Income Statement
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Income
Before
Tax
|
728M |
393M |
108M |
-319M |
-180M |
Minority
Interest
|
-50M |
-28M |
3M |
31M |
42M |
Net
Income
|
326M |
64M |
19M |
-423M |
-111M |
Selling
General
Administrative
|
386M |
166M |
143M |
102M |
85M |
Gross
Profit
|
1279M |
1165M |
730M |
658M |
688M |
Reconciled
Depreciation
|
1069M |
1111M |
1107M |
1140M |
1185M |
Ebit
|
1089M |
948M |
531M |
484M |
537M |
Ebitda
|
2158M |
2059M |
1638M |
1624M |
1679M |
Depreciation
And
Amortization
|
1069M |
1111M |
1107M |
1140M |
1142M |
Operating
Income
|
1089M |
948M |
531M |
484M |
537M |
Other
Operating
Expenses
|
3030M |
3209M |
2875M |
2402M |
2632M |
Interest
Expense
|
790M |
805M |
802M |
842M |
809M |
Tax
Provision
|
3M |
-26M |
-276M |
-193M |
-167M |
Interest
Income
|
256M |
222M |
190M |
946M |
908M |
Net
Interest
Income
|
-540M |
-645M |
-619M |
-864M |
-908M |
Income
Tax
Expense
|
3M |
-26M |
-276M |
-193M |
-142M |
Total
Revenue
|
4119M |
4157M |
3406M |
2886M |
3169M |
Total
Operating
Expenses
|
190M |
217M |
199M |
174M |
151M |
Cost
Of
Revenue
|
2840M |
2992M |
2676M |
2228M |
2481M |
Total
Other
Income
Expense
Net
|
-361M |
-555M |
-423M |
-803M |
-717M |
Net
Income
From
Continuing
Ops
|
376M |
92M |
16M |
-287M |
-153M |
Net
Income
Applicable
To
Common
Shares
|
- |
64M |
19M |
3303M |
-111M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
37830M |
37720M |
38965M |
35671M |
36550M |
Intangible
Assets
|
19106M |
19351M |
20753M |
21177M |
25940M |
Other
Current
Assets
|
178M |
49M |
22M |
283M |
284M |
Total
Liab
|
26152M |
24440M |
23737M |
24519M |
27749M |
Total
Stockholder
Equity
|
11039M |
12574M |
14421M |
10351M |
7874M |
Other
Current
Liab
|
777M |
1113M |
1968M |
300M |
235M |
Common
Stock
|
4002M |
3968M |
3939M |
2929M |
2919M |
Capital
Stock
|
4002M |
3968M |
3939M |
2929M |
2919M |
Retained
Earnings
|
-5502M |
-5348M |
-4936M |
-4270M |
-3887M |
Good
Will
|
466M |
466M |
466M |
466M |
466M |
Other
Assets
|
- |
2218M |
1927M |
976M |
1595M |
Cash
|
2041M |
2081M |
2020M |
4285M |
2349M |
Cash
And
Equivalents
|
- |
2081M |
2020M |
4285M |
2349M |
Total
Current
Liabilities
|
3700M |
3248M |
3494M |
3064M |
3857M |
Current
Deferred
Revenue
|
1023M |
1286M |
- |
1617M |
1584M |
Net
Debt
|
17910M |
16477M |
15623M |
13546M |
18729M |
Short
Term
Debt
|
1413M |
367M |
1063M |
750M |
1553M |
Short
Long
Term
Debt
|
1395M |
367M |
1063M |
750M |
1553M |
Short
Long
Term
Debt
Total
|
19951M |
18558M |
17643M |
17831M |
21078M |
Other
Stockholder
Equity
|
- |
14250M |
15715M |
11989M |
9144M |
Property
Plant
Equipment
|
- |
532M |
557M |
567M |
594M |
Total
Current
Assets
|
2810M |
2493M |
2399M |
4857M |
2837M |
Long
Term
Investments
|
11827M |
12657M |
12519.111M |
7434M |
5118M |
Short
Term
Investments
|
255M |
0M |
30M |
28M |
27M |
Net
Receivables
|
591M |
376M |
311M |
289M |
204M |
Long
Term
Debt
|
18332M |
18191M |
16580M |
17081M |
19525M |
Inventory
|
-131M |
- |
- |
- |
- |
Accounts
Payable
|
487M |
482M |
463M |
397M |
485M |
Accumulated
Other
Comprehensive
Income
|
12539M |
13954M |
15418M |
11692M |
8842M |
Non
Currrent
Assets
Other
|
- |
1256M |
1355.889M |
339M |
497M |
Non
Current
Assets
Total
|
35020M |
35227M |
36566M |
30814M |
33713M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
18317M |
16694M |
17210M |
19660M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-667M |
-5932M |
1661M |
-1604M |
-5772M |
Total
Cashflows
From
Investing
Activities
|
-667M |
-5932M |
1661M |
-1604M |
-5772M |
Total
Cash
From
Financing
Activities
|
-739M |
2651M |
-576M |
1172M |
5051M |
Net
Income
|
64M |
19M |
3303M |
-111M |
171M |
Change
In
Cash
|
61M |
-2265M |
1936M |
719M |
500M |
Begin
Period
Cash
Flow
|
2020M |
4285M |
2349M |
1630M |
1130M |
End
Period
Cash
Flow
|
2081M |
2020M |
4285M |
2349M |
1630M |
Total
Cash
From
Operating
Activities
|
1459M |
1126M |
893M |
1131M |
1197M |
Depreciation
|
- |
1107M |
1140M |
1185M |
995M |
Other
Cashflows
From
Investing
Activities
|
508M |
-5319M |
2706M |
-35M |
-3898M |
Dividends
Paid
|
-1489M |
-942M |
-908M |
-1682M |
1549M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
0M |
4143M |
0M |
4517M |
4408M |
Other
Cashflows
From
Financing
Activities
|
1910M |
728M |
2928M |
-502M |
-106M |
Capital
Expenditures
|
1175M |
613M |
1045M |
1569M |
1874M |
Change
In
Working
Capital
|
105M |
123M |
61M |
19M |
6M |
Other
Non
Cash
Items
|
- |
-1126M |
-4443M |
-1074M |
-1166M |
Free
Cash
Flow
|
284M |
513M |
-152M |
-438M |
-677M |