Income Statement
(Currency in USD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
9787M |
45239M |
67920M |
23030M |
3299M |
Minority
Interest
|
-1273M |
-1090M |
2847M |
2669M |
1943M |
Net
Income
|
4905M |
32049M |
47032M |
16055M |
1471M |
Selling
General
Administrative
|
37M |
26M |
26M |
20M |
19M |
Gross
Profit
|
22338M |
41285M |
53455M |
23271M |
6838M |
Reconciled
Depreciation
|
8015M |
5821M |
5475M |
4521M |
3488M |
Ebit
|
21503M |
40695M |
52817M |
24031M |
6553M |
Ebitda
|
18135M |
51353M |
74341M |
28706M |
7670M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
22132M |
41259M |
53429M |
23251M |
7335M |
Other
Operating
Expenses
|
666M |
431M |
320M |
214M |
184M |
Interest
Expense
|
333M |
293M |
701M |
1143M |
817M |
Tax
Provision
|
3609M |
12100M |
20065M |
6546M |
2120M |
Interest
Income
|
1753M |
758M |
768M |
538M |
368M |
Net
Interest
Income
|
1177M |
243M |
-178M |
-617M |
-768M |
Income
Tax
Expense
|
3609M |
12100M |
20065M |
6546M |
2120M |
Total
Revenue
|
106594M |
118332M |
129575M |
69851M |
48629M |
Total
Operating
Expenses
|
84462M |
77073M |
76146M |
46600M |
41294M |
Cost
Of
Revenue
|
84256M |
77047M |
76120M |
46580M |
41791M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
0M |
Net
Income
From
Continuing
Ops
|
6178M |
33139M |
47855M |
16484M |
1179M |
Net
Income
Applicable
To
Common
Shares
|
4905M |
32049M |
47032M |
16055M |
1471M |
Balance Sheet
(Currency in USD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Total
Assets
|
169386M |
156087M |
126475M |
95855M |
66954M |
Intangible
Assets
|
- |
- |
- |
- |
0M |
Other
Current
Assets
|
4230M |
- |
- |
- |
0M |
Total
Liab
|
43351M |
36796M |
35799M |
31309M |
25874M |
Total
Stockholder
Equity
|
114847M |
114697M |
87829M |
61877M |
39137M |
Other
Current
Liab
|
1453M |
948M |
1588M |
629M |
112M |
Common
Stock
|
25819M |
23080M |
21189M |
22387M |
18M |
Capital
Stock
|
25819M |
23080M |
21189M |
24481M |
20536M |
Retained
Earnings
|
74175M |
81336M |
59661M |
28854M |
13773M |
Good
Will
|
9870M |
- |
- |
- |
0M |
Other
Assets
|
3629M |
3687M |
3837M |
173M |
3456M |
Cash
|
26820M |
26505M |
23474M |
13331M |
8242M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
17672M |
16587M |
17793M |
12500M |
10283M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
- |
- |
Short
Term
Debt
|
- |
- |
- |
- |
0M |
Short
Long
Term
Debt
|
48M |
0M |
1M |
2528M |
1885M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
0M |
Other
Stockholder
Equity
|
14853M |
10281M |
6979M |
10636M |
7471M |
Property
Plant
Equipment
|
71176M |
64513M |
57709M |
50885M |
34499M |
Total
Current
Assets
|
67762M |
60180M |
56672M |
38941M |
24251M |
Long
Term
Investments
|
- |
- |
- |
- |
0M |
Short
Term
Investments
|
23M |
1056M |
1006M |
3M |
232M |
Net
Receivables
|
12369M |
6739M |
8372M |
5479M |
3482M |
Long
Term
Debt
|
1425M |
0M |
0M |
5054M |
0M |
Inventory
|
24320M |
23899M |
22711M |
19451M |
11811M |
Accounts
Payable
|
13532M |
13130M |
13847M |
7135M |
6800M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
0M |
Non
Currrent
Assets
Other
|
3541M |
- |
- |
- |
42703M |
Non
Current
Assets
Total
|
101624M |
95907M |
69803M |
56914M |
42703M |
Capital
Lease
Obligations
|
1117M |
1207M |
1327M |
1402M |
0M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
0M |
Cash Flow
(Currency in USD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-1366M |
-10157M |
-1232M |
280M |
280M |
Total
Cashflows
From
Investing
Activities
|
-9866M |
-16562M |
-4753M |
-12163M |
-2992M |
Total
Cash
From
Financing
Activities
|
-14323M |
-15905M |
-26070M |
-576M |
-2476M |
Net
Income
|
4905M |
32049M |
47032M |
16055M |
1471M |
Change
In
Cash
|
315M |
3031M |
10269M |
4963M |
4537M |
Begin
Period
Cash
Flow
|
26505M |
23474M |
13205M |
8242M |
3705M |
End
Period
Cash
Flow
|
26820M |
26505M |
23474M |
13205M |
8242M |
Total
Cash
From
Operating
Activities
|
23569M |
34939M |
41834M |
17122M |
10658M |
Depreciation
|
7949M |
5994M |
5621M |
4668M |
3488M |
Other
Cashflows
From
Investing
Activities
|
214M |
2480M |
2596M |
1156M |
811M |
Dividends
Paid
|
-12466M |
-14395M |
-11041M |
-973M |
973M |
Change
To
Inventory
|
-882M |
-124M |
-5575M |
-7375M |
-152M |
Sale
Purchase
Of
Stock
|
-384M |
-867M |
-1791M |
-1222M |
-111M |
Other
Cashflows
From
Financing
Activities
|
-1176M |
-394M |
-177M |
-532M |
-196M |
Capital
Expenditures
|
11356M |
8968M |
6265M |
4248M |
3877M |
Change
In
Working
Capital
|
-2111M |
-319M |
-1793M |
-7684M |
399M |
Other
Non
Cash
Items
|
1778M |
18M |
1872M |
1115M |
768M |
Free
Cash
Flow
|
10899M |
25971M |
35569M |
12874M |
6781M |