Multistack International Income Statement

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	0.23	0.37	1.76	0.63	0.64	0.6
Revenue Growth (YoY)	-55.07%	-78.79%	178.61%	-1.72%	7.16%	7.28%
Cost of Revenue	0.15	0.25	1.45	0.3	0.53	0.47
Gross Profit	0.08	0.12	0.31	0.33	0.11	0.13
Selling, General & Admin	1.63	1.09	1.15	1.14	1.07	1.24
Other Operating Expenses	0.03	0.03	0.08	0.05	-0.09	0.04
Operating Expenses	1.66	1.12	1.22	1.19	0.98	1.28
Operating Income	-1.59	-1	-0.92	-0.86	-0.86	-1.16
Interest Expense	-0.2	-0.2	-0.14	-0.14	-0.12	-0.08
Interest & Investment Income	0.01	0.01	0	0.02	0.03	0.06
Currency Exchange Gain (Loss)	-0.35	-0.49	0.04	-0.27	-0.19	0.35
Other Non Operating Income (Expenses)	0.04	0	0.12	-0.49	0.02	0.28
EBT Excluding Unusual Items	-2.08	-1.68	-0.89	-1.74	-1.13	-0.54
Gain (Loss) on Sale of Investments	1.07	-	-	-0.09	-	-
Other Unusual Items	-	-	-	-	-	0.17
Pretax Income	1.86	-1.68	-0.89	-1.83	-1.13	-0.37
Earnings From Continuing Operations	1.86	-1.68	-0.89	-1.83	-1.13	-0.37
Net Income	1.86	-1.68	-0.89	-1.83	-1.13	-0.37
Net Income to Common	1.86	-1.68	-0.89	-1.83	-1.13	-0.37
Shares Outstanding (Basic)	136	136	136	136	136	112
Shares Outstanding (Diluted)	136	136	136	136	136	112
Shares Change (YoY)	-0.92%	-	-	-	21.37%	-
EPS (Basic)	0.01	-0.01	-0.01	-0.01	-0.01	-0.00
EPS (Diluted)	0.01	-0.01	-0.01	-0.01	-0.01	-0.00
Free Cash Flow	1.64	-0.49	-0.73	-0.41	-0.56	-2.94
Free Cash Flow Per Share	0.01	-0.00	-0.01	-0.00	-0.00	-0.03
Gross Margin	33.69%	32.17%	17.53%	52.13%	17.71%	20.95%
Operating Margin	-704.36%	-267.29%	-51.92%	-135.78%	-134.12%	-192.31%
Profit Margin	824.57%	-448.97%	-50.60%	-289.57%	-175.97%	-61.30%
Free Cash Flow Margin	726.96%	-131.89%	-41.43%	-65.45%	-86.38%	-489.79%
EBIT	-1.59	-1	-0.92	-0.86	-0.86	-1.16
EBIT Margin	-	-267.29%	-51.92%	-135.78%	-134.12%	-192.31%

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