3.5M |
3.5M |
3.5M |
3.5M |
Cash
|
1.434M |
5.701M |
11.089M |
7.903M |
45.236M |
Cash
And
Equivalents
|
- |
- |
0M |
0M |
45M |
Total
Current
Liabilities
|
1.608M |
3.158M |
2.266M |
6.372M |
30.152M |
Current
Deferred
Revenue
|
0.104M |
2.384M |
1.01M |
4.524M |
4.125M |
Net
Debt
|
-1.164M |
-5.329M |
-10.57M |
-7.244M |
-20.52M |
Short
Term
Debt
|
0.27M |
0.154M |
0.147M |
0.14M |
24.716M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
24.716M |
Short
Long
Term
Debt
Total
|
0.27M |
0.372M |
0.519M |
0.659M |
24.716M |
Other
Stockholder
Equity
|
- |
-0.075M |
-0.075M |
-0.06M |
-0.061M |
Property
Plant
Equipment
|
- |
131.358M |
125.185M |
112.62M |
90.277M |
Total
Current
Assets
|
1.991M |
6.486M |
11.95M |
8.819M |
45.881M |
Long
Term
Investments
|
- |
3.5M |
3.5M |
3.5M |
3.5M |
Short
Term
Investments
|
- |
- |
0M |
0.036M |
0.012M |
Net
Receivables
|
0.557M |
0.785M |
0.861M |
0.88M |
0.633M |
Long
Term
Debt
|
- |
- |
- |
- |
0M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
0.449M |
0.617M |
1.108M |
1.703M |
1.282M |
Accumulated
Other
Comprehensive
Income
|
0.901M |
0.98M |
0.641M |
0.336M |
0.015M |
Non
Currrent
Assets
Other
|
60.328M |
- |
- |
- |
- |
Non
Current
Assets
Total
|
84.859M |
134.858M |
128.685M |
116.12M |
93.777M |
Capital
Lease
Obligations
|
- |
0.372M |
0.519M |
0.659M |
- |
Long
Term
Debt
Total
|
- |
0.218M |
0.372M |
0.519M |
0M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-6.431M |
-12.39M |
-11.892M |
35M |
-35.012M |
Total
Cashflows
From
Investing
Activities
|
-6.431M |
-12.39M |
-11.892M |
31.738M |
-37.386M |
Total
Cash
From
Financing
Activities
|
11.305M |
26.653M |
-15.949M |
-1.654M |
69.889M |
Net
Income
|
-0.011M |
-0.012M |
-0.011M |
-0.013M |
-14.091M |
Change
In
Cash
|
-5.388M |
3.186M |
-37.333M |
20.103M |
23.085M |
Begin
Period
Cash
Flow
|
11.089M |
7.903M |
45.236M |
25.133M |
2.048M |
End
Period
Cash
Flow
|
5.701M |
11.089M |
7.903M |
45.236M |
25.133M |
Total
Cash
From
Operating
Activities
|
-0.01M |
-0.011M |
-0.009M |
-0.01M |
-9.418M |
Depreciation
|
0M |
0M |
0M |
0M |
0.043M |
Other
Cashflows
From
Investing
Activities
|
- |
0.498M |
0.498M |
35M |
-34.976M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
11.461M |
26.805M |
9.468M |
0M |
70.915M |
Other
Cashflows
From
Financing
Activities
|
-0.156M |
-0.152M |
-0.302M |
-1.654M |
-0.984M |
Capital
Expenditures
|
6.431M |
12.39M |
11.892M |
3.262M |
2.41M |
Change
In
Working
Capital
|
0M |
0M |
-0M |
0.001M |
0.624M |
Other
Non
Cash
Items
|
0.001M |
0M |
0.001M |
0.003M |
10.452M |
Free
Cash
Flow
|
-6.441M |
-12.401M |
-11.901M |
-3.272M |
-2.41M |