Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-9.858M |
-11.224M |
-15.036M |
-11.397M |
-11.794M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-9.858M |
-11.225M |
-17.703M |
-13.998M |
-11.798M |
Selling
General
Administrative
|
4.854M |
5.363M |
6.143M |
3.769M |
4.345M |
Gross
Profit
|
2.525M |
0.322M |
-0.025M |
1.404M |
1.646M |
Reconciled
Depreciation
|
0.191M |
0.183M |
0.145M |
0.335M |
0.413M |
Ebit
|
-9.852M |
-11.223M |
-12.8M |
-8.796M |
-11.79M |
Ebitda
|
-9.661M |
-11.04M |
-12.655M |
-8.461M |
-11.377M |
Depreciation
And
Amortization
|
0.191M |
0.183M |
0.145M |
0.335M |
0.413M |
Operating
Income
|
-9.852M |
-11.223M |
-12.8M |
-8.796M |
-11.79M |
Other
Operating
Expenses
|
15.279M |
13.586M |
13.8M |
11.364M |
15.332M |
Interest
Expense
|
0.006M |
0.001M |
2.236M |
2.601M |
0.004M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
0.203M |
0.024M |
2.236M |
2.601M |
0.004M |
Net
Interest
Income
|
0.197M |
0.023M |
-2.213M |
-2.601M |
0.067M |
Income
Tax
Expense
|
1.844M |
0.001M |
2.667M |
2.601M |
0.004M |
Total
Revenue
|
3.195M |
0.529M |
0.401M |
2.218M |
2.779M |
Total
Operating
Expenses
|
14.609M |
13.379M |
13.374M |
10.55M |
14.199M |
Cost
Of
Revenue
|
0.67M |
0.207M |
0.426M |
0.814M |
1.133M |
Total
Other
Income
Expense
Net
|
1.838M |
-0.001M |
-2.236M |
-2.601M |
-0.004M |
Net
Income
From
Continuing
Ops
|
-9.858M |
-11.224M |
-15.036M |
-11.397M |
-11.794M |
Net
Income
Applicable
To
Common
Shares
|
-9.858M |
-11.224M |
-15.036M |
-11.397M |
-11.794M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
9.887M |
12.681M |
7.36M |
17.039M |
6.718M |
Intangible
Assets
|
- |
0.042M |
0.001M |
0.003M |
0.005M |
Other
Current
Assets
|
0.151M |
0.228M |
0.272M |
0.202M |
0.15M |
Total
Liab
|
3.407M |
3.467M |
2.996M |
3.004M |
3.334M |
Total
Stockholder
Equity
|
6.48M |
9.214M |
4.364M |
14.035M |
3.384M |
Other
Current
Liab
|
- |
1.81M |
1.214M |
1.618M |
1.643M |
Common
Stock
|
131.003M |
123.617M |
110.523M |
110.172M |
87.682M |
Capital
Stock
|
- |
123.617M |
110.523M |
110.172M |
87.682M |
Retained
Earnings
|
103.511M |
-93.287M |
-84.609M |
-73.385M |
-58.349M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
0M |
- |
- |
- |
- |
Cash
|
6.198M |
9.077M |
5.283M |
15.178M |
4.584M |
Cash
And
Equivalents
|
- |
9.077M |
5.283M |
15.016M |
4.584M |
Total
Current
Liabilities
|
3.36M |
3.467M |
2.953M |
3.004M |
3.334M |
Current
Deferred
Revenue
|
0.567M |
0.655M |
1.214M |
0.685M |
0.688M |
Net
Debt
|
-6.104M |
-9.033M |
-5.198M |
-15.178M |
-4.584M |
Short
Term
Debt
|
0.047M |
0.044M |
0.042M |
0M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
0.093M |
0.044M |
0.085M |
- |
- |
Other
Stockholder
Equity
|
-249.046M |
-21.116M |
-21.55M |
-22.752M |
-25.949M |
Property
Plant
Equipment
|
- |
0.127M |
0.313M |
0.127M |
0.235M |
Total
Current
Assets
|
9.728M |
12.512M |
7.046M |
16.909M |
6.478M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1.797M |
1.968M |
0.42M |
0.567M |
0.624M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
1.582M |
1.239M |
1.071M |
0.962M |
1.12M |
Accounts
Payable
|
2.747M |
0.958M |
1.697M |
0.701M |
1.003M |
Accumulated
Other
Comprehensive
Income
|
21.012M |
-21.116M |
-21.55M |
-22.752M |
-25.949M |
Non
Currrent
Assets
Other
|
0M |
- |
- |
- |
- |
Non
Current
Assets
Total
|
0.159M |
0.169M |
0.314M |
0.13M |
0.24M |
Capital
Lease
Obligations
|
- |
0.044M |
0.085M |
- |
- |
Long
Term
Debt
Total
|
- |
0M |
0.043M |
0M |
0M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Investments
|
- |
-0.041M |
-0.279M |
-0.029M |
-0.138M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.041M |
-0.279M |
-0.029M |
-0.138M |
Total
Cash
From
Financing
Activities
|
7.729M |
13.071M |
1.432M |
21.904M |
11.341M |
Net
Income
|
-10.224M |
-9.858M |
-10.044M |
-15.036M |
-11.397M |
Change
In
Cash
|
-2.879M |
3.794M |
-9.895M |
10.594M |
3.821M |
Begin
Period
Cash
Flow
|
9.077M |
5.283M |
15.178M |
4.584M |
0.763M |
End
Period
Cash
Flow
|
6.198M |
9.077M |
5.283M |
15.178M |
4.584M |
Total
Cash
From
Operating
Activities
|
-10.613M |
-9.278M |
-9.61M |
-11.273M |
-7.317M |
Depreciation
|
0.108M |
0.191M |
0.186M |
0.145M |
0.335M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
0M |
Dividends
Paid
|
- |
- |
- |
20.936M |
11.236M |
Change
To
Inventory
|
-0.353M |
-0.147M |
-0.144M |
0.15M |
-0.72M |
Sale
Purchase
Of
Stock
|
- |
-0.744M |
0M |
-0.968M |
-0.105M |
Other
Cashflows
From
Financing
Activities
|
-0M |
0.744M |
-0.279M |
27.904M |
17.193M |
Capital
Expenditures
|
0M |
0.041M |
0.279M |
0.029M |
0.138M |
Change
In
Working
Capital
|
-0.818M |
-0.109M |
-1.28M |
-0.119M |
0.963M |
Other
Non
Cash
Items
|
-0.281M |
0.423M |
3.757M |
4.146M |
3.147M |
Free
Cash
Flow
|
-10.613M |
-9.319M |
-9.889M |
-11.302M |
-7.455M |