Income Statement
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-21.142M |
-6.307M |
-5.391M |
-6.218M |
-6.354M |
Minority
Interest
|
- |
0.131M |
13.265M |
13.365M |
13.577M |
Net
Income
|
-7.447M |
-9.344M |
-8.498M |
-5.611M |
-6.01M |
Selling
General
Administrative
|
1.125M |
0.999M |
0.906M |
1.689M |
2.241M |
Gross
Profit
|
-0.366M |
-0.406M |
-0.275M |
-0.156M |
-0.459M |
Reconciled
Depreciation
|
0.731M |
0.798M |
0.481M |
0.11M |
0.045M |
Ebit
|
-2.308M |
-3.053M |
-2.462M |
-3.161M |
-4.281M |
Ebitda
|
-1.577M |
-2.255M |
-1.981M |
-3.051M |
-4.236M |
Depreciation
And
Amortization
|
0.731M |
0.798M |
0.481M |
0.11M |
0.045M |
Operating
Income
|
-17.824M |
-3.053M |
-2.462M |
-3.161M |
-4.281M |
Other
Operating
Expenses
|
18.038M |
3.1M |
2.963M |
3.451M |
4.492M |
Interest
Expense
|
3.735M |
3.167M |
2.808M |
3.057M |
2.119M |
Tax
Provision
|
0M |
0M |
0M |
-0.607M |
-0.344M |
Interest
Income
|
3.167M |
0.008M |
0.02M |
2.901M |
1.539M |
Net
Interest
Income
|
-3.661M |
-3.161M |
-2.788M |
-3.031M |
-2.117M |
Income
Tax
Expense
|
-10.009M |
3.037M |
3.107M |
-0.607M |
-0.344M |
Total
Revenue
|
0.063M |
0.04M |
0.086M |
0.264M |
0.254M |
Total
Operating
Expenses
|
1.967M |
2.654M |
2.602M |
3.031M |
4.033M |
Cost
Of
Revenue
|
0.429M |
0.446M |
0.361M |
0.42M |
0.459M |
Total
Other
Income
Expense
Net
|
-15.148M |
-3.254M |
-2.929M |
-3.057M |
-2.073M |
Net
Income
From
Continuing
Ops
|
-21.142M |
-6.307M |
-5.391M |
-5.611M |
-6.01M |
Net
Income
Applicable
To
Common
Shares
|
-7.447M |
-6.176M |
-5.291M |
-5.399M |
-5.635M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
65.249M |
65.332M |
76.474M |
77.243M |
80.666M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
0.137M |
0.134M |
0.122M |
0.084M |
0.105M |
Total
Liab
|
53.345M |
47.074M |
40.878M |
35.372M |
30.208M |
Total
Stockholder
Equity
|
11.904M |
18.258M |
22.462M |
28.606M |
37.093M |
Other
Current
Liab
|
- |
12.306M |
8.932M |
5.788M |
3.231M |
Common
Stock
|
- |
223.931M |
223.931M |
223.931M |
223.95M |
Capital
Stock
|
223.931M |
223.931M |
223.931M |
223.931M |
223.95M |
Retained
Earnings
|
-212.015M |
-205.856M |
-192.385M |
-186.209M |
-180.918M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
5.921M |
0.284M |
0.353M |
0.495M |
Cash
|
0.374M |
0.131M |
5.721M |
5.445M |
6.3M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
48.253M |
41.305M |
35.249M |
29.849M |
3.673M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
45.874M |
28.127M |
19.888M |
17.954M |
15.506M |
Short
Term
Debt
|
- |
28.258M |
25.609M |
23.385M |
0.181M |
Short
Long
Term
Debt
|
46.248M |
28.258M |
25.593M |
23.332M |
0.068M |
Short
Long
Term
Debt
Total
|
- |
28.258M |
25.609M |
23.399M |
21.806M |
Other
Stockholder
Equity
|
- |
-0.012M |
-14.829M |
-14.861M |
-11.665M |
Property
Plant
Equipment
|
- |
13.784M |
70.303M |
70.621M |
73.588M |
Total
Current
Assets
|
0.58M |
0.392M |
5.887M |
6.269M |
6.583M |
Long
Term
Investments
|
45.746M |
45.235M |
- |
- |
- |
Short
Term
Investments
|
- |
0.03M |
5.69M |
5.34M |
5.34M |
Net
Receivables
|
0.01M |
0.127M |
0.038M |
0.05M |
0.178M |
Long
Term
Debt
|
- |
- |
- |
- |
21.515M |
Inventory
|
- |
- |
0.006M |
0.69M |
- |
Accounts
Payable
|
0.962M |
0.741M |
0.708M |
0.676M |
0.261M |
Accumulated
Other
Comprehensive
Income
|
- |
0.183M |
-9.084M |
-9.116M |
-5.939M |
Non
Currrent
Assets
Other
|
5.721M |
5.921M |
0.284M |
0.353M |
0.495M |
Non
Current
Assets
Total
|
64.669M |
64.94M |
70.587M |
70.974M |
74.083M |
Capital
Lease
Obligations
|
- |
- |
0.016M |
0.067M |
0.223M |
Long
Term
Debt
Total
|
- |
0M |
0M |
0.014M |
21.625M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-6.114M |
0.154M |
-0.972M |
-1.984M |
-2.002M |
Total
Cashflows
From
Investing
Activities
|
-6.114M |
0.154M |
-0.972M |
-1.984M |
-2.002M |
Total
Cash
From
Financing
Activities
|
2.665M |
2.25M |
1.701M |
10.548M |
3.99M |
Net
Income
|
-7.447M |
-6.176M |
-5.291M |
-5.399M |
-6.01M |
Change
In
Cash
|
-5.59M |
0.276M |
5.446M |
6.317M |
-2.446M |
Begin
Period
Cash
Flow
|
5.721M |
5.445M |
-0.001M |
-0.017M |
2.698M |
End
Period
Cash
Flow
|
0.131M |
5.721M |
5.445M |
6.3M |
0.252M |
Total
Cash
From
Operating
Activities
|
-2.139M |
0.798M |
-1.583M |
-2.499M |
-5.965M |
Depreciation
|
- |
0.798M |
0.481M |
0.11M |
0.045M |
Other
Cashflows
From
Investing
Activities
|
-5.673M |
0.008M |
0.249M |
0.249M |
0.249M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
0M |
0M |
-0.019M |
-0.075M |
0M |
Other
Cashflows
From
Financing
Activities
|
-6.114M |
0.154M |
1.83M |
9.3M |
4M |
Capital
Expenditures
|
0.441M |
0.614M |
1.422M |
1.984M |
2.091M |
Change
In
Working
Capital
|
0.075M |
0.008M |
0.253M |
0.625M |
0.276M |
Other
Non
Cash
Items
|
- |
5.378M |
4.81M |
5.289M |
5.965M |
Free
Cash
Flow
|
-2.58M |
-0.614M |
-3.005M |
-4.483M |
-8.056M |