Redox 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	1,286	1,244	1,137	1,258	1,082	796.34
Revenue Growth (YoY)	8.28%	9.36%	-9.56%	16.24%	35.85%	10.84%
Cost of Revenue	1,009	975.17	871.4	995.49	838.03	631.42
Gross Profit	276.66	268.63	265.93	262.03	243.79	164.92
Selling, General & Admin	144.49	140.79	121	116.85	105.87	84.14
Other Operating Expenses	14.32	15.67	18.92	12.06	10.92	13.64
Operating Expenses	158.81	156.45	139.92	128.91	116.79	97.78
Operating Income	117.85	112.18	126	133.12	127	67.15
Interest Expense	-2.35	-2.64	-2.32	-13.25	-7.22	-7.07
Interest & Investment Income	5.24	6.86	7.21	0.3	0.01	0.01
Currency Exchange Gain (Loss)	-4.31	-5.23	-1.95	-4.13	4.07	8.08
EBT Excluding Unusual Items	116.43	111.16	128.95	116.03	123.86	68.16
Pretax Income	116.43	111.16	128.95	116.03	123.86	68.16
Income Tax Expense	35.75	34.06	38.71	35.3	35.84	20.59
Net Income	80.68	77.1	90.24	80.73	88.02	47.58
Net Income to Common	80.68	77.1	90.24	80.73	88.02	47.58
Net Income Growth	-11.22%	-14.56%	11.77%	-8.29%	85.01%	43.48%
Shares Outstanding (Basic)	525	525	525	431	431	2
Shares Outstanding (Diluted)	526	526	525	431	431	2
Shares Change (YoY)	0.22%	0.20%	21.89%	-	18411.90%	-
EPS (Basic)	0.15	0.15	0.17	0.19	0.20	20.46
EPS (Diluted)	0.15	0.15	0.17	0.19	0.20	20.45
EPS Growth	-11.38%	-14.72%	-8.32%	-8.27%	-99.00%	43.48%
Free Cash Flow	93.15	42.72	112.06	131.63	-50.56	29.88
Free Cash Flow Per Share	0.18	0.08	0.21	0.31	-0.12	12.85
Dividend Per Share	0.130	0.125	0.125	-	22.710	10.810
Dividend Growth	4.00%	-	-	-	110.08%	-
Gross Margin	21.52%	21.60%	23.38%	20.84%	22.54%	20.71%
Operating Margin	9.17%	9.02%	11.08%	10.59%	11.74%	8.43%
Profit Margin	6.28%	6.20%	7.93%	6.42%	8.14%	5.97%
Free Cash Flow Margin	7.25%	3.43%	9.85%	10.47%	-4.67%	3.75%
EBITDA	120.52	114.6	128.13	135.02	128.72	68.88
EBITDA Margin	9.38%	9.21%	11.27%	10.74%	11.90%	8.65%
D&A For EBITDA	2.66	2.42	2.13	1.9	1.71	1.74
EBIT	117.85	112.18	126	133.12	127	67.15
EBIT Margin	9.17%	9.02%	11.08%	10.59%	11.74%	8.43%
Effective Tax Rate	30.70%	30.64%	30.02%	30.42%	28.93%	30.20%

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