FRA:F9H 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	7.17	6.26	5.86	5.86	21.71	Upgrade
Revenue Growth (YoY)	14.46%	6.96%	-0.01%	-73.03%	-3.35%	Upgrade
Cost of Revenue	6.77	6.08	6.14	4.43	17.34	Upgrade
Gross Profit	0.4	0.19	-0.29	1.43	4.37	Upgrade
Selling, General & Admin	3.79	4.19	4.96	3.5	6.87	Upgrade
Other Operating Expenses	1.34	1.55	0.64	2.11	2.29	Upgrade
Operating Expenses	6.14	6.79	6.35	6	10.27	Upgrade
Operating Income	-5.74	-6.6	-6.64	-4.57	-5.91	Upgrade
Interest Expense	-0.12	-0.14	-0.06	-0.11	-0.45	Upgrade
EBT Excluding Unusual Items	-5.85	-6.74	-6.7	-4.69	-6.36	Upgrade
Impairment of Goodwill	-	-	-	-	-2.35	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	1.55	0.19	Upgrade
Asset Writedown	0.59	-0.7	-0.39	1.34	1.61	Upgrade
Pretax Income	-5.26	-7.44	-7.09	-1.79	-6.91	Upgrade
Earnings From Continuing Operations	-5.26	-7.44	-7.09	-1.79	-6.91	Upgrade
Earnings From Discontinued Operations	-	-	-2.31	-2.36	-	Upgrade
Net Income to Company	-5.26	-7.44	-9.39	-4.15	-6.91	Upgrade
Minority Interest in Earnings	0.05	0.08	0.09	-1.24	0.51	Upgrade
Net Income	-5.21	-7.36	-9.31	-5.39	-6.4	Upgrade
Net Income to Common	-5.21	-7.36	-9.31	-5.39	-6.4	Upgrade
Shares Outstanding (Basic)	723	650	560	512	426	Upgrade
Shares Outstanding (Diluted)	723	650	560	512	426	Upgrade
Shares Change (YoY)	11.22%	16.23%	9.40%	19.98%	18.23%	Upgrade
EPS (Basic)	-0.01	-0.01	-0.02	-0.01	-0.02	Upgrade
EPS (Diluted)	-0.01	-0.01	-0.02	-0.01	-0.02	Upgrade
Free Cash Flow	-3.46	-4.69	-7.91	-6.76	-7.04	Upgrade
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.02	Upgrade
Gross Margin	5.62%	3.00%	-4.92%	24.40%	20.12%	Upgrade
Operating Margin	-80.01%	-105.39%	-113.44%	-78.07%	-27.20%	Upgrade
Profit Margin	-72.67%	-117.46%	-158.95%	-92.03%	-29.49%	Upgrade
Free Cash Flow Margin	-48.33%	-74.86%	-135.05%	-115.44%	-32.40%	Upgrade
EBITDA	-5.14	-5.93	-6.18	-3.68	-5.02	Upgrade
EBITDA Margin	-71.77%	-94.67%	-105.56%	-62.77%	-23.13%	Upgrade
D&A For EBITDA	0.59	0.67	0.46	0.9	0.88	Upgrade
EBIT	-5.74	-6.6	-6.64	-4.57	-5.91	Upgrade
EBIT Margin	-80.01%	-105.39%	-113.44%	-78.07%	-27.20%	Upgrade

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