Income Statement
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
7.488M |
12.723M |
8.109M |
4.242M |
1.301M |
Minority
Interest
|
-0.01M |
0.051M |
0.048M |
-0.026M |
0.055M |
Net
Income
|
7.248M |
10.269M |
8.082M |
3.737M |
1.367M |
Selling
General
Administrative
|
5.408M |
5.294M |
4.577M |
3.33M |
2.561M |
Gross
Profit
|
20.434M |
31.461M |
23.646M |
14.358M |
9.654M |
Reconciled
Depreciation
|
0.865M |
1.31M |
1.643M |
1.594M |
1.629M |
Ebit
|
7.663M |
12.745M |
8.132M |
4.358M |
1.37M |
Ebitda
|
8.528M |
14.055M |
9.775M |
5.952M |
2.999M |
Depreciation
And
Amortization
|
0.865M |
1.31M |
1.643M |
1.594M |
1.629M |
Operating
Income
|
7.279M |
8.872M |
6.33M |
2.601M |
-0.283M |
Other
Operating
Expenses
|
61.969M |
107.8M |
79.838M |
58.412M |
45.955M |
Interest
Expense
|
0.175M |
0.022M |
0.023M |
0.116M |
0.069M |
Tax
Provision
|
0.23M |
1.182M |
0.715M |
0.565M |
0M |
Interest
Income
|
0.84M |
0.433M |
0.19M |
0.125M |
0.109M |
Net
Interest
Income
|
0.665M |
0.411M |
0.167M |
-0.116M |
0.04M |
Income
Tax
Expense
|
0.23M |
1.182M |
0.715M |
0.565M |
-0.066M |
Total
Revenue
|
69.248M |
116.673M |
86.167M |
61.013M |
45.672M |
Total
Operating
Expenses
|
20.434M |
22.588M |
17.317M |
11.757M |
9.936M |
Cost
Of
Revenue
|
48.814M |
85.212M |
62.521M |
46.655M |
36.019M |
Total
Other
Income
Expense
Net
|
0.209M |
0.41M |
2.419M |
1.641M |
0.986M |
Net
Income
From
Continuing
Ops
|
7.258M |
10.218M |
8.034M |
3.677M |
1.301M |
Net
Income
Applicable
To
Common
Shares
|
- |
10.269M |
8.082M |
3.737M |
1.367M |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
98.46M |
80.986M |
63.303M |
41.567M |
25.31M |
Intangible
Assets
|
- |
0M |
0M |
0M |
0.298M |
Other
Current
Assets
|
3.933M |
9.923M |
-0M |
0.465M |
4.032M |
Total
Liab
|
18.963M |
22.45M |
17.266M |
8.406M |
8.285M |
Total
Stockholder
Equity
|
79.612M |
58.661M |
46.111M |
33.176M |
16.97M |
Other
Current
Liab
|
- |
0.474M |
0.009M |
0.272M |
4.408M |
Common
Stock
|
109.841M |
91.908M |
90.559M |
89.87M |
75.354M |
Capital
Stock
|
- |
91.908M |
90.559M |
89.824M |
75.354M |
Retained
Earnings
|
-28.326M |
-35.574M |
-45.843M |
-53.915M |
-57.662M |
Good
Will
|
- |
0M |
0M |
- |
- |
Other
Assets
|
0M |
- |
0M |
- |
- |
Cash
|
42.524M |
28.026M |
18.634M |
14.997M |
6.648M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
18.041M |
22.285M |
16.983M |
8.004M |
7.774M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-37.224M |
-27.751M |
-18.241M |
-14.488M |
-3.996M |
Short
Term
Debt
|
4.377M |
0.11M |
0.11M |
0.107M |
2.141M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
2.046M |
Short
Long
Term
Debt
Total
|
5.3M |
0.275M |
0.393M |
0.51M |
2.652M |
Other
Stockholder
Equity
|
-1.903M |
0.475M |
1.395M |
-0.021M |
-0.721M |
Property
Plant
Equipment
|
- |
6.158M |
6.349M |
6.975M |
7.834M |
Total
Current
Assets
|
77.357M |
68.927M |
49.822M |
28.648M |
17.178M |
Long
Term
Investments
|
- |
5.902M |
7.133M |
5.944M |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
14.439M |
17.47M |
14.813M |
8.712M |
2.13M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
16.461M |
13.508M |
12.527M |
4.535M |
4.368M |
Accounts
Payable
|
13.663M |
21.7M |
16.863M |
7.625M |
5.633M |
Accumulated
Other
Comprehensive
Income
|
- |
2.327M |
1.395M |
-2.759M |
-0.721M |
Non
Currrent
Assets
Other
|
2.787M |
- |
-0M |
0.004M |
8.132M |
Non
Current
Assets
Total
|
21.103M |
12.059M |
13.481M |
12.919M |
8.132M |
Capital
Lease
Obligations
|
- |
0.275M |
0.393M |
0.51M |
0.606M |
Long
Term
Debt
Total
|
- |
0.165M |
0.283M |
0.402M |
0.511M |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-9.011M |
-0.662M |
-0.615M |
-6.183M |
-6.183M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.662M |
-0.615M |
-6.774M |
-0.196M |
Total
Cash
From
Financing
Activities
|
19.679M |
0.529M |
2.152M |
11.399M |
1.015M |
Net
Income
|
7.248M |
10.269M |
8.082M |
3.737M |
1.367M |
Change
In
Cash
|
14.498M |
9.392M |
3.636M |
8.349M |
2.454M |
Begin
Period
Cash
Flow
|
28.026M |
18.634M |
14.997M |
6.648M |
4.194M |
End
Period
Cash
Flow
|
42.524M |
28.026M |
18.634M |
14.997M |
6.648M |
Total
Cash
From
Operating
Activities
|
3.867M |
9.35M |
3.795M |
4.03M |
1.687M |
Depreciation
|
0.865M |
1.31M |
1.643M |
1.594M |
1.629M |
Other
Cashflows
From
Investing
Activities
|
-2.875M |
0M |
0M |
-6.183M |
- |
Dividends
Paid
|
- |
- |
- |
11.173M |
- |
Change
To
Inventory
|
-2.953M |
-0.98M |
-8.04M |
-0.12M |
1.27M |
Sale
Purchase
Of
Stock
|
- |
0.529M |
0M |
-0.226M |
0.188M |
Other
Cashflows
From
Financing
Activities
|
-0.295M |
-0.662M |
-0.615M |
11.399M |
1.015M |
Capital
Expenditures
|
9.011M |
0.662M |
0.615M |
0.591M |
0.196M |
Change
In
Working
Capital
|
-2.308M |
-3.835M |
-7.545M |
-2.316M |
-1.594M |
Other
Non
Cash
Items
|
-0.73M |
1.986M |
9.036M |
10.115M |
2.854M |
Free
Cash
Flow
|
-5.144M |
8.688M |
3.18M |
3.439M |
1.491M |