Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
0.128M |
0.064M |
0.581M |
0.59M |
-0.055M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
0.128M |
0.064M |
0.535M |
0.521M |
-0.042M |
Selling
General
Administrative
|
3.872M |
3.565M |
2.975M |
2.7M |
4.012M |
Gross
Profit
|
7.52M |
6.883M |
6.303M |
6.279M |
6.571M |
Reconciled
Depreciation
|
1.713M |
1.565M |
1.212M |
1.083M |
0.87M |
Ebit
|
0.241M |
0.141M |
0.648M |
0.685M |
0.048M |
Ebitda
|
1.954M |
1.707M |
1.86M |
1.768M |
0.918M |
Depreciation
And
Amortization
|
1.713M |
1.565M |
1.212M |
1.083M |
0.87M |
Operating
Income
|
0.412M |
0.34M |
0.577M |
0.924M |
0.048M |
Other
Operating
Expenses
|
-0.283M |
-1.071M |
1.233M |
4.815M |
17.909M |
Interest
Expense
|
0.111M |
0.077M |
0.067M |
0.095M |
0.103M |
Tax
Provision
|
0M |
0M |
0.046M |
0.069M |
-0.013M |
Interest
Income
|
0M |
0M |
0M |
0.291M |
0.255M |
Net
Interest
Income
|
-0.305M |
-0.281M |
-0.26M |
-0.095M |
-0.1M |
Income
Tax
Expense
|
0.346M |
0.194M |
0.046M |
0.069M |
-0.013M |
Total
Revenue
|
14.648M |
12.349M |
13.25M |
16.497M |
17.947M |
Total
Operating
Expenses
|
7.319M |
6.654M |
5.457M |
5.432M |
6.533M |
Cost
Of
Revenue
|
7.129M |
5.467M |
6.947M |
10.218M |
11.376M |
Total
Other
Income
Expense
Net
|
0.233M |
0.117M |
-0.005M |
0.029M |
-0.103M |
Net
Income
From
Continuing
Ops
|
0.128M |
0.064M |
0.535M |
0.521M |
-0.042M |
Net
Income
Applicable
To
Common
Shares
|
0.128M |
0.064M |
0.535M |
0.521M |
-0.042M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
11.751M |
15.023M |
15.37M |
15.978M |
14.736M |
Intangible
Assets
|
- |
1.132M |
1.216M |
1.397M |
1.273M |
Other
Current
Assets
|
0.172M |
0.284M |
0.171M |
0.227M |
0.256M |
Total
Liab
|
7.009M |
6.558M |
7.032M |
7.704M |
6.873M |
Total
Stockholder
Equity
|
4.741M |
8.466M |
8.338M |
8.274M |
7.863M |
Other
Current
Liab
|
0.755M |
0.268M |
0.142M |
0.014M |
0.201M |
Common
Stock
|
6.012M |
5.594M |
5.594M |
5.594M |
5.354M |
Capital
Stock
|
- |
5.594M |
5.594M |
5.594M |
5.354M |
Retained
Earnings
|
-1.271M |
2.872M |
2.744M |
2.68M |
2.509M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
1.312M |
1.335M |
2.453M |
2.2M |
Cash
|
- |
0.22M |
0.004M |
0.746M |
1.257M |
Cash
And
Equivalents
|
- |
0.22M |
0.004M |
0.746M |
1.257M |
Total
Current
Liabilities
|
6.063M |
3.526M |
3.473M |
3.635M |
3.252M |
Current
Deferred
Revenue
|
0.298M |
0.723M |
0.638M |
0.656M |
0.613M |
Net
Debt
|
4.465M |
4.521M |
5.086M |
4.595M |
3.199M |
Short
Term
Debt
|
3.537M |
1.731M |
1.545M |
1.315M |
0.882M |
Short
Long
Term
Debt
|
- |
1.116M |
1.027M |
0.834M |
0.155M |
Short
Long
Term
Debt
Total
|
4.465M |
4.741M |
5.091M |
5.341M |
4.456M |
Other
Stockholder
Equity
|
- |
- |
-8.338M |
-8.274M |
-7.863M |
Property
Plant
Equipment
|
- |
8.457M |
8.301M |
8.114M |
5.95M |
Total
Current
Assets
|
3.471M |
4.123M |
4.519M |
5.128M |
6.297M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1.632M |
1.499M |
1.801M |
1.495M |
1.725M |
Long
Term
Debt
|
- |
2.049M |
2.482M |
2.457M |
1.503M |
Inventory
|
1.668M |
2.12M |
2.543M |
2.66M |
3.058M |
Accounts
Payable
|
1.474M |
0.803M |
1.148M |
1.651M |
1.556M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
-4.129M |
Non
Currrent
Assets
Other
|
0.135M |
0.16M |
0.182M |
0.187M |
0.018M |
Non
Current
Assets
Total
|
8.279M |
10.901M |
10.851M |
10.85M |
8.439M |
Capital
Lease
Obligations
|
- |
1.575M |
1.582M |
2.049M |
2.798M |
Long
Term
Debt
Total
|
- |
3.01M |
3.545M |
4.026M |
3.574M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-0.973M |
-0.582M |
-1.655M |
-0.327M |
-0.464M |
Total
Cashflows
From
Investing
Activities
|
-0.973M |
-0.582M |
-1.655M |
-0.327M |
-0.464M |
Total
Cash
From
Financing
Activities
|
-1.188M |
-1.104M |
-0.37M |
-1.21M |
-0.624M |
Net
Income
|
-0.197M |
0.064M |
0.535M |
0.521M |
-0.042M |
Change
In
Cash
|
0.216M |
-0.742M |
-0.512M |
0.728M |
-0.546M |
Begin
Period
Cash
Flow
|
0.004M |
0.746M |
1.257M |
0.529M |
1.075M |
End
Period
Cash
Flow
|
0.22M |
0.004M |
0.746M |
1.257M |
0.529M |
Total
Cash
From
Operating
Activities
|
2.378M |
0.944M |
1.513M |
2.265M |
0.542M |
Depreciation
|
1.549M |
1.382M |
1.043M |
0.89M |
0.87M |
Other
Cashflows
From
Investing
Activities
|
0.11M |
0.179M |
1.133M |
0.352M |
0.212M |
Dividends
Paid
|
- |
0M |
-0.12M |
0.12M |
0.12M |
Change
To
Inventory
|
-0.045M |
-0.226M |
-0.666M |
0.274M |
-0.253M |
Sale
Purchase
Of
Stock
|
- |
- |
-0.004M |
-0.004M |
- |
Other
Cashflows
From
Financing
Activities
|
-0.084M |
-0.583M |
0.24M |
-1.084M |
-0.55M |
Capital
Expenditures
|
1.083M |
0.768M |
2.788M |
0.825M |
0.676M |
Change
In
Working
Capital
|
0.43M |
-0.511M |
-0.435M |
0.884M |
- |
Other
Non
Cash
Items
|
0.596M |
0.009M |
0.37M |
-0.03M |
-0.828M |
Free
Cash
Flow
|
1.295M |
0.177M |
-1.275M |
1.44M |
-0.676M |