Schoolblazer Income Statement

Financials in millions AUD. Fiscal year is October - September.

Millions AUD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Operating Revenue	-	-	-	0.42	0.48
Other Revenue	0.3	0.78	1.61	0.82	0.48
Revenue	0.3	0.78	1.61	1.24	0.95
Revenue Growth (YoY)	-61.08%	-51.55%	30.10%	29.87%	-97.11%
Gross Profit	0.3	0.78	1.61	1.24	0.95
Selling, General & Admin	3.55	3.08	4.43	4.33	2.68
Other Operating Expenses	0.47	0.6	-0.18	-	-
Operating Expenses	4.92	4.81	4.39	4.56	2.91
Operating Income	-4.61	-4.03	-2.78	-3.33	-1.96
Interest Expense	-0.64	-0.34	-0.01	-0.03	-0.06
Interest & Investment Income	9.86	6.22	5.12	3.19	1.52
Currency Exchange Gain (Loss)	-0.72	-0.16	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-	1.47
EBT Excluding Unusual Items	3.87	1.69	2.33	-0.16	0.97
Merger & Restructuring Charges	-1.21	-1.26	-	-	-
Gain (Loss) on Sale of Investments	-9.67	3.41	5.85	5.86	14.26
Asset Writedown	-0.71	-	-	-	-
Pretax Income	-7.73	3.85	8.17	5.7	15.24
Income Tax Expense	-2.8	-1.06	-	0.1	-0.36
Earnings From Continuing Operations	-4.93	4.91	8.17	5.6	15.6
Net Income to Company	-4.93	4.91	8.17	5.6	15.6
Net Income	-4.93	4.91	8.17	5.6	15.6
Net Income to Common	-4.93	4.91	8.17	5.6	15.6
Net Income Growth	-	-39.97%	45.96%	-64.10%	-
Shares Outstanding (Basic)	477	280	223	210	135
Shares Outstanding (Diluted)	477	280	241	228	142
Shares Change (YoY)	70.30%	16.34%	5.62%	60.93%	110.58%
EPS (Basic)	-0.01	0.02	0.04	0.03	0.12
EPS (Diluted)	-0.01	0.02	0.04	0.03	0.11
EPS Growth	-	-50.58%	35.56%	-76.43%	-
Free Cash Flow	3.39	2.7	1.16	0.66	-0.96
Free Cash Flow Per Share	0.01	0.01	0.01	0.00	-0.01
Dividend Per Share	0.010	0.020	0.015	0.015	0.010
Dividend Growth	-50.00%	33.33%	-	50.00%	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-1517.76%	-516.00%	-172.52%	-268.36%	-205.45%
Profit Margin	-1620.07%	628.30%	507.07%	451.98%	1635.12%
Free Cash Flow Margin	1114.47%	346.22%	71.90%	53.59%	-100.21%
EBITDA	-4.61	-4.02	-2.77	-3.28	-1.92
EBITDA Margin	-	-	-171.65%	-264.97%	-201.26%
D&A For EBITDA	0.01	0.01	0.01	0.04	0.04
EBIT	-4.61	-4.03	-2.78	-3.33	-1.96
EBIT Margin	-	-	-172.52%	-268.36%	-205.45%
Effective Tax Rate	-	-	-	1.81%	-
Revenue as Reported	10.3	7.27	6.91	4.43	2.48

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