Euroz Hartleys Group Limited (ASX:EZL)

Euroz Hartleys Group Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Interest and Dividend Income	3.99	4	3.45	2.32	0.35	0.27
Total Interest Expense	0.9	0.92	0.06	-	-	-
Net Interest Income	3.09	3.08	3.39	2.32	0.35	0.27
Brokerage Commission	36.6	31.53	29.42	25.11	36.5	31.12
Asset Management Fee	23.7	22.29	19.8	18.51	32.22	31.75
Underwriting & Investment Banking Fee	51.38	38.55	33.83	38.69	43.61	51.66
Other Revenue	6.82	2.3	2.72	11.31	6.01	13.27
Revenue	121.59	97.75	89.16	95.94	118.69	128.07
Revenue Growth (YoY)	19.35%	9.63%	-7.06%	-19.17%	-7.32%	158.26%
Salaries & Employee Benefits	81.08	64.94	57.02	64.36	67.22	70.23
Cost of Services Provided	12.56	10.87	9.54	8.28	8.98	10.71
Other Operating Expenses	6.43	6.25	6.12	5.81	6.52	6.26
Total Operating Expenses	102.11	84.16	75.37	81	85.19	89.92
Operating Income	19.48	13.59	13.79	14.93	33.5	38.15
EBT Excluding Unusual Items	19.48	13.59	13.79	14.93	49.31	55.8
Merger & Restructuring Charges	-	-	-	-	-	-0.21
Asset Writedown	-	-	-1.48	-1.49	6.51	3.9
Gain (Loss) on Sale of Investments	6.53	1.64	-4.73	0.35	2.25	14.96
Other Unusual Items	-	-	1.56	-	-	-
Pretax Income	26	15.23	9.14	13.79	58.07	74.45
Income Tax Expense	8.16	4.97	3.68	4.45	17.34	21.91
Earnings From Continuing Ops.	17.85	10.26	5.47	9.34	40.72	52.54
Net Income to Company	17.85	10.26	5.47	9.34	40.72	52.54
Net Income	17.85	10.26	5.47	9.34	40.72	52.54
Net Income to Common	17.85	10.26	5.47	9.34	40.72	52.54
Net Income Growth	67.06%	87.67%	-41.45%	-77.07%	-22.49%	-
Shares Outstanding (Basic)	156	157	156	169	160	153
Shares Outstanding (Diluted)	164	164	164	178	167	159
Shares Change (YoY)	0.34%	-	-7.59%	6.24%	5.59%	15.87%
EPS (Basic)	0.11	0.07	0.04	0.06	0.26	0.34
EPS (Diluted)	0.11	0.06	0.03	0.05	0.24	0.33
EPS Growth	66.36%	87.38%	-36.57%	-78.42%	-26.58%	-
Free Cash Flow	45.9	39.17	18.82	3.27	20.47	49.75
Free Cash Flow Per Share	0.28	0.24	0.12	0.02	0.12	0.31
Dividend Per Share	0.060	0.055	0.048	0.060	0.129	0.188
Dividend Growth	20.00%	15.79%	-20.83%	-53.63%	-31.24%	106.36%
Operating Margin	16.02%	13.90%	15.46%	15.57%	28.23%	29.79%
Profit Margin	14.68%	10.50%	6.13%	9.73%	34.31%	41.03%
Free Cash Flow Margin	37.75%	40.07%	21.11%	3.41%	17.24%	38.85%
Effective Tax Rate	31.37%	32.63%	40.20%	32.29%	29.87%	29.43%
Revenue as Reported	98.68	98.68	89.22	-	-	-

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