Orthocell 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
Revenue	9.33	7.55	5.32	4.24	1.53	1.02
Revenue Growth (YoY)	23.65%	42.05%	25.27%	177.01%	50.47%	41.48%
Cost of Revenue	3.38	2.75	1.63	1.03	0.7	0.63
Gross Profit	5.95	4.8	3.69	3.22	0.83	0.39
Selling, General & Admin	12.63	9.41	6.7	5.96	5.54	4.72
Research & Development	9.22	8.82	8.67	7.6	6.82	7.34
Other Operating Expenses	-0.36	-0.36	-0.42	-0.06	-0	-0.04
Operating Expenses	22.7	17.88	14.95	13.5	12.35	12.02
Operating Income	-16.75	-13.07	-11.26	-10.28	-11.52	-11.63
Interest & Investment Income	1.54	1.3	1.03	0.85	0.08	0.2
Currency Exchange Gain (Loss)	-0.24	0.02	-	0.02	0.19	0
EBT Excluding Unusual Items	-15.67	-11.75	-10.23	-9.41	-11.25	-11.43
Pretax Income	-15.67	-11.75	-10.23	-9.41	-11.25	-11.43
Income Tax Expense	-3.19	-3.19	-3.05	-3.16	-2.14	-2.39
Net Income	-12.48	-8.57	-7.18	-6.25	-9.11	-9.04
Net Income to Common	-12.48	-8.57	-7.18	-6.25	-9.11	-9.04
Shares Outstanding (Basic)	239	223	202	197	195	187
Shares Outstanding (Diluted)	239	223	202	197	195	187
Shares Change (YoY)	14.29%	10.52%	2.43%	1.31%	4.18%	9.27%
EPS (Basic)	-0.05	-0.04	-0.04	-0.03	-0.05	-0.05
EPS (Diluted)	-0.05	-0.04	-0.04	-0.03	-0.05	-0.05
Free Cash Flow	-12.21	-8.94	-7.43	13.98	-6.78	-4.67
Free Cash Flow Per Share	-0.05	-0.04	-0.04	0.07	-0.04	-0.03
Gross Margin	63.77%	63.63%	69.39%	75.82%	54.13%	38.54%
Operating Margin	-179.49%	-173.12%	-211.92%	-242.28%	-752.21%	-1142.59%
Profit Margin	-133.78%	-113.45%	-135.10%	-147.26%	-594.53%	-887.76%
Free Cash Flow Margin	-130.85%	-118.44%	-139.82%	329.46%	-442.55%	-458.83%
EBITDA	-16.45	-12.7	-10.91	-9.93	-11.3	-11.3
EBITDA Margin	-176.30%	-168.14%	-205.25%	-233.91%	-	-
D&A For EBITDA	0.3	0.38	0.35	0.35	0.22	0.34
EBIT	-16.75	-13.07	-11.26	-10.28	-11.52	-11.63
EBIT Margin	-179.49%	-173.12%	-211.92%	-242.28%	-	-

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