Hydrocarbon Dynamics Income Statement

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	0.41	0.16	0.57	0.35	0.06
Revenue	0.41	0.16	0.57	0.35	0.06
Revenue Growth (YoY)	157.26%	-72.26%	65.72%	439.74%	-64.65%
Cost of Revenue	0.75	0.51	0.83	0.7	0.5
Gross Profit	-0.34	-0.35	-0.26	-0.35	-0.43
Selling, General & Admin	0.6	0.65	1.52	1.35	1.43
Other Operating Expenses	-	-	-	-	-0.15
Operating Expenses	0.6	0.66	1.52	1.34	1.09
Operating Income	-0.94	-1.01	-1.78	-1.69	-1.53
Interest Expense	-0	-0	-0	-0	-0.01
Interest & Investment Income	0.01	0.01	0.02	0.01	0
Other Non Operating Income (Expenses)	-	-	-0	0	-
EBT Excluding Unusual Items	-0.93	-1	-1.76	-1.69	-1.53
Impairment of Goodwill	-	-	-1.13	-	-2.16
Gain (Loss) on Sale of Investments	-0.05	-	-	-	-
Asset Writedown	-	-	-0.66	-	-
Pretax Income	-0.98	-1	-3.55	-1.69	-3.69
Earnings From Continuing Operations	-0.98	-1	-3.55	-1.69	-3.69
Earnings From Discontinued Operations	-	-	-	-	0.33
Net Income	-0.98	-1	-3.55	-1.69	-3.36
Net Income to Common	-0.98	-1	-3.55	-1.69	-3.36
Shares Outstanding (Basic)	118	82	63	55	44
Shares Outstanding (Diluted)	118	82	63	55	44
Shares Change (YoY)	43.63%	30.69%	13.67%	25.22%	32.02%
EPS (Basic)	-0.01	-0.01	-0.06	-0.03	-0.08
EPS (Diluted)	-0.01	-0.01	-0.06	-0.03	-0.08
Free Cash Flow	-0.69	-0.87	-1.66	-1.59	-1.61
Free Cash Flow Per Share	-0.01	-0.01	-0.03	-0.03	-0.04
Gross Margin	-84.17%	-220.68%	-45.02%	-101.01%	-
Operating Margin	-229.76%	-632.29%	-309.81%	-488.61%	-2381.95%
Profit Margin	-240.26%	-625.56%	-618.34%	-487.25%	-5241.21%
Free Cash Flow Margin	-168.63%	-544.94%	-289.40%	-459.09%	-2504.75%
EBITDA	-0.94	-1.01	-1.78	-1.69	-1.5
EBITDA Margin	-229.38%	-	-	-	-
D&A For EBITDA	0	0	0	0	0.03
EBIT	-0.94	-1.01	-1.78	-1.69	-1.53
EBIT Margin	-229.76%	-	-	-	-
Revenue as Reported	0.42	0.17	0.59	0.35	0.21

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