Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
2.33M |
1.628M |
11.581M |
4.657M |
4.016M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
1.747M |
1.219M |
8.723M |
3.575M |
3.575M |
Selling
General
Administrative
|
10.06M |
8.537M |
7.9M |
7.773M |
8.685M |
Gross
Profit
|
21.533M |
17.323M |
18.853M |
18.305M |
19.589M |
Reconciled
Depreciation
|
0.931M |
0.854M |
0.799M |
0.727M |
0.792M |
Ebit
|
2.278M |
1.632M |
4.152M |
4.764M |
4.18M |
Ebitda
|
3.209M |
2.486M |
4.951M |
5.491M |
4.972M |
Depreciation
And
Amortization
|
0.931M |
0.854M |
0.799M |
0.727M |
0.792M |
Operating
Income
|
2.33M |
1.637M |
4.749M |
4.405M |
4.18M |
Other
Operating
Expenses
|
8.643M |
5.831M |
11.898M |
4.943M |
35.254M |
Interest
Expense
|
- |
0.002M |
0.107M |
0.107M |
0.164M |
Tax
Provision
|
0.583M |
0.41M |
2.858M |
1.219M |
0.648M |
Interest
Income
|
0.024M |
0.002M |
0.493M |
0.222M |
0.164M |
Net
Interest
Income
|
0.024M |
0.002M |
0.493M |
-0.107M |
-0.125M |
Income
Tax
Expense
|
0.583M |
0.41M |
2.858M |
1.219M |
0.718M |
Total
Revenue
|
46.794M |
37.214M |
36.7M |
35.031M |
39.394M |
Total
Operating
Expenses
|
19.254M |
15.692M |
14.701M |
14.259M |
15.448M |
Cost
Of
Revenue
|
25.261M |
19.89M |
17.847M |
16.726M |
19.806M |
Total
Other
Income
Expense
Net
|
0.028M |
-0.006M |
6.936M |
0.444M |
-0.164M |
Net
Income
From
Continuing
Ops
|
1.747M |
1.219M |
8.723M |
3.438M |
3.298M |
Net
Income
Applicable
To
Common
Shares
|
1.747M |
1.219M |
8.723M |
3.575M |
3.298M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
63.171M |
56.564M |
56.371M |
54.729M |
49.768M |
Intangible
Assets
|
- |
0.552M |
0.552M |
0.553M |
0.553M |
Other
Current
Assets
|
0.729M |
0.592M |
0.79M |
0.458M |
0.3M |
Total
Liab
|
18.508M |
12.32M |
13.875M |
10.863M |
12.164M |
Total
Stockholder
Equity
|
44.663M |
44.243M |
42.497M |
43.866M |
37.604M |
Other
Current
Liab
|
1.287M |
1.081M |
0.942M |
1.391M |
2.536M |
Common
Stock
|
19.939M |
19.939M |
19.939M |
19.939M |
19.829M |
Capital
Stock
|
- |
19.939M |
19.939M |
19.939M |
19.829M |
Retained
Earnings
|
20.591M |
19.931M |
18.185M |
19.553M |
13.523M |
Good
Will
|
- |
- |
0.35M |
0.35M |
0.35M |
Other
Assets
|
- |
0.27M |
20.918M |
21.019M |
21.069M |
Cash
|
0.36M |
2.686M |
0.706M |
5.463M |
2.182M |
Cash
And
Equivalents
|
- |
2.686M |
0.706M |
5.463M |
2.182M |
Total
Current
Liabilities
|
10.39M |
5.593M |
7.18M |
4.211M |
6.719M |
Current
Deferred
Revenue
|
0.912M |
- |
- |
- |
- |
Net
Debt
|
3.64M |
-2.686M |
-0.706M |
-5.463M |
-2.182M |
Short
Term
Debt
|
4M |
0M |
0M |
0M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
4M |
- |
- |
- |
- |
Other
Stockholder
Equity
|
4.132M |
-39.871M |
-38.124M |
-39.493M |
-33.352M |
Property
Plant
Equipment
|
- |
15.68M |
15.181M |
14.834M |
13.363M |
Total
Current
Assets
|
18.694M |
18.941M |
19.649M |
18.251M |
14.712M |
Long
Term
Investments
|
- |
20.931M |
20.482M |
20.55M |
20.55M |
Short
Term
Investments
|
- |
-20.86M |
-20.41M |
-20.479M |
-20.479M |
Net
Receivables
|
7.816M |
6.915M |
6.275M |
5.05M |
5.492M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
9.789M |
8.748M |
11.879M |
7.279M |
6.738M |
Accounts
Payable
|
4.191M |
4.512M |
6.238M |
2.82M |
4.183M |
Accumulated
Other
Comprehensive
Income
|
- |
4.373M |
4.373M |
4.373M |
4.253M |
Non
Currrent
Assets
Other
|
0.552M |
0.19M |
0.272M |
0.222M |
0.249M |
Non
Current
Assets
Total
|
44.476M |
37.622M |
36.722M |
36.477M |
35.056M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
0M |
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
|
-1.879M |
-1.213M |
3.035M |
4.728M |
-1.841M |
Total
Cashflows
From
Investing
Activities
|
-1.879M |
-1.213M |
3.035M |
4.728M |
-1.841M |
Total
Cash
From
Financing
Activities
|
0.082M |
-2.555M |
-2.656M |
-6.95M |
-2.111M |
Net
Income
|
1.747M |
1.219M |
8.723M |
3.575M |
3.298M |
Change
In
Cash
|
1.98M |
-4.758M |
3.281M |
0.082M |
-1.26M |
Begin
Period
Cash
Flow
|
0.706M |
5.463M |
2.182M |
2.101M |
3.361M |
End
Period
Cash
Flow
|
2.686M |
0.706M |
5.463M |
2.182M |
2.101M |
Total
Cash
From
Operating
Activities
|
3.777M |
-0.989M |
2.902M |
2.304M |
2.692M |
Depreciation
|
0.931M |
0.855M |
0.799M |
0.753M |
0.792M |
Other
Cashflows
From
Investing
Activities
|
-0.746M |
-0.029M |
4.358M |
5.456M |
0M |
Dividends
Paid
|
-2.587M |
-2.587M |
-2.692M |
-2.475M |
2.142M |
Change
To
Inventory
|
3.131M |
-4.599M |
-0.542M |
-2.136M |
-0.784M |
Sale
Purchase
Of
Stock
|
0M |
-0.013M |
-0.037M |
- |
- |
Other
Cashflows
From
Financing
Activities
|
2.751M |
0.054M |
0.085M |
4.728M |
0.061M |
Capital
Expenditures
|
1.879M |
1.249M |
1.47M |
1.926M |
1.245M |
Change
In
Working
Capital
|
2.491M |
-5.824M |
-0.1M |
-2.103M |
0.039M |
Other
Non
Cash
Items
|
-1.391M |
2.762M |
-6.521M |
0.078M |
-4.09M |
Free
Cash
Flow
|
1.898M |
-2.239M |
1.432M |
0.378M |
-1.245M |