Camplify Holdings 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	41.13	42.02	47.75	38.23	16.36	8.47
Other Revenue	0.01	0.18	0.08	-	-	-
Revenue	41.14	42.2	47.83	38.23	16.36	8.47
Revenue Growth (YoY)	-5.88%	-11.77%	25.11%	133.71%	93.23%	187.29%
Cost of Revenue	15.96	16.74	17.98	12.41	8.78	3.22
Gross Profit	25.18	25.47	29.85	25.82	7.58	5.25
Selling, General & Admin	21.06	26.8	28.44	20.25	12.07	6
Other Operating Expenses	9.2	8.1	7.42	5.27	2.54	1.16
Operating Expenses	31.88	36.47	38.17	26.58	14.86	7.31
Operating Income	-6.7	-11	-8.32	-0.76	-7.28	-2.06
Interest Expense	-	-0.02	-0.03	-0.03	-0	-0.04
Interest & Investment Income	0.2	0.07	0.25	0.17	0	0.03
Other Non Operating Income (Expenses)	-	-	-	0.06	0.37	-0.18
EBT Excluding Unusual Items	-6.49	-10.95	-8.11	-0.56	-6.91	-2.25
Merger & Restructuring Charges	-	-	-0.16	-3.08	-1.39	-
Impairment of Goodwill	-6.04	-6.04	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	0	-
Asset Writedown	-0.03	-	-	-0.24	-	-
Pretax Income	-12.56	-16.99	-8.26	-3.88	-8.29	-2.25
Income Tax Expense	-1.6	-1.15	-0.14	-0.27	-0.13	-0.18
Net Income	-10.96	-15.84	-8.12	-3.61	-8.16	-2.06
Net Income to Common	-10.96	-15.84	-8.12	-3.61	-8.16	-2.06
Shares Outstanding (Basic)	77	72	72	57	39	29
Shares Outstanding (Diluted)	77	72	72	57	39	29
Shares Change (YoY)	7.50%	-	24.65%	47.31%	36.63%	3.13%
EPS (Basic)	-0.14	-0.22	-0.11	-0.06	-0.21	-0.07
EPS (Diluted)	-0.14	-0.22	-0.11	-0.06	-0.21	-0.07
Free Cash Flow	9.16	-4.93	-10.31	2.59	-6.14	2.26
Free Cash Flow Per Share	0.12	-0.07	-0.14	0.04	-0.16	0.08
Gross Margin	61.21%	60.34%	62.41%	67.53%	46.33%	61.99%
Operating Margin	-16.28%	-26.07%	-17.40%	-2.00%	-44.51%	-24.31%
Profit Margin	-26.64%	-37.55%	-16.98%	-9.44%	-49.91%	-24.38%
Free Cash Flow Margin	22.26%	-11.68%	-21.56%	6.78%	-37.51%	26.64%
EBITDA	-5.85	-9.75	-6.63	-0.38	-7.15	-2.03
EBITDA Margin	-14.23%	-23.11%	-13.86%	-1.00%	-43.72%	-23.95%
D&A For EBITDA	0.85	1.25	1.69	0.38	0.13	0.03
EBIT	-6.7	-11	-8.32	-0.76	-7.28	-2.06
EBIT Margin	-16.28%	-26.07%	-17.40%	-2.00%	-44.51%	-24.31%

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