FRA:EJ7 Income Statement

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	58.87	37.2	34.18	55.31	201.01
Revenue Growth (YoY)	58.27%	8.82%	-38.20%	-72.48%	-21.14%
Cost of Revenue	0.49	0.47	1.1	24.7	131.18
Gross Profit	58.38	36.73	33.08	30.61	69.83
Selling, General & Admin	8.8	12.73	14.24	21.98	28.56
Other Operating Expenses	-32.24	179.11	1,406	168	687.53
Operating Expenses	-23.15	192.13	1,420	190.3	716.45
Operating Income	81.53	-155.4	-1,387	-159.68	-646.62
Interest Expense	-131.85	-0.64	-0.64	-0.64	-0.73
EBT Excluding Unusual Items	-50.32	-156.04	-1,388	-160.33	-647.35
Asset Writedown	-	-89.93	-0.08	-0.23	-0.04
Pretax Income	-50.32	-245.98	-1,388	-160.55	-647.4
Income Tax Expense	-	-	-	-	2.82
Net Income	-50.32	-245.98	-1,388	-160.55	-650.21
Net Income to Common	-50.32	-245.98	-1,388	-160.55	-650.21
Shares Outstanding (Basic)	405,396	64,209	15,473	3,691	3,691
Shares Outstanding (Diluted)	405,396	64,209	15,473	3,691	3,691
Shares Change (YoY)	531.37%	314.96%	319.18%	-	15.20%
EPS (Basic)	-0.00	-0.00	-0.09	-0.04	-0.18
EPS (Diluted)	-0.00	-0.00	-0.09	-0.04	-0.18
Free Cash Flow	-192.22	-184.02	-223.33	-147.19	-37.98
Free Cash Flow Per Share	-	-0.00	-0.01	-0.04	-0.01
Gross Margin	99.17%	98.74%	96.78%	55.35%	34.74%
Operating Margin	138.50%	-417.79%	-4058.79%	-288.71%	-321.69%
Profit Margin	-85.47%	-661.29%	-4060.89%	-290.28%	-323.48%
Free Cash Flow Margin	-326.50%	-494.74%	-653.34%	-266.12%	-18.89%
EBITDA	81.83	-45.43	-1,331	-53.86	-627.82
EBITDA Margin	138.99%	-122.12%	-	-97.38%	-
D&A For EBITDA	0.29	109.98	56.63	105.82	18.8
EBIT	81.53	-155.4	-1,387	-159.68	-646.62
EBIT Margin	138.50%	-	-	-288.71%	-

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