Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-7.886M |
-0.484M |
0.205M |
-13.825M |
1.469M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-7.889M |
-0.488M |
0.201M |
-13.985M |
1.263M |
Selling
General
Administrative
|
19.277M |
18.599M |
10.751M |
14.91M |
17.247M |
Gross
Profit
|
21.076M |
22.897M |
15.302M |
18.916M |
21.768M |
Reconciled
Depreciation
|
2.17M |
2.333M |
2.223M |
2.297M |
1.474M |
Ebit
|
-0.178M |
1.595M |
2.145M |
-0.89M |
2.845M |
Ebitda
|
1.992M |
3.928M |
4.368M |
1.407M |
4.319M |
Depreciation
And
Amortization
|
2.17M |
2.333M |
2.223M |
2.297M |
1.474M |
Operating
Income
|
-0.778M |
1.61M |
1.312M |
-0.559M |
2.845M |
Other
Operating
Expenses
|
9.689M |
9.365M |
10.133M |
6.838M |
45.597M |
Interest
Expense
|
1.614M |
2.079M |
1.94M |
2.381M |
1.376M |
Tax
Provision
|
0.003M |
0.004M |
0.004M |
0.16M |
0.206M |
Interest
Income
|
1.759M |
2.214M |
2.154M |
2.372M |
1.399M |
Net
Interest
Income
|
-1.805M |
-2.214M |
-2.106M |
-2.381M |
-1.376M |
Income
Tax
Expense
|
0.003M |
0.004M |
0.004M |
0.16M |
0.206M |
Total
Revenue
|
58.048M |
53.75M |
52.33M |
44.522M |
48.321M |
Total
Operating
Expenses
|
21.76M |
21.287M |
13.522M |
19.872M |
19.044M |
Cost
Of
Revenue
|
36.972M |
30.853M |
37.028M |
25.606M |
26.553M |
Total
Other
Income
Expense
Net
|
-5.397M |
0.12M |
0.531M |
-10.488M |
-1.376M |
Net
Income
From
Continuing
Ops
|
-7.889M |
-0.488M |
0.201M |
-13.985M |
1.263M |
Net
Income
Applicable
To
Common
Shares
|
-7.889M |
-0.488M |
0.201M |
-13.985M |
1.263M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
21.027M |
35.905M |
42.143M |
37.394M |
33.112M |
Intangible
Assets
|
- |
7.14M |
10.799M |
9.796M |
9.177M |
Other
Current
Assets
|
0.655M |
0.64M |
0.697M |
0.577M |
1.092M |
Total
Liab
|
28.613M |
29.445M |
27.757M |
29.054M |
25.974M |
Total
Stockholder
Equity
|
-7.586M |
6.46M |
14.386M |
8.34M |
7.138M |
Other
Current
Liab
|
8.527M |
16.233M |
19.736M |
19.602M |
14.062M |
Common
Stock
|
62.481M |
61.252M |
61.289M |
54.755M |
54.755M |
Capital
Stock
|
- |
61.252M |
61.289M |
54.755M |
54.755M |
Retained
Earnings
|
-70.067M |
-54.792M |
-46.903M |
-46.415M |
-47.617M |
Good
Will
|
- |
0M |
1.144M |
1.144M |
1.144M |
Other
Assets
|
- |
7.021M |
10.741M |
9.72M |
9.109M |
Cash
|
0.455M |
1.182M |
1.012M |
2.602M |
3.636M |
Cash
And
Equivalents
|
- |
1.182M |
1.012M |
2.602M |
3.636M |
Total
Current
Liabilities
|
22.512M |
25.299M |
26.663M |
25.141M |
21.606M |
Current
Deferred
Revenue
|
- |
-9.383M |
-12.157M |
-11.259M |
-7.565M |
Net
Debt
|
10.725M |
12.136M |
12.006M |
12.366M |
9.127M |
Short
Term
Debt
|
5.281M |
9.383M |
12.157M |
11.259M |
8.598M |
Short
Long
Term
Debt
|
- |
8.758M |
11.681M |
11.259M |
7.796M |
Short
Long
Term
Debt
Total
|
11.18M |
13.318M |
13.018M |
14.968M |
12.763M |
Other
Stockholder
Equity
|
- |
-6.46M |
-14.386M |
-8.34M |
-8.139M |
Property
Plant
Equipment
|
- |
2.504M |
2.251M |
1.749M |
2.319M |
Total
Current
Assets
|
13.684M |
26.261M |
27.949M |
24.705M |
21.616M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
3.403M |
9.367M |
11.077M |
9.35M |
6.771M |
Long
Term
Debt
|
- |
2.754M |
0M |
3.709M |
3.468M |
Inventory
|
9.171M |
15.072M |
15.163M |
12.176M |
10.117M |
Accounts
Payable
|
8.704M |
9.066M |
6.927M |
5.539M |
6.511M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
-8.604M |
Non
Currrent
Assets
Other
|
3.92M |
- |
- |
- |
- |
Non
Current
Assets
Total
|
7.343M |
9.644M |
14.194M |
12.689M |
11.496M |
Capital
Lease
Obligations
|
- |
1.806M |
1.337M |
0.812M |
1.499M |
Long
Term
Debt
Total
|
- |
3.935M |
0.861M |
3.709M |
4.165M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-1.585M |
-3.099M |
-2.779M |
-2.082M |
-2.334M |
Total
Cashflows
From
Investing
Activities
|
-1.585M |
-3.099M |
-2.779M |
-2.082M |
-2.334M |
Total
Cash
From
Financing
Activities
|
-1.657M |
2.077M |
0.883M |
-2.641M |
-0.089M |
Net
Income
|
-7.889M |
-0.488M |
0.201M |
-13.829M |
1.263M |
Change
In
Cash
|
0.17M |
-1.59M |
-1.034M |
0.529M |
-0.937M |
Begin
Period
Cash
Flow
|
1.012M |
2.602M |
3.636M |
3.107M |
4.044M |
End
Period
Cash
Flow
|
1.182M |
1.012M |
2.602M |
3.636M |
3.107M |
Total
Cash
From
Operating
Activities
|
3.412M |
-0.568M |
0.862M |
5.17M |
1.486M |
Depreciation
|
1.139M |
1.164M |
1.039M |
0.937M |
1.474M |
Other
Cashflows
From
Investing
Activities
|
0.724M |
-0.733M |
-0.708M |
-0.038M |
0.005M |
Dividends
Paid
|
- |
-7.536M |
6.533M |
- |
- |
Change
To
Inventory
|
0.091M |
-2.987M |
-2.059M |
2.448M |
-2.433M |
Sale
Purchase
Of
Stock
|
-0.037M |
-0.665M |
-0.665M |
- |
0M |
Other
Cashflows
From
Financing
Activities
|
7.771M |
14.119M |
0.927M |
7.411M |
-2.334M |
Capital
Expenditures
|
2.309M |
2.366M |
2.071M |
2.044M |
2.339M |
Change
In
Working
Capital
|
1.859M |
-5.286M |
-4.122M |
2.996M |
0.048M |
Other
Non
Cash
Items
|
8.303M |
4.042M |
3.744M |
15.066M |
-2.737M |
Free
Cash
Flow
|
1.103M |
-2.934M |
-1.209M |
3.126M |
-2.339M |