Noxopharm Limited (ASX:NOX)

Noxopharm Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Other Revenue	2.82	2.82	2.4	6.01	5.43	5.61
Revenue	3.4	2.82	2.4	6.01	5.43	5.61
Revenue Growth (YoY)	44.83%	17.52%	-60.06%	10.71%	-3.20%	-32.29%
Cost of Revenue	4.35	4.27	2.94	10.65	7.78	12.56
Gross Profit	-0.95	-1.45	-0.53	-4.64	-2.35	-6.95
Selling, General & Admin	3.46	3.94	4.07	5.85	7.17	7.38
Operating Expenses	3.47	3.94	4.07	6.01	7.43	7.64
Operating Income	-4.42	-5.39	-4.6	-10.64	-9.78	-14.59
Interest Expense	-0.93	-0.5	-0.03	-0.04	-0.08	-2.2
Interest & Investment Income	0.01	0.01	0.01	0.08	0.05	0.14
Earnings From Equity Investments	-	-	-	-	-	-1.04
Other Non Operating Income (Expenses)	0.49	0.53	-	-	-	-0.43
EBT Excluding Unusual Items	-4.83	-5.35	-4.63	-10.6	-9.81	-18.12
Gain (Loss) on Sale of Investments	-0.66	0.47	1.05	-4.45	-8.86	8.77
Pretax Income	-5.49	-4.88	-3.58	-15.06	-18.67	-9.35
Earnings From Continuing Operations	-5.49	-4.88	-3.58	-15.06	-18.67	-9.35
Net Income	-5.49	-4.88	-3.58	-15.06	-18.67	-9.35
Net Income to Common	-5.49	-4.88	-3.58	-15.06	-18.67	-9.35
Shares Outstanding (Basic)	292	292	292	292	291	264
Shares Outstanding (Diluted)	292	292	292	292	291	264
Shares Change (YoY)	-	-	-	0.35%	10.37%	90.70%
EPS (Basic)	-0.02	-0.02	-0.01	-0.05	-0.06	-0.04
EPS (Diluted)	-0.02	-0.02	-0.01	-0.05	-0.06	-0.04
Free Cash Flow	-7.27	-5.82	-0.68	-10.95	-13.73	-8.85
Free Cash Flow Per Share	-0.03	-0.02	-0.00	-0.04	-0.05	-0.03
Gross Margin	-27.98%	-51.25%	-22.28%	-77.14%	-43.27%	-123.97%
Operating Margin	-130.04%	-190.96%	-191.71%	-177.12%	-180.14%	-260.21%
Profit Margin	-161.68%	-173.15%	-149.07%	-250.52%	-343.86%	-166.66%
Free Cash Flow Margin	-214.23%	-206.48%	-28.51%	-182.13%	-252.98%	-157.81%
EBITDA	-4.41	-5.38	-4.6	-10.49	-9.52	-14.33
EBITDA Margin	-129.99%	-190.89%	-191.64%	-174.55%	-175.32%	-255.55%
D&A For EBITDA	0	0	0	0.15	0.26	0.26
EBIT	-4.42	-5.39	-4.6	-10.64	-9.78	-14.59
EBIT Margin	-130.04%	-190.96%	-191.71%	-177.12%	-180.14%	-260.21%

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