Brisbane Broncos Income Statement

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

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	74.74	60.62	54.86	43.48	35.62
Other Revenue	-	-	-	-	0.1
Revenue	74.74	60.62	54.86	43.48	35.72
Revenue Growth (YoY)	23.30%	10.49%	26.18%	21.73%	85.29%
Cost of Revenue	55.42	47.97	43.37	35.88	30.93
Gross Profit	19.32	12.65	11.5	7.6	4.79
Selling, General & Admin	31.55	25.2	23.53	19.21	15.78
Other Operating Expenses	-22.22	-19.64	-19.4	-16.04	-15.25
Operating Expenses	9.33	5.57	4.14	3.18	0.53
Operating Income	9.99	7.08	7.36	4.43	4.26
Interest & Investment Income	1.34	1.31	0.95	0.32	-
Pretax Income	11.34	8.39	8.31	4.75	4.26
Income Tax Expense	3.56	2.67	2.67	1.52	1.36
Net Income	7.77	5.72	5.63	3.23	2.9
Net Income to Common	7.77	5.72	5.63	3.23	2.9
Net Income Growth	35.91%	1.56%	74.18%	11.60%	-
Shares Outstanding (Basic)	98	98	98	98	98
Shares Outstanding (Diluted)	98	98	98	98	98
EPS (Basic)	0.08	0.06	0.06	0.03	0.03
EPS (Diluted)	0.08	0.06	0.06	0.03	0.03
EPS Growth	36.21%	1.75%	72.84%	11.60%	-
Free Cash Flow	11.27	5.31	4.46	2.41	2.86
Free Cash Flow Per Share	0.12	0.05	0.04	0.03	0.03
Dividend Per Share	0.020	0.020	0.015	0.015	0.010
Dividend Growth	-	33.33%	-	50.00%	100.00%
Gross Margin	25.85%	20.86%	20.96%	17.49%	13.40%
Operating Margin	13.37%	11.68%	13.41%	10.18%	11.92%
Profit Margin	10.40%	9.44%	10.27%	7.44%	8.11%
Free Cash Flow Margin	15.08%	8.77%	8.13%	5.53%	8.01%
EBITDA	11.48	8.39	8.66	5.7	5.52
EBITDA Margin	15.36%	13.84%	15.78%	13.11%	15.44%
D&A For EBITDA	1.49	1.31	1.3	1.27	1.26
EBIT	9.99	7.08	7.36	4.43	4.26
EBIT Margin	13.37%	11.68%	13.41%	10.18%	11.92%
Effective Tax Rate	31.43%	31.82%	32.19%	31.91%	31.95%
Revenue as Reported	98.31	81.57	75.21	59.84	50.97

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