AUCyber 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	19.38	22.47	10.23	6.48	4.24	2.55
Revenue Growth (YoY)	4.54%	119.66%	57.93%	52.69%	66.45%	94.33%
Cost of Revenue	18.64	22.9	20.11	19.44	12.37	6.37
Gross Profit	0.74	-0.43	-9.88	-12.96	-8.13	-3.82
Selling, General & Admin	1.39	1.75	2.94	0.89	0.59	0.55
Other Operating Expenses	0.2	0.52	0.57	1.92	2.36	1.43
Operating Expenses	6.67	8.72	9.92	8.19	7.18	5.45
Operating Income	-5.93	-9.15	-19.8	-21.16	-15.3	-9.27
Interest Expense	-0.19	-0.22	-0.18	-0.23	-0.28	-0.38
Interest & Investment Income	0.18	0.18	0.26	0.11	0.06	0.02
Other Non Operating Income (Expenses)	-	-	-	-	-	-1.45
EBT Excluding Unusual Items	-5.93	-9.18	-19.72	-21.28	-15.52	-11.09
Merger & Restructuring Charges	-1.78	-1.78	-	-	-	-
Impairment of Goodwill	-23.33	-23.33	-	-	-	-
Asset Writedown	10.54	-4.21	-	-	-	-
Other Unusual Items	-	0.95	-	-	-	-0.5
Pretax Income	-20.51	-37.56	-19.72	-21.28	-15.52	-11.59
Net Income	-20.51	-37.56	-19.72	-21.28	-15.52	-11.59
Net Income to Common	-20.51	-37.56	-19.72	-21.28	-15.52	-11.59
Shares Outstanding (Basic)	192	173	56	17	14	9
Shares Outstanding (Diluted)	192	173	56	17	14	9
Shares Change (YoY)	58.48%	208.17%	230.16%	24.69%	57.52%	63.44%
EPS (Basic)	-0.11	-0.22	-0.35	-1.25	-1.14	-1.34
EPS (Diluted)	-0.11	-0.22	-0.40	-1.30	-1.14	-1.34
Free Cash Flow	-3.78	-5.97	-11.62	-22.44	-15.59	-8.82
Free Cash Flow Per Share	-0.02	-0.03	-0.21	-1.32	-1.14	-1.02
Gross Margin	3.81%	-1.90%	-96.58%	-200.15%	-191.56%	-150.05%
Operating Margin	-30.59%	-40.71%	-193.57%	-326.66%	-360.72%	-363.90%
Profit Margin	-105.81%	-167.13%	-192.75%	-328.57%	-365.88%	-454.63%
Free Cash Flow Margin	-19.48%	-26.57%	-113.60%	-346.46%	-367.58%	-345.94%
EBITDA	-3.4	-5.25	-15.97	-18.5	-13.88	-8.2
EBITDA Margin	-17.55%	-23.36%	-156.08%	-285.66%	-	-
D&A For EBITDA	2.53	3.9	3.84	2.66	1.42	1.07
EBIT	-5.93	-9.15	-19.8	-21.16	-15.3	-9.27
EBIT Margin	-30.59%	-40.71%	-193.57%	-	-	-
Revenue as Reported	19.91	23	10.84	6.8	4.68	2.92

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