Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
12.815M |
-68.316M |
-7.217M |
-27.416M |
25.201M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
20.591M |
-46.141M |
-4.864M |
-19.397M |
17.517M |
Selling
General
Administrative
|
210.888M |
162.295M |
119.587M |
112.622M |
120.076M |
Gross
Profit
|
345M |
139.751M |
95.021M |
172.249M |
214.12M |
Reconciled
Depreciation
|
53.233M |
35.319M |
20.783M |
21.932M |
17.178M |
Ebit
|
16.971M |
-101.126M |
-1.499M |
35.516M |
27.226M |
Ebitda
|
70.204M |
-65.807M |
19.284M |
57.448M |
44.404M |
Depreciation
And
Amortization
|
53.233M |
35.319M |
20.783M |
21.932M |
17.178M |
Operating
Income
|
-18.457M |
-97.555M |
-96.892M |
-23.898M |
27.226M |
Other
Operating
Expenses
|
492.213M |
367.11M |
279.767M |
199.323M |
292.498M |
Interest
Expense
|
8.703M |
7.914M |
2.411M |
0.85M |
1.956M |
Tax
Provision
|
-7.776M |
-22.175M |
-2.353M |
-8.019M |
7.684M |
Interest
Income
|
33.954M |
0.354M |
8.435M |
4.738M |
0.689M |
Net
Interest
Income
|
-7.063M |
-7.56M |
-2.248M |
-0.294M |
-1.061M |
Income
Tax
Expense
|
-7.776M |
-22.175M |
-2.353M |
-8.019M |
7.684M |
Total
Revenue
|
628.409M |
283.144M |
167.417M |
257.423M |
314.457M |
Total
Operating
Expenses
|
385.064M |
280.553M |
196.101M |
197.473M |
192.161M |
Cost
Of
Revenue
|
283.409M |
143.393M |
72.396M |
85.174M |
100.337M |
Total
Other
Income
Expense
Net
|
59.942M |
80.046M |
96.111M |
-1.898M |
-2.025M |
Net
Income
From
Continuing
Ops
|
20.591M |
-46.141M |
-4.864M |
-19.397M |
17.517M |
Net
Income
Applicable
To
Common
Shares
|
14.362M |
-46.141M |
-3.859M |
-19.397M |
17.517M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Total
Assets
|
652.673M |
495.584M |
414.947M |
252.845M |
272.849M |
Intangible
Assets
|
0.875M |
0.906M |
0.791M |
0.181M |
0.213M |
Other
Current
Assets
|
11.133M |
11.197M |
7.994M |
5.223M |
2.997M |
Total
Liab
|
491.219M |
343.435M |
240.539M |
79.187M |
67.43M |
Total
Stockholder
Equity
|
161.454M |
152.149M |
174.408M |
173.658M |
205.419M |
Other
Current
Liab
|
15.959M |
14.277M |
12.641M |
22.061M |
22.513M |
Common
Stock
|
75.619M |
73.689M |
72.212M |
71.396M |
70.861M |
Capital
Stock
|
75.619M |
73.689M |
72.212M |
71.396M |
70.861M |
Retained
Earnings
|
67.022M |
52.66M |
97.796M |
102.66M |
131.165M |
Good
Will
|
- |
- |
0.791M |
0.181M |
0.518M |
Other
Assets
|
45.505M |
32.158M |
50.298M |
40.954M |
16.631M |
Cash
|
49.252M |
42.224M |
30.112M |
11.198M |
21.727M |
Cash
And
Equivalents
|
35.569M |
42.224M |
27.8M |
0M |
5M |
Total
Current
Liabilities
|
181.552M |
143.619M |
88.096M |
71.921M |
60.962M |
Current
Deferred
Revenue
|
61.883M |
45.029M |
30.279M |
16.027M |
24.502M |
Net
Debt
|
276.676M |
175.493M |
122.614M |
5.481M |
-13.655M |
Short
Term
Debt
|
28.534M |
31.609M |
18.384M |
14.35M |
3.852M |
Short
Long
Term
Debt
|
12.136M |
18.867M |
10.228M |
14.22M |
3.852M |
Short
Long
Term
Debt
Total
|
325.928M |
217.717M |
152.726M |
16.679M |
8.072M |
Other
Stockholder
Equity
|
-144.231M |
-127.939M |
-172.415M |
-176.274M |
1.803M |
Property
Plant
Equipment
|
416.118M |
339.757M |
287.548M |
173.7M |
203.278M |
Total
Current
Assets
|
113.645M |
103.459M |
76.201M |
38.001M |
52.2M |
Long
Term
Investments
|
78.628M |
19.304M |
0.629M |
0.009M |
0.009M |
Short
Term
Investments
|
9.138M |
15.318M |
2.051M |
2.048M |
1.968M |
Net
Receivables
|
30.525M |
25.252M |
17.391M |
18.353M |
14.037M |
Long
Term
Debt
|
223.172M |
125.154M |
72.733M |
0M |
4.22M |
Inventory
|
24.73M |
9.468M |
11.59M |
8.41M |
13.439M |
Accounts
Payable
|
75.176M |
52.704M |
26.792M |
19.483M |
10.095M |
Accumulated
Other
Comprehensive
Income
|
18.813M |
25.8M |
3.395M |
1.61M |
3.393M |
Non
Currrent
Assets
Other
|
11.964M |
10.373M |
32.248M |
19.278M |
14.734M |
Non
Current
Assets
Total
|
539.028M |
392.125M |
338.746M |
214.844M |
220.649M |
Capital
Lease
Obligations
|
90.62M |
73.696M |
69.765M |
2.459M |
- |
Long
Term
Debt
Total
|
297.394M |
186.108M |
134.342M |
2.329M |
4.22M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-122.806M |
-41.101M |
-72.689M |
-47.786M |
-13.824M |
Total
Cashflows
From
Investing
Activities
|
-122.806M |
-41.101M |
-72.595M |
-47.786M |
-13.824M |
Total
Cash
From
Financing
Activities
|
68.851M |
60.682M |
72.458M |
-3.585M |
-21.509M |
Net
Income
|
14.362M |
-46.141M |
-3.859M |
-19.397M |
17.517M |
Change
In
Cash
|
7.028M |
12.112M |
18.914M |
-10.529M |
-2.292M |
Begin
Period
Cash
Flow
|
42.224M |
30.112M |
11.198M |
21.727M |
24.019M |
End
Period
Cash
Flow
|
49.252M |
42.224M |
30.112M |
11.198M |
21.727M |
Total
Cash
From
Operating
Activities
|
60.983M |
-7.469M |
19.051M |
40.842M |
33.041M |
Depreciation
|
52.889M |
35.075M |
20.671M |
21.811M |
17.178M |
Other
Cashflows
From
Investing
Activities
|
-98.968M |
0.354M |
0.163M |
0.556M |
0.895M |
Dividends
Paid
|
- |
- |
-93.792M |
-8.725M |
13.027M |
Change
To
Inventory
|
-15.345M |
8.086M |
-0.535M |
1.781M |
2.44M |
Sale
Purchase
Of
Stock
|
- |
0M |
-0.446M |
-0.623M |
1.008M |
Other
Cashflows
From
Financing
Activities
|
89.003M |
70.846M |
186.157M |
26.761M |
-0.385M |
Capital
Expenditures
|
23.838M |
22.182M |
13.722M |
17.874M |
18.03M |
Change
In
Working
Capital
|
-22.126M |
1.729M |
-2.385M |
0.152M |
- |
Other
Non
Cash
Items
|
-6.268M |
3.597M |
2.239M |
38.428M |
-34.695M |
Free
Cash
Flow
|
37.145M |
-29.651M |
5.329M |
22.968M |
-18.03M |