FRA:EE9 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	1,362	1,678	1,868	1,527	1,545
Revenue Growth (YoY)	-18.80%	-10.16%	22.29%	-1.18%	3.93%
Cost of Revenue	965.7	882.5	904.7	736	622.7
Gross Profit	396.6	795.3	962.8	791.1	922.7
Selling, General & Admin	45.3	49.5	68.8	64.5	54.3
Other Operating Expenses	448	581.7	595.5	510.4	494.4
Operating Expenses	665.7	1,379	874.3	783.2	759.2
Operating Income	-269.1	-584.1	88.5	7.9	163.5
Interest Expense	-56.1	-44.3	-64.8	-54.4	-63.6
Interest & Investment Income	6.6	9	0.8	-	-
Earnings From Equity Investments	-47.9	19.7	5.4	16.4	-4.4
Currency Exchange Gain (Loss)	-	0.4	0.2	0.1	-
Other Non Operating Income (Expenses)	-18.8	-98.6	-610.8	-21.1	11.7
EBT Excluding Unusual Items	-385.3	-697.9	-580.7	-51.1	107.2
Impairment of Goodwill	-	-128.8	-1,151	-162.5	-
Gain (Loss) on Sale of Assets	4.7	0.9	0.8	10.1	10.2
Asset Writedown	-	-682.2	-1,002	-	-33.3
Other Unusual Items	-71.1	-23.7	-30	-2.1	-4.3
Pretax Income	-451.7	-1,532	-2,763	-205.6	79.8
Income Tax Expense	-23.8	152.9	-327.8	-3.1	21.9
Net Income	-427.9	-1,685	-2,435	-202.5	57.9
Net Income to Common	-427.9	-1,685	-2,435	-202.5	57.9
Shares Outstanding (Basic)	2,867	2,524	1,150	949	946
Shares Outstanding (Diluted)	2,867	2,524	1,150	949	952
Shares Change (YoY)	13.61%	119.42%	21.17%	-0.28%	3.99%
EPS (Basic)	-0.15	-0.67	-2.12	-0.21	0.06
EPS (Diluted)	-0.15	-0.67	-2.12	-0.21	0.06
Free Cash Flow	-213	-30.3	-91.5	33.4	362.4
Free Cash Flow Per Share	-0.07	-0.01	-0.08	0.04	0.38
Gross Margin	29.11%	47.40%	51.56%	51.80%	59.71%
Operating Margin	-19.75%	-34.81%	4.74%	0.52%	10.58%
Profit Margin	-31.41%	-100.41%	-130.40%	-13.26%	3.75%
Free Cash Flow Margin	-15.63%	-1.81%	-4.90%	2.19%	23.45%
EBITDA	-213.2	-482	249.2	178.5	337.9
EBITDA Margin	-15.65%	-28.73%	13.34%	11.69%	21.87%
D&A For EBITDA	55.9	102.1	160.7	170.6	174.4
EBIT	-269.1	-584.1	88.5	7.9	163.5
EBIT Margin	-19.75%	-34.81%	4.74%	0.52%	10.58%
Effective Tax Rate	-	-	-	-	27.44%
Advertising Expenses	45.3	49.5	68.8	64.5	54.3

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