Brisbane Broncos Limited (ASX:BBL)

Brisbane Broncos Income Statement

Financials in millions AUD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	65.79	60.58	54.86	43.48	35.62	19.13
Other Revenue	-	-	-	-	0.1	0.14
Revenue	65.79	60.58	54.86	43.48	35.72	19.28
Revenue Growth (YoY)	13.97%	10.42%	26.18%	21.73%	85.29%	-49.40%
Cost of Revenue	50.86	47.97	43.37	35.88	30.93	23.08
Gross Profit	14.93	12.61	11.5	7.6	4.79	-3.8
Selling, General & Admin	27.29	25.2	23.53	19.21	15.78	12.3
Other Operating Expenses	-21.77	-19.64	-19.4	-16.04	-15.25	-15.5
Operating Expenses	5.53	5.57	4.14	3.18	0.53	-3.2
Operating Income	9.4	7.04	7.36	4.43	4.26	-0.6
Interest & Investment Income	1.37	1.34	0.95	0.32	-	0.13
Pretax Income	10.77	8.39	8.31	4.75	4.26	-0.47
Income Tax Expense	3.3	2.67	2.67	1.52	1.36	-0.09
Net Income	7.48	5.72	5.63	3.23	2.9	-0.38
Net Income to Common	7.48	5.72	5.63	3.23	2.9	-0.38
Net Income Growth	21.24%	1.56%	74.18%	11.60%	-	-
Shares Outstanding (Basic)	98	98	98	98	98	98
Shares Outstanding (Diluted)	98	98	98	98	98	98
EPS (Basic)	0.08	0.06	0.06	0.03	0.03	-0.00
EPS (Diluted)	0.08	0.06	0.06	0.03	0.03	-0.00
EPS Growth	21.46%	1.75%	72.84%	11.60%	-	-
Free Cash Flow	4.96	5.31	4.46	2.41	2.86	2.13
Free Cash Flow Per Share	0.05	0.05	0.04	0.03	0.03	0.02
Dividend Per Share	0.020	0.020	0.015	0.015	0.010	0.005
Dividend Growth	33.33%	33.33%	-	50.00%	100.00%	-50.00%
Gross Margin	22.70%	20.81%	20.96%	17.49%	13.40%	-19.71%
Operating Margin	14.29%	11.63%	13.41%	10.18%	11.92%	-3.10%
Profit Margin	11.36%	9.44%	10.27%	7.44%	8.11%	-1.95%
Free Cash Flow Margin	7.54%	8.77%	8.13%	5.53%	8.01%	11.06%
EBITDA	10.72	8.35	8.66	5.7	5.52	0.69
EBITDA Margin	16.29%	13.79%	15.78%	13.11%	15.44%	3.60%
D&A For EBITDA	1.32	1.31	1.3	1.27	1.26	1.29
EBIT	9.4	7.04	7.36	4.43	4.26	-0.6
EBIT Margin	14.29%	11.63%	13.41%	10.18%	11.92%	-3.10%
Effective Tax Rate	30.59%	31.82%	32.19%	31.91%	31.95%	-
Revenue as Reported	88.93	81.57	75.21	59.84	50.97	34.91

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.