Orthocell Income Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	7.55	5.32	4.24	1.53	1.02
Revenue Growth (YoY)	42.05%	25.27%	177.01%	50.47%	41.48%
Cost of Revenue	2.75	1.63	1.03	0.7	0.63
Gross Profit	4.8	3.69	3.22	0.83	0.39
Selling, General & Admin	9.41	6.7	5.96	5.54	4.72
Research & Development	8.82	8.67	7.6	6.82	7.34
Other Operating Expenses	-0.36	-0.42	-0.06	-0	-0.04
Operating Expenses	17.88	14.95	13.5	12.35	12.02
Operating Income	-13.07	-11.26	-10.28	-11.52	-11.63
Interest & Investment Income	1.3	1.03	0.85	0.08	0.2
Currency Exchange Gain (Loss)	0.02	-	0.02	0.19	0
EBT Excluding Unusual Items	-11.75	-10.23	-9.41	-11.25	-11.43
Pretax Income	-11.75	-10.23	-9.41	-11.25	-11.43
Income Tax Expense	-3.19	-3.05	-3.16	-2.14	-2.39
Net Income	-8.57	-7.18	-6.25	-9.11	-9.04
Net Income to Common	-8.57	-7.18	-6.25	-9.11	-9.04
Shares Outstanding (Basic)	223	202	197	195	187
Shares Outstanding (Diluted)	223	202	197	195	187
Shares Change (YoY)	10.52%	2.43%	1.31%	4.18%	9.27%
EPS (Basic)	-0.04	-0.04	-0.03	-0.05	-0.05
EPS (Diluted)	-0.04	-0.04	-0.03	-0.05	-0.05
Free Cash Flow	-8.94	-7.43	13.98	-6.78	-4.67
Free Cash Flow Per Share	-0.04	-0.04	0.07	-0.04	-0.03
Gross Margin	63.63%	69.39%	75.82%	54.13%	38.54%
Operating Margin	-173.12%	-211.92%	-242.28%	-752.21%	-1142.59%
Profit Margin	-113.45%	-135.10%	-147.26%	-594.53%	-887.76%
Free Cash Flow Margin	-118.44%	-139.82%	329.46%	-442.55%	-458.83%
EBITDA	-12.7	-10.91	-9.93	-11.3	-11.3
EBITDA Margin	-168.14%	-205.25%	-233.91%	-	-
D&A For EBITDA	0.38	0.35	0.35	0.22	0.34
EBIT	-13.07	-11.26	-10.28	-11.52	-11.63
EBIT Margin	-173.12%	-211.92%	-242.28%	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.