Beonic 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
Operating Revenue	22.64	22.01	24.11	23.52	23.64	15.89
Other Revenue	-	-	-0.04	0.04	0.07	0.11
Revenue	22.64	22.01	24.06	23.56	23.71	16
Revenue Growth (YoY)	1.62%	-8.53%	2.12%	-0.62%	48.20%	17.48%
Cost of Revenue	16	16.13	21.2	21.43	21.97	14.14
Gross Profit	6.64	5.88	2.87	2.13	1.74	1.86
Selling, General & Admin	3.24	3.23	4.75	4.78	5.11	3.74
Other Operating Expenses	0	-0.03	-	-	-	-
Operating Expenses	7.6	7.99	9.43	11.56	13.57	10.43
Operating Income	-0.96	-2.11	-6.56	-9.43	-11.83	-8.57
Interest Expense	-1.1	-0.84	-0.56	-0.17	-0.05	-0.08
Interest & Investment Income	0.05	0.06	0.07	0.06	0.02	0.01
Other Non Operating Income (Expenses)	-	-	-	-	-0	0.1
EBT Excluding Unusual Items	-2.02	-2.89	-7.05	-9.54	-11.86	-8.54
Pretax Income	-2.02	-2.89	-7.05	-9.54	-11.86	-8.54
Income Tax Expense	0.31	0.28	0.37	1	-0.77	-1.52
Net Income	-2.33	-3.17	-7.42	-10.54	-11.09	-7.02
Net Income to Common	-2.33	-3.17	-7.42	-10.54	-11.09	-7.02
Shares Outstanding (Basic)	68	63	43	44	44	36
Shares Outstanding (Diluted)	68	78	48	44	44	36
Shares Change (YoY)	31.68%	62.90%	9.70%	-0.53%	21.39%	9.39%
EPS (Basic)	-0.03	-0.05	-0.17	-0.24	-0.25	-0.19
EPS (Diluted)	-0.03	-0.05	-0.17	-0.24	-0.25	-0.19
Free Cash Flow	2.31	-0.95	-2.77	0.17	-2.17	0.4
Free Cash Flow Per Share	0.03	-0.01	-0.06	0.00	-0.05	0.01
Gross Margin	29.32%	26.70%	11.91%	9.03%	7.33%	11.64%
Operating Margin	-4.26%	-9.60%	-27.27%	-40.03%	-49.90%	-53.58%
Profit Margin	-10.31%	-14.39%	-30.83%	-44.74%	-46.77%	-43.88%
Free Cash Flow Margin	10.21%	-4.33%	-11.53%	0.74%	-9.14%	2.53%
EBITDA	0.07	-0.62	-4.94	-7.92	-10.14	-7.87
EBITDA Margin	0.32%	-2.80%	-20.55%	-33.61%	-42.78%	-49.18%
D&A For EBITDA	1.04	1.5	1.62	1.51	1.69	0.7
EBIT	-0.96	-2.11	-6.56	-9.43	-11.83	-8.57
EBIT Margin	-4.26%	-9.60%	-27.27%	-40.03%	-49.90%	-53.58%
Revenue as Reported	22.69	22.1	24.13	23.62	23.73	16.11

Source: S&P Global Market Intelligence. Standard template. Financial Sources.