Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-6.187M |
-0.165M |
-1.171M |
1.679M |
1.704M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-5.709M |
0.786M |
-0.271M |
3.891M |
2.693M |
Selling
General
Administrative
|
8.195M |
7.875M |
8.677M |
8.899M |
8.598M |
Gross
Profit
|
9.664M |
13.264M |
14.619M |
17.291M |
16.368M |
Reconciled
Depreciation
|
4.878M |
4.834M |
4.081M |
2.047M |
1.952M |
Ebit
|
-2.083M |
1.862M |
2.921M |
4.594M |
3.887M |
Ebitda
|
2.795M |
6.849M |
7.002M |
6.641M |
5.839M |
Depreciation
And
Amortization
|
4.878M |
4.987M |
4.081M |
2.047M |
1.952M |
Operating
Income
|
-0.945M |
1.824M |
2.9M |
4.576M |
3.887M |
Other
Operating
Expenses
|
98.516M |
85.312M |
84.699M |
78.737M |
71.491M |
Interest
Expense
|
1.817M |
2.027M |
1.28M |
2.915M |
2.183M |
Tax
Provision
|
-0.478M |
-0.951M |
-0.9M |
-2.212M |
-0.989M |
Interest
Income
|
2.777M |
0.045M |
1.287M |
2.829M |
2.114M |
Net
Interest
Income
|
-2.927M |
-1.982M |
-1.269M |
-2.915M |
-2.159M |
Income
Tax
Expense
|
-0.478M |
-0.951M |
-0.9M |
-2.212M |
-0.989M |
Total
Revenue
|
94.38M |
86.675M |
85.097M |
82.252M |
73.275M |
Total
Operating
Expenses
|
15.626M |
15.695M |
15.734M |
14.857M |
14.584M |
Cost
Of
Revenue
|
84.716M |
73.411M |
70.478M |
64.961M |
56.907M |
Total
Other
Income
Expense
Net
|
-2.176M |
-0.739M |
-2.868M |
0.095M |
-2.183M |
Net
Income
From
Continuing
Ops
|
-5.709M |
0.786M |
-0.271M |
3.891M |
2.693M |
Net
Income
Applicable
To
Common
Shares
|
-5.709M |
0.786M |
-0.271M |
3.891M |
2.693M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
73.896M |
77.725M |
79.731M |
69.174M |
66.8M |
Intangible
Assets
|
- |
0.164M |
0.323M |
0.383M |
0.328M |
Other
Current
Assets
|
9.677M |
11.158M |
10.294M |
8.051M |
9.556M |
Total
Liab
|
61.051M |
60.507M |
57.356M |
47.249M |
45.064M |
Total
Stockholder
Equity
|
12.845M |
17.218M |
22.375M |
21.925M |
21.736M |
Other
Current
Liab
|
8.456M |
8.868M |
8.275M |
7.83M |
10.52M |
Common
Stock
|
120.785M |
120.785M |
120.785M |
120.785M |
120.785M |
Capital
Stock
|
- |
120.785M |
120.785M |
120.785M |
120.785M |
Retained
Earnings
|
-115.021M |
-110.25M |
-104.541M |
-105.326M |
-105.056M |
Good
Will
|
- |
0M |
2.287M |
2.287M |
2.287M |
Other
Assets
|
- |
5.53M |
5.052M |
4.101M |
3.201M |
Cash
|
5.263M |
5.611M |
3.021M |
2.353M |
1.69M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
44.27M |
27.56M |
27.668M |
21.182M |
22.696M |
Current
Deferred
Revenue
|
13.34M |
-6.721M |
-5.692M |
-5.739M |
-8.375M |
Net
Debt
|
20.89M |
34.11M |
27.396M |
24.77M |
25.163M |
Short
Term
Debt
|
13.521M |
11.924M |
5.692M |
5.739M |
8.375M |
Short
Long
Term
Debt
|
- |
10.068M |
4.064M |
4.464M |
7.316M |
Short
Long
Term
Debt
Total
|
26.153M |
39.721M |
30.417M |
27.123M |
26.853M |
Other
Stockholder
Equity
|
- |
6.683M |
6.131M |
6.466M |
6.007M |
Property
Plant
Equipment
|
- |
25.304M |
29.227M |
31.521M |
32.668M |
Total
Current
Assets
|
45.838M |
43.683M |
39.798M |
30.882M |
30.603M |
Long
Term
Investments
|
- |
3.044M |
3.044M |
- |
- |
Short
Term
Investments
|
- |
0M |
0.891M |
0.733M |
0.718M |
Net
Receivables
|
22.169M |
12.297M |
9.043M |
8.845M |
7.716M |
Long
Term
Debt
|
- |
12.1M |
7.282M |
3.205M |
1.505M |
Inventory
|
8.729M |
12.902M |
14.91M |
9.66M |
10.136M |
Accounts
Payable
|
8.953M |
13.489M |
19.393M |
13.352M |
12.176M |
Accumulated
Other
Comprehensive
Income
|
7.081M |
6.683M |
6.131M |
6.466M |
6.007M |
Non
Currrent
Assets
Other
|
- |
- |
- |
-34.191M |
-32.996M |
Non
Current
Assets
Total
|
28.058M |
34.042M |
39.933M |
38.292M |
36.197M |
Capital
Lease
Obligations
|
- |
17.553M |
19.071M |
19.454M |
18.032M |
Long
Term
Debt
Total
|
- |
27.797M |
24.725M |
21.384M |
18.478M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
0.493M |
-1.5M |
-5.069M |
-5.514M |
-2.206M |
Total
Cashflows
From
Investing
Activities
|
0.493M |
-3.257M |
-5.069M |
-5.514M |
-2.206M |
Total
Cash
From
Financing
Activities
|
0.617M |
0.87M |
-2.299M |
-0.411M |
6.244M |
Net
Income
|
-5.709M |
0.786M |
-0.271M |
3.891M |
2.693M |
Change
In
Cash
|
2.59M |
0.668M |
0.663M |
-5.643M |
4.471M |
Begin
Period
Cash
Flow
|
3.021M |
2.353M |
1.69M |
7.333M |
2.862M |
End
Period
Cash
Flow
|
5.611M |
3.021M |
2.353M |
1.69M |
7.333M |
Total
Cash
From
Operating
Activities
|
1.907M |
3.335M |
7.832M |
0.177M |
0.363M |
Depreciation
|
4.719M |
4.681M |
3.981M |
3.626M |
1.952M |
Other
Cashflows
From
Investing
Activities
|
1.383M |
0.104M |
0.357M |
0.488M |
2.895M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
2.008M |
-5.25M |
0.476M |
-1.675M |
1.554M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
11.667M |
Other
Cashflows
From
Financing
Activities
|
15.763M |
5.407M |
7.996M |
8.246M |
4.949M |
Capital
Expenditures
|
0.89M |
1.861M |
2.289M |
6.002M |
5.101M |
Change
In
Working
Capital
|
-2.113M |
-7.689M |
0.851M |
-2.262M |
0.024M |
Other
Non
Cash
Items
|
2.897M |
-2.132M |
4.122M |
-7.34M |
-4.645M |
Free
Cash
Flow
|
1.017M |
1.474M |
5.543M |
-5.825M |
-4.738M |