Cokal Limited (ASX:CKA)

Exscientia Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Operating Revenue	3.28	3.7	0.02	0.03	0	9.35
Revenue	3.28	3.7	0.02	0.03	0	9.35
Revenue Growth (YoY)	29.15%	22475.23%	-40.13%	705.83%	-99.96%	83.19%
Cost of Revenue	4.79	5.7	2.52	1.28	0.93	0.94
Gross Profit	-1.51	-2.01	-2.5	-1.25	-0.93	8.41
Selling, General & Admin	1.79	1.53	1.49	1.53	1.54	10.58
Other Operating Expenses	-0.02	0.02	0.05	-0.05	0.01	0.12
Operating Expenses	2.5	2.25	1.97	1.67	1.71	10.96
Operating Income	-4.01	-4.25	-4.47	-2.92	-2.64	-2.55
Interest Expense	-0.46	-0.17	-0	-0.04	-0.06	-0.02
Other Non Operating Income (Expenses)	-6.15	-5.41	-4.8	-4.17	-	-
EBT Excluding Unusual Items	-10.63	-9.83	-9.27	-7.13	-2.7	-2.57
Pretax Income	-10.63	-9.83	-9.27	-7.13	-2.7	-2.57
Net Income	-10.63	-9.83	-9.27	-7.13	-2.7	-2.57
Net Income to Common	-10.63	-9.83	-9.27	-7.13	-2.7	-2.57
Shares Outstanding (Basic)	1,079	1,079	1,079	939	925	911
Shares Outstanding (Diluted)	1,079	1,079	1,079	939	925	911
Shares Change (YoY)	-6.04%	-	14.91%	1.55%	1.48%	25.59%
EPS (Basic)	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00
EPS (Diluted)	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00
Free Cash Flow	-3.93	-4.95	-13.37	-12.44	-2.16	-2.1
Free Cash Flow Per Share	-0.00	-0.01	-0.01	-0.01	-0.00	-0.00
Gross Margin	-46.21%	-54.26%	-	-	-	89.96%
Operating Margin	-122.43%	-115.00%	-27273.56%	-10686.77%	-77799.41%	-27.29%
Profit Margin	-324.30%	-265.85%	-56609.05%	-26063.93%	-79458.63%	-27.54%
Free Cash Flow Margin	-120.08%	-133.97%	-81640.84%	-45474.52%	-63764.38%	-22.46%
EBITDA	-3.6	-3.91	-4.19	-2.86	-2.61	-2.42
EBITDA Margin	-109.80%	-105.81%	-	-	-	-25.92%
D&A For EBITDA	0.41	0.34	0.28	0.07	0.03	0.13
EBIT	-4.01	-4.25	-4.47	-2.92	-2.64	-2.55
EBIT Margin	-122.43%	-115.00%	-	-	-	-27.29%

Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.