Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-0.099M |
0.843M |
0.908M |
-4.7M |
-3.948M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-0.103M |
0.84M |
0.895M |
-4.712M |
-4.6M |
Selling
General
Administrative
|
1.504M |
1.703M |
1.464M |
1.65M |
1.835M |
Gross
Profit
|
6.417M |
7.425M |
6.161M |
5.174M |
6.987M |
Reconciled
Depreciation
|
0.096M |
0.114M |
0.044M |
0.516M |
0.474M |
Ebit
|
-1.958M |
-0.493M |
-0.972M |
-0.772M |
-0.6M |
Ebitda
|
-1.861M |
-0.38M |
-0.928M |
-0.417M |
-0.268M |
Depreciation
And
Amortization
|
0.096M |
0.114M |
0.044M |
0.354M |
0.332M |
Operating
Income
|
-1.958M |
-0.493M |
-0.972M |
-0.772M |
-0.6M |
Other
Operating
Expenses
|
14.257M |
15.43M |
12.652M |
13.658M |
16.951M |
Interest
Expense
|
0.077M |
0.003M |
1.88M |
3.928M |
3.349M |
Tax
Provision
|
0.004M |
0.004M |
0.013M |
-0.185M |
0.652M |
Interest
Income
|
0.154M |
0.003M |
0.008M |
0.184M |
0.385M |
Net
Interest
Income
|
0.154M |
0.003M |
0.008M |
0.184M |
0.385M |
Income
Tax
Expense
|
0.004M |
0.004M |
0.013M |
0.013M |
0.652M |
Total
Revenue
|
13.285M |
15.606M |
12.578M |
10.754M |
14.425M |
Total
Operating
Expenses
|
7.389M |
7.249M |
6.235M |
8.078M |
9.513M |
Cost
Of
Revenue
|
6.868M |
8.18M |
6.417M |
5.58M |
7.438M |
Total
Other
Income
Expense
Net
|
0.719M |
1.336M |
1.88M |
-3.928M |
-3.349M |
Net
Income
From
Continuing
Ops
|
-0.103M |
0.84M |
0.895M |
-6.866M |
-7.272M |
Net
Income
Applicable
To
Common
Shares
|
-0.103M |
0.84M |
0.895M |
-8.133M |
-5.1M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
17.497M |
13.286M |
13.382M |
11.98M |
19.545M |
Intangible
Assets
|
- |
0.123M |
0.142M |
0M |
0.203M |
Other
Current
Assets
|
1.687M |
0.799M |
0.702M |
0.901M |
0.389M |
Total
Liab
|
7.285M |
3.916M |
4.056M |
3.486M |
2.727M |
Total
Stockholder
Equity
|
10.212M |
9.369M |
9.326M |
8.495M |
16.818M |
Other
Current
Liab
|
0.094M |
2.547M |
2.678M |
2.429M |
2.131M |
Common
Stock
|
70.302M |
46.688M |
46.688M |
46.688M |
52.748M |
Capital
Stock
|
- |
46.688M |
46.688M |
46.688M |
52.748M |
Retained
Earnings
|
-59.605M |
-37.228M |
-37.125M |
-37.965M |
-35.467M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0.123M |
0.142M |
- |
0.017M |
Cash
|
2.363M |
7.402M |
8.177M |
8.408M |
11.797M |
Cash
And
Equivalents
|
- |
- |
8.177M |
8.408M |
11.797M |
Total
Current
Liabilities
|
7.227M |
3.916M |
4.056M |
3.486M |
2.727M |
Current
Deferred
Revenue
|
0.001M |
- |
0.093M |
- |
0.031M |
Net
Debt
|
-1.988M |
-7.402M |
-8.177M |
-8.408M |
-11.797M |
Short
Term
Debt
|
0.316M |
- |
0M |
0M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
0.375M |
- |
- |
- |
- |
Other
Stockholder
Equity
|
-0M |
-0.09M |
0M |
-0.228M |
-0.463M |
Property
Plant
Equipment
|
- |
0.193M |
0.221M |
0.002M |
0.094M |
Total
Current
Assets
|
16.091M |
12.97M |
13.019M |
11.978M |
16.654M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
6.489M |
1.238M |
1.516M |
1.675M |
0.814M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
5.553M |
3.532M |
2.625M |
0.995M |
3.654M |
Accounts
Payable
|
6.816M |
1.369M |
1.285M |
1.057M |
0.566M |
Accumulated
Other
Comprehensive
Income
|
-0.485M |
-0.09M |
-0.236M |
-0.228M |
-0.463M |
Non
Currrent
Assets
Other
|
0.489M |
- |
- |
0M |
- |
Non
Current
Assets
Total
|
1.406M |
0.316M |
0.363M |
0.002M |
2.892M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
0M |
0M |
0M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
0.618M |
-0.146M |
-0.022M |
-1.151M |
-1.939M |
Total
Cashflows
From
Investing
Activities
|
0.618M |
-0.146M |
-0.022M |
-0.79M |
-1.36M |
Total
Cash
From
Financing
Activities
|
0M |
-0.909M |
-6.068M |
-2.983M |
-0.003M |
Net
Income
|
-0.103M |
0.84M |
0.895M |
-4.712M |
-5.1M |
Change
In
Cash
|
-0.776M |
-0.231M |
-3.389M |
-4.564M |
-3.106M |
Begin
Period
Cash
Flow
|
8.177M |
8.408M |
11.797M |
16.361M |
19.467M |
End
Period
Cash
Flow
|
7.402M |
8.177M |
8.408M |
11.797M |
16.361M |
Total
Cash
From
Operating
Activities
|
-1.328M |
0.953M |
2.426M |
-1.324M |
-1.664M |
Depreciation
|
0.389M |
0.114M |
0.044M |
0.516M |
0.474M |
Other
Cashflows
From
Investing
Activities
|
0.72M |
0.72M |
0.72M |
0.72M |
0.071M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-0.973M |
-1.735M |
1.822M |
1.377M |
-0.886M |
Sale
Purchase
Of
Stock
|
- |
- |
-6.068M |
-2.983M |
-0.003M |
Other
Cashflows
From
Financing
Activities
|
0.618M |
-0.146M |
-0.022M |
-0.79M |
-1.289M |
Capital
Expenditures
|
0.102M |
0.146M |
0.022M |
0.79M |
1.36M |
Change
In
Working
Capital
|
0.154M |
0.003M |
0.059M |
0.31M |
0.269M |
Other
Non
Cash
Items
|
- |
-0.953M |
-0.939M |
4.196M |
4.626M |
Free
Cash
Flow
|
-0.102M |
0.807M |
2.404M |
-2.114M |
-3.024M |