Cluey 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
Revenue	25.22	25.61	29.97	39.36	34.26	17.27
Revenue Growth (YoY)	-3.52%	-14.55%	-23.86%	14.87%	98.43%	254.62%
Cost of Revenue	10.78	10.98	12.49	16.82	16.14	7.79
Gross Profit	14.44	14.63	17.47	22.54	18.13	9.48
Selling, General & Admin	20.06	20.26	29.54	42.04	39.55	28.38
Operating Expenses	20.06	20.26	29.54	42.04	39.55	28.38
Operating Income	-5.62	-5.63	-12.06	-19.5	-21.42	-18.89
Interest Expense	-0.07	-0.06	-0.01	-0.02	-0.03	-
Interest & Investment Income	0.09	0.15	0.22	0.31	0.06	0.15
Other Non Operating Income (Expenses)	-	-	0.01	0.01	0.43	0.53
EBT Excluding Unusual Items	-5.61	-5.54	-11.85	-19.21	-20.95	-18.22
Asset Writedown	-	-	-1.59	-	-	-
Other Unusual Items	-	-	-	-	0.05	-2.19
Pretax Income	-5.61	-5.54	-13.44	-19.21	-20.9	-20.41
Net Income	-5.61	-5.54	-13.44	-19.21	-20.9	-20.41
Net Income to Common	-5.61	-5.54	-13.44	-19.21	-20.9	-20.41
Shares Outstanding (Basic)	349	326	197	153	130	88
Shares Outstanding (Diluted)	349	326	197	153	130	88
Shares Change (YoY)	39.53%	66.06%	28.26%	17.67%	48.24%	9661.54%
EPS (Basic)	-0.02	-0.02	-0.07	-0.13	-0.16	-0.23
EPS (Diluted)	-0.02	-0.02	-0.07	-0.13	-0.16	-0.23
Free Cash Flow	-2.78	-3.18	-8.42	-15.21	-15.46	-17.33
Free Cash Flow Per Share	-0.01	-0.01	-0.04	-0.10	-0.12	-0.20
Gross Margin	57.26%	57.14%	58.31%	57.26%	52.90%	54.91%
Operating Margin	-22.28%	-21.97%	-40.25%	-49.55%	-62.51%	-109.42%
Profit Margin	-22.23%	-21.62%	-44.83%	-48.81%	-60.99%	-118.21%
Free Cash Flow Margin	-11.01%	-12.40%	-28.10%	-38.65%	-45.12%	-100.33%
EBITDA	-4.47	-4.82	-7.63	-17.71	-20.79	-18.72
EBITDA Margin	-17.71%	-18.83%	-25.45%	-45.00%	-60.68%	-108.43%
D&A For EBITDA	1.15	0.8	4.43	1.79	0.63	0.17
EBIT	-5.62	-5.63	-12.06	-19.5	-21.42	-18.89
EBIT Margin	-22.28%	-21.97%	-40.25%	-49.55%	-62.51%	-109.42%

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