LaserBond Income Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	43.48	41.98	38.61	30.71	24.66
Revenue Growth (YoY)	3.55%	8.73%	25.73%	24.52%	11.21%
Cost of Revenue	20.69	20.34	18.15	14.27	12.38
Gross Profit	22.79	21.64	20.46	16.44	12.29
Selling, General & Admin	13.32	11.49	9.98	7.35	6.04
Research & Development	0.74	0.81	0.45	0.51	0.68
Other Operating Expenses	0.57	0.57	0.29	0.36	0.2
Operating Expenses	17.82	16.36	13.99	11.12	9.48
Operating Income	4.97	5.28	6.47	5.32	2.81
Interest Expense	-0.89	-0.88	-0.62	-0.44	-0.46
Earnings From Equity Investments	0.74	0.5	-	-	-
Other Non Operating Income (Expenses)	0.17	0.26	0.52	0.46	1.02
Pretax Income	4.99	5.16	6.37	5.33	3.36
Income Tax Expense	1.14	1.68	1.61	1.7	0.53
Net Income	3.84	3.48	4.76	3.63	2.84
Net Income to Common	3.84	3.48	4.76	3.63	2.84
Net Income Growth	10.41%	-26.82%	31.14%	27.86%	1.18%
Shares Outstanding (Basic)	117	112	110	109	96
Shares Outstanding (Diluted)	117	112	110	109	96
Shares Change (YoY)	4.44%	2.41%	0.29%	13.79%	0.67%
EPS (Basic)	0.03	0.03	0.04	0.03	0.03
EPS (Diluted)	0.03	0.03	0.04	0.03	0.03
EPS Growth	5.71%	-28.54%	30.76%	12.36%	0.50%
Free Cash Flow	4.15	5.88	6.38	2.35	4.31
Free Cash Flow Per Share	0.04	0.05	0.06	0.02	0.04
Dividend Per Share	0.012	0.016	0.016	0.014	0.012
Dividend Growth	-25.00%	-	14.29%	16.67%	9.09%
Gross Margin	52.41%	51.55%	53.00%	53.54%	49.82%
Operating Margin	11.42%	12.58%	16.76%	17.32%	11.38%
Profit Margin	8.84%	8.29%	12.32%	11.82%	11.51%
Free Cash Flow Margin	9.54%	14.00%	16.51%	7.64%	17.46%
EBITDA	6.93	7.54	8.64	7.18	4.43
EBITDA Margin	15.94%	17.95%	22.37%	23.38%	17.95%
D&A For EBITDA	1.96	2.25	2.16	1.86	1.62
EBIT	4.97	5.28	6.47	5.32	2.81
EBIT Margin	11.42%	12.58%	16.76%	17.32%	11.38%
Effective Tax Rate	22.91%	32.58%	25.26%	31.94%	15.65%
Advertising Expenses	-	-	-	0.19	0.07

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