Magontec 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
Revenue	64.12	57.09	79.46	158.6	115.15
Revenue Growth (YoY)	12.30%	-28.15%	-49.90%	37.73%	21.13%
Cost of Revenue	52.57	47.54	62.65	120.01	95.92
Gross Profit	11.55	9.55	16.81	38.6	19.23
Selling, General & Admin	15.65	13.99	14.77	14.04	12.41
Research & Development	0.67	0.81	1.02	0.83	0.88
Operating Expenses	16.92	15.52	16.54	15.49	13.92
Operating Income	-5.37	-5.97	0.27	23.1	5.31
Interest Expense	-0.4	-0.33	-0.41	-0.65	-0.53
Interest & Investment Income	0.1	0.19	0.18	0.03	0.04
Currency Exchange Gain (Loss)	-1.57	0.28	-0.68	-0.07	0.2
Other Non Operating Income (Expenses)	1.05	0.47	1.9	1.42	1
EBT Excluding Unusual Items	-6.19	-5.37	1.26	23.84	6.01
Gain (Loss) on Sale of Assets	-	-	0.13	-	-
Asset Writedown	-	-	-0.01	-	-
Other Unusual Items	-	-	-	-	0.72
Pretax Income	-6.19	-5.37	1.38	23.84	6.73
Income Tax Expense	-0.93	-0.18	1.61	7.32	1.72
Earnings From Continuing Operations	-5.26	-5.19	-0.23	16.52	5.01
Earnings From Discontinued Operations	-0.14	-4.33	-	-	-
Net Income to Company	-5.4	-9.52	-0.23	16.52	5.01
Minority Interest in Earnings	-	-	0.7	-	-
Net Income	-5.4	-9.52	0.47	16.52	5.01
Net Income to Common	-5.4	-9.52	0.47	16.52	5.01
Net Income Growth	-	-	-97.18%	229.77%	-
Shares Outstanding (Basic)	59	79	78	77	77
Shares Outstanding (Diluted)	67	89	87	84	79
Shares Change (YoY)	-24.95%	2.57%	3.14%	5.75%	-0.47%
EPS (Basic)	-0.09	-0.12	0.01	0.21	0.07
EPS (Diluted)	-0.09	-0.12	0.00	0.20	0.06
EPS Growth	-	-	-97.46%	212.70%	-
Free Cash Flow	-6.12	-2.8	7.57	8.86	4.95
Free Cash Flow Per Share	-0.09	-0.03	0.09	0.11	0.06
Dividend Per Share	-	-	0.012	0.012	-
Gross Margin	18.01%	16.73%	21.15%	24.34%	16.70%
Operating Margin	-8.38%	-10.46%	0.34%	14.57%	4.61%
Profit Margin	-8.42%	-16.67%	0.59%	10.41%	4.35%
Free Cash Flow Margin	-9.54%	-4.90%	9.53%	5.58%	4.29%
EBITDA	-3.69	-3.51	3.03	25.59	7.8
EBITDA Margin	-5.75%	-6.15%	3.81%	16.14%	6.77%
D&A For EBITDA	1.69	2.46	2.76	2.49	2.49
EBIT	-5.37	-5.97	0.27	23.1	5.31
EBIT Margin	-8.38%	-10.46%	0.34%	14.57%	4.61%
Effective Tax Rate	-	-	116.84%	30.72%	25.59%
Advertising Expenses	0.17	0.12	0.08	0.18	0.07

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