Merino & Co. Limited (ASX:MNC)
Australia · Delayed Price · Currency is AUD 0.1200
+0.0050 (4.35%)
At close: Jun 2, 2026
Merino & Co. 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 |
Operating Revenue | 2.07 | 3.51 | 5.61 | 7.52 | 5.08 | 0.99 |
Other Revenue | 0.09 | 0.08 | 0.08 | 0.03 | - | 0.15 |
| 2.15 | 3.59 | 5.69 | 7.55 | 5.08 | 1.14 | |
Revenue Growth (YoY) | -61.89% | -36.92% | -24.64% | 48.70% | 346.18% | - |
Cost of Revenue | 1.57 | 3.12 | 3.95 | 4.6 | 3.06 | 0.56 |
Gross Profit | 0.58 | 0.47 | 1.74 | 2.95 | 2.02 | 0.58 |
Selling, General & Admin | 1.89 | 1.52 | 1.12 | 1.39 | 0.8 | 0.87 |
Research & Development | 0.06 | 0.06 | - | 0.28 | - | - |
Other Operating Expenses | 0.33 | 0.47 | 0.15 | 0.28 | 0.37 | 0.42 |
Operating Expenses | 2.68 | 2.43 | 1.3 | 2.15 | 1.69 | 1.37 |
Operating Income | -2.1 | -1.97 | 0.43 | 0.8 | 0.33 | -0.79 |
Interest Expense | -0.27 | -0.28 | -0.25 | -0.26 | -0.06 | -0.05 |
Interest & Investment Income | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
Currency Exchange Gain (Loss) | -0.06 | -0.1 | 0.04 | -0.08 | -0.02 | 0 |
Other Non Operating Income (Expenses) | -0.17 | -0.31 | -0.15 | -0.13 | - | - |
Pretax Income | -2.6 | -2.66 | 0.07 | 0.34 | 0.25 | -0.83 |
Income Tax Expense | 0.5 | 0.11 | -0.07 | -0.15 | -0.19 | - |
Net Income | -3.1 | -2.76 | 0.14 | 0.49 | 0.45 | -0.83 |
Net Income to Common | -3.1 | -2.76 | 0.14 | 0.49 | 0.45 | -0.83 |
Net Income Growth | - | - | -71.77% | 8.84% | - | - |
Shares Outstanding (Basic) | 74 | 58 | 24 | 24 | 24 | - |
Shares Outstanding (Diluted) | 74 | 58 | 24 | 24 | 24 | - |
Shares Change (YoY) | 120.06% | 142.63% | - | - | - | - |
EPS (Basic) | -0.04 | -0.05 | 0.01 | 0.02 | 0.02 | - |
EPS (Diluted) | -0.04 | -0.05 | 0.01 | 0.02 | 0.02 | - |
EPS Growth | - | - | -71.64% | 7.99% | - | - |
Free Cash Flow | -1.8 | -2.4 | -0.38 | -0.4 | -1.65 | -0.57 |
Free Cash Flow Per Share | -0.03 | -0.04 | -0.02 | -0.02 | -0.07 | - |
Gross Margin | 26.96% | 12.97% | 30.53% | 39.12% | 39.80% | 50.78% |
Operating Margin | -97.66% | -54.83% | 7.63% | 10.59% | 6.52% | -69.70% |
Profit Margin | -143.76% | -76.94% | 2.41% | 6.44% | 8.80% | -73.29% |
Free Cash Flow Margin | -83.78% | -66.91% | -6.62% | -5.36% | -32.58% | -49.68% |
EBITDA | -1.9 | -1.82 | 0.59 | 1.09 | 0.48 | -0.67 |
EBITDA Margin | -88.33% | -50.64% | 10.29% | 14.43% | 9.46% | -59.30% |
D&A For EBITDA | 0.2 | 0.15 | 0.15 | 0.29 | 0.15 | 0.12 |
EBIT | -2.1 | -1.97 | 0.43 | 0.8 | 0.33 | -0.79 |
EBIT Margin | -97.66% | -54.83% | 7.63% | 10.59% | 6.52% | -69.70% |