Black Canyon Income Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	-	-	0.04	0.01	0.01
Other Revenue	0.27	0.47	-	-	-
Revenue	0.27	0.47	0.04	0.01	0.01
Revenue Growth (YoY)	-42.12%	1062.52%	211.59%	91.91%	1607.04%
Gross Profit	0.27	0.47	0.04	0.01	0.01
Selling, General & Admin	1.14	1.29	1.27	1.13	0.44
Operating Expenses	-0.08	2.51	2.06	1.23	0.85
Operating Income	0.35	-2.03	-2.02	-1.21	-0.84
Interest & Investment Income	0.03	0.04	-	-	-
Pretax Income	0.38	-1.99	-2.02	-1.21	-0.84
Net Income	0.38	-1.99	-2.02	-1.21	-0.84
Net Income to Common	0.38	-1.99	-2.02	-1.21	-0.84
Shares Outstanding (Basic)	100	67	52	42	14
Shares Outstanding (Diluted)	100	67	52	42	14
Shares Change (YoY)	49.67%	29.61%	23.01%	209.93%	86.26%
EPS (Basic)	0.00	-0.03	-0.04	-0.03	-0.06
EPS (Diluted)	0.00	-0.03	-0.04	-0.03	-0.06
Free Cash Flow	-1.92	-2.22	-3.62	-3.07	-0.37
Free Cash Flow Per Share	-0.02	-0.03	-0.07	-0.07	-0.03
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	127.85%	-430.81%	-4976.91%	-9301.93%	-12391.79%
Profit Margin	138.56%	-422.14%	-4976.91%	-9301.93%	-12391.79%
Free Cash Flow Margin	-702.16%	-470.39%	-8917.29%	-23513.90%	-5490.64%
EBITDA	1.58	-0.8	-1.65	-1.2	-0.84
EBITDA Margin	579.25%	-169.55%	-	-	-
D&A For EBITDA	1.23	1.23	0.37	0.02	0
EBIT	0.35	-2.03	-2.02	-1.21	-0.84
EBIT Margin	127.85%	-	-	-	-

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