Metal Powder Works Limited (ASX:MPW)

Metal Powder Works Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2025	Dec 31, 2024	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022
Operating Revenue	1.6	1.25	1.88	1.29	0.16
Other Revenue	-	0	-	0.01	-
Revenue	1.6	1.25	1.88	1.29	0.16
Revenue Growth (YoY)	28.30%	-33.53%	45.27%	684.79%	-7.36%
Cost of Revenue	1.27	0.57	0.72	0.4	0.18
Gross Profit	0.33	0.68	1.16	0.89	-0.02
Selling, General & Admin	4.06	2	2.01	1.67	1.59
Research & Development	0.31	0.13	0.29	0.1	0.24
Other Operating Expenses	-	-	-	-0.03	-0.04
Operating Expenses	4.37	2.44	2.29	2.02	1.99
Operating Income	-4.03	-1.76	-1.13	-1.13	-2.01
Interest Expense	-0.12	-0.08	-	-0.05	-0.03
Other Non Operating Income (Expenses)	-0.08	-0.16	-0.1	-0.13	-0.13
EBT Excluding Unusual Items	-4.23	-2	-1.23	-1.31	-2.16
Impairment of Goodwill	-1.96	-	-	-	-
Pretax Income	-6.19	-2	-1.23	-1.31	-2.16
Net Income	-6.19	-2	-1.23	-1.31	-2.16
Net Income to Common	-6.19	-2	-1.23	-1.31	-2.16
Shares Outstanding (Basic)	83	11	55	11	11
Shares Outstanding (Diluted)	83	11	55	11	11
Shares Change (YoY)	643.15%	-79.65%	391.34%	-	-
EPS (Basic)	-0.07	-0.18	-0.02	-0.12	-0.19
EPS (Diluted)	-0.07	-0.18	-0.02	-0.12	-0.19
Free Cash Flow	-3.07	-1.28	-0.59	-1.39	-2.26
Free Cash Flow Per Share	-0.04	-0.11	-0.01	-0.12	-0.20
Gross Margin	20.92%	54.39%	61.69%	69.01%	-10.55%
Operating Margin	-251.92%	-141.05%	-60.37%	-87.61%	-1218.51%
Profit Margin	-386.82%	-160.32%	-65.59%	-101.27%	-1313.14%
Free Cash Flow Margin	-192.00%	-102.51%	-31.23%	-107.66%	-1374.97%
EBITDA	-3.66	-1.62	-0.92	-1	-1.88
EBITDA Margin	-228.91%	-130.18%	-49.27%	-77.58%	-
D&A For EBITDA	0.37	0.14	0.21	0.13	0.13
EBIT	-4.03	-1.76	-1.13	-1.13	-2.01
EBIT Margin	-251.92%	-141.05%	-60.37%	-87.61%	-

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