XRF Scientific 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	2016 - 2020
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	2016 - 2020
Revenue	59.45	60.12	55.26	40.01	31.29	Upgrade
Revenue Growth (YoY)	-1.11%	8.79%	38.12%	27.84%	7.57%	Upgrade
Cost of Revenue	30.65	33.57	32.28	22.69	17.5	Upgrade
Gross Profit	28.79	26.55	22.98	17.32	13.79	Upgrade
Selling, General & Admin	12.93	11.81	10.14	8.53	7.41	Upgrade
Other Operating Expenses	1.05	1	0.88	0.56	0.42	Upgrade
Operating Expenses	13.98	12.81	11.01	9.09	7.83	Upgrade
Operating Income	14.82	13.74	11.97	8.23	5.96	Upgrade
Interest Expense	-0.26	-0.29	-0.22	-0.07	-0.03	Upgrade
Other Non Operating Income (Expenses)	0.03	0.01	0.04	0.03	0	Upgrade
EBT Excluding Unusual Items	14.59	13.46	11.79	8.19	5.93	Upgrade
Other Unusual Items	-	-	-	-	0.86	Upgrade
Pretax Income	14.59	13.46	11.79	8.19	6.79	Upgrade
Income Tax Expense	4.25	3.97	3.61	2.1	1.66	Upgrade
Earnings From Continuing Operations	10.34	9.5	8.18	6.09	5.13	Upgrade
Minority Interest in Earnings	0.05	-0.61	-0.5	-0.01	-	Upgrade
Net Income	10.38	8.89	7.69	6.08	5.13	Upgrade
Net Income to Common	10.38	8.89	7.69	6.08	5.13	Upgrade
Net Income Growth	16.86%	15.61%	26.33%	18.58%	64.37%	Upgrade
Shares Outstanding (Basic)	140	138	137	135	134	Upgrade
Shares Outstanding (Diluted)	140	138	137	135	134	Upgrade
Shares Change (YoY)	1.72%	0.80%	0.90%	0.84%	0.39%	Upgrade
EPS (Basic)	0.07	0.06	0.06	0.04	0.04	Upgrade
EPS (Diluted)	0.07	0.06	0.06	0.04	0.04	Upgrade
EPS Growth	15.63%	14.28%	24.70%	18.18%	65.22%	Upgrade
Free Cash Flow	8.39	6.48	7.66	2.78	4.1	Upgrade
Free Cash Flow Per Share	0.06	0.05	0.06	0.02	0.03	Upgrade
Dividend Per Share	0.045	0.039	0.033	0.025	0.020	Upgrade
Dividend Growth	15.38%	18.18%	32.00%	25.00%	42.86%	Upgrade
Gross Margin	48.44%	44.16%	41.59%	43.30%	44.07%	Upgrade
Operating Margin	24.92%	22.86%	21.66%	20.58%	19.05%	Upgrade
Profit Margin	17.47%	14.78%	13.91%	15.21%	16.39%	Upgrade
Free Cash Flow Margin	14.12%	10.78%	13.86%	6.95%	13.10%	Upgrade
EBITDA	15.63	14.46	12.57	8.83	6.58	Upgrade
EBITDA Margin	26.29%	24.06%	22.75%	22.07%	21.01%	Upgrade
D&A For EBITDA	0.81	0.72	0.6	0.6	0.62	Upgrade
EBIT	14.82	13.74	11.97	8.23	5.96	Upgrade
EBIT Margin	24.92%	22.86%	21.66%	20.58%	19.05%	Upgrade
Effective Tax Rate	29.15%	29.46%	30.61%	25.62%	24.42%	Upgrade

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