Atomos Income Statement

Financials in millions AUD. Fiscal year is July - June.

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	37.77	32.66	35.72	42.76	73.28	78.61
Revenue Growth (YoY)	2.38%	-8.58%	-16.47%	-41.65%	-6.78%	75.71%
Cost of Revenue	24.94	24.16	24.52	38.05	44.5	41.17
Gross Profit	12.83	8.49	11.2	4.71	28.78	37.44
Selling, General & Admin	14.72	17.54	26.22	26.55	28.69	25.2
Research & Development	1.7	1.58	2.35	4.16	4.62	4.97
Operating Expenses	17.28	20.33	30.18	33.68	37.18	33.35
Operating Income	-4.45	-11.84	-18.98	-28.97	-8.4	4.09
Interest Expense	-2.57	-1.43	-1.22	-2.12	-0.53	-0.24
Interest & Investment Income	0.01	0.02	0.02	0	0	0.04
Currency Exchange Gain (Loss)	-0.79	-1.19	0.3	0.22	-0.48	-0.49
Other Non Operating Income (Expenses)	0.03	-0.04	-0.29	0.26	-0.07	0.9
EBT Excluding Unusual Items	-7.77	-14.47	-20.17	-30.61	-9.48	4.29
Impairment of Goodwill	-	-	-	-15.07	-	-
Gain (Loss) on Sale of Investments	-	-	-1.8	-	-	-
Asset Writedown	-	-	-	-15.61	-	-
Other Unusual Items	0.01	-	-	-	-	0.47
Pretax Income	-7.76	-14.47	-21.97	-61.29	-9.48	4.76
Income Tax Expense	0.03	0.11	0.39	-0.23	0.88	0.55
Net Income	-7.79	-14.58	-22.36	-61.06	-10.36	4.22
Net Income to Common	-7.79	-14.58	-22.36	-61.06	-10.36	4.22
Shares Outstanding (Basic)	1,281	1,211	367	337	221	218
Shares Outstanding (Diluted)	1,281	1,211	367	337	221	223
Shares Change (YoY)	65.63%	230.24%	8.88%	52.14%	-0.87%	24.53%
EPS (Basic)	-0.01	-0.01	-0.06	-0.18	-0.05	0.02
EPS (Diluted)	-0.01	-0.01	-0.06	-0.18	-0.05	0.02
Free Cash Flow	-7.72	-13.27	-9.16	-3.25	-27.36	8.97
Free Cash Flow Per Share	-0.01	-0.01	-0.03	-0.01	-0.12	0.04
Gross Margin	33.97%	26.01%	31.36%	11.02%	39.27%	47.62%
Operating Margin	-11.77%	-36.25%	-53.12%	-67.74%	-11.47%	5.20%
Profit Margin	-20.62%	-44.65%	-62.60%	-142.79%	-14.14%	5.37%
Free Cash Flow Margin	-20.43%	-40.64%	-25.64%	-7.61%	-37.34%	11.41%
EBITDA	-4.19	-11.48	-18.45	-27.65	-6.22	5.75
EBITDA Margin	-11.09%	-35.14%	-51.66%	-64.65%	-8.49%	7.31%
D&A For EBITDA	0.26	0.36	0.52	1.32	2.18	1.66
EBIT	-4.45	-11.84	-18.98	-28.97	-8.4	4.09
EBIT Margin	-11.77%	-36.25%	-53.12%	-67.74%	-11.47%	5.20%
Effective Tax Rate	-	-	-	-	-	11.46%
Advertising Expenses	-	2.47	3.54	5.44	5.45	2.53

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.