LaserBond 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	46.19	43.48	41.98	38.61	30.71	24.66
Revenue Growth (YoY)	9.98%	3.55%	8.73%	25.73%	24.52%	11.21%
Cost of Revenue	21.14	20.69	20.34	18.15	14.27	12.38
Gross Profit	25.04	22.79	21.64	20.46	16.44	12.29
Selling, General & Admin	13.25	13.32	11.49	9.98	7.35	6.04
Research & Development	1.13	0.74	0.81	0.45	0.51	0.68
Other Operating Expenses	0.6	0.57	0.57	0.29	0.36	0.2
Operating Expenses	18.11	17.82	16.36	13.99	11.12	9.48
Operating Income	6.93	4.97	5.28	6.47	5.32	2.81
Interest Expense	-0.85	-0.89	-0.88	-0.62	-0.44	-0.46
Earnings From Equity Investments	0.73	0.74	0.5	-	-	-
Other Non Operating Income (Expenses)	0.15	0.17	0.26	0.52	0.46	1.02
Pretax Income	6.96	4.99	5.16	6.37	5.33	3.36
Income Tax Expense	1.92	1.14	1.68	1.61	1.7	0.53
Net Income	5.04	3.84	3.48	4.76	3.63	2.84
Net Income to Common	5.04	3.84	3.48	4.76	3.63	2.84
Net Income Growth	79.12%	10.41%	-26.82%	31.14%	27.86%	1.18%
Shares Outstanding (Basic)	118	117	112	110	109	96
Shares Outstanding (Diluted)	118	117	112	110	109	96
Shares Change (YoY)	1.58%	4.44%	2.41%	0.29%	13.79%	0.67%
EPS (Basic)	0.04	0.03	0.03	0.04	0.03	0.03
EPS (Diluted)	0.04	0.03	0.03	0.04	0.03	0.03
EPS Growth	76.33%	5.71%	-28.54%	30.76%	12.36%	0.50%
Free Cash Flow	4.1	4.15	5.88	6.38	2.35	4.31
Free Cash Flow Per Share	0.04	0.04	0.05	0.06	0.02	0.04
Dividend Per Share	0.016	0.012	0.016	0.016	0.014	0.012
Dividend Growth	33.33%	-25.00%	-	14.29%	16.67%	9.09%
Gross Margin	54.22%	52.41%	51.55%	53.00%	53.54%	49.82%
Operating Margin	15.00%	11.42%	12.58%	16.76%	17.32%	11.38%
Profit Margin	10.91%	8.84%	8.29%	12.32%	11.82%	11.51%
Free Cash Flow Margin	8.89%	9.54%	14.00%	16.51%	7.64%	17.46%
EBITDA	8.83	6.93	7.54	8.64	7.18	4.43
EBITDA Margin	19.12%	15.94%	17.95%	22.37%	23.38%	17.95%
D&A For EBITDA	1.9	1.96	2.25	2.16	1.86	1.62
EBIT	6.93	4.97	5.28	6.47	5.32	2.81
EBIT Margin	15.00%	11.42%	12.58%	16.76%	17.32%	11.38%
Effective Tax Rate	27.56%	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.