Bravura Solutions Limited (BVSFF)

Bravura Solutions Income Statement

Financials in millions AUD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Operating Revenue	325.47	312.97	249.05	248.2	265.43	242.34
Other Revenue	2.87	4.63	3.73	1.94	1.29	0.87
Revenue	328.33	317.61	252.78	250.14	266.71	243.22
Revenue Growth (YoY)	28.97%	25.65%	1.05%	-6.21%	9.66%	-11.64%
Cost of Revenue	179.32	180.4	194.38	210.35	183.53	160.72
Gross Profit	149.01	137.21	58.39	39.79	83.18	82.49
Selling, General & Admin	17.79	18.13	20.68	23.49	18.98	13.56
Other Operating Expenses	7.45	7.6	7.32	34.37	8.59	10.98
Operating Expenses	39.6	38.88	43.58	84.32	50.24	45.8
Operating Income	109.42	98.33	14.81	-44.53	32.95	36.69
Interest Expense	-0.51	-0.71	-1.27	-1.34	-2.19	-2.99
Currency Exchange Gain (Loss)	0.77	-4.52	-0.08	-1.32	-1.14	1.18
Other Non Operating Income (Expenses)	-0.15	-0.18	-0.26	-1.18	-0.41	-0.44
EBT Excluding Unusual Items	109.53	92.91	13.2	-48.37	29.21	34.44
Impairment of Goodwill	-	-	-	-163.24	-	-
Asset Writedown	-	-	-	-70.18	-	-
Other Unusual Items	-29	-	-	-	4.78	4.62
Pretax Income	53.21	92.91	13.2	-281.79	33.99	39.06
Income Tax Expense	14.36	18.69	4.42	-1.07	4.07	4.5
Net Income	38.85	74.23	8.78	-280.71	29.93	34.56
Net Income to Common	38.85	74.23	8.78	-280.71	29.93	34.56
Net Income Growth	-45.80%	745.71%	-	-	-13.41%	-13.83%
Shares Outstanding (Basic)	446	448	448	306	248	247
Shares Outstanding (Diluted)	446	448	454	306	250	249
Shares Change (YoY)	-1.74%	-1.35%	48.34%	22.70%	0.22%	0.82%
EPS (Basic)	0.09	0.17	0.02	-0.92	0.12	0.14
EPS (Diluted)	0.09	0.17	0.02	-0.92	0.12	0.14
EPS Growth	-45.08%	771.74%	-	-	-13.67%	-14.20%
Free Cash Flow	72.39	99.98	26.34	-8.33	37.15	41.42
Free Cash Flow Per Share	0.16	0.22	0.06	-0.03	0.15	0.17
Dividend Per Share	0.087	0.045	-	-	0.069	0.086
Dividend Growth	443.13%	-	-	-	-19.77%	-21.82%
Gross Margin	45.38%	43.20%	23.10%	15.91%	31.19%	33.92%
Operating Margin	33.32%	30.96%	5.86%	-17.80%	12.35%	15.09%
Profit Margin	11.83%	23.37%	3.47%	-112.22%	11.22%	14.21%
Free Cash Flow Margin	22.05%	31.48%	10.42%	-3.33%	13.93%	17.03%
EBITDA	120.45	107.99	25.24	-24.47	49.27	51.59
EBITDA Margin	36.69%	34.00%	9.99%	-9.78%	18.48%	21.21%
D&A For EBITDA	11.04	9.66	10.43	20.06	16.33	14.9
EBIT	109.42	98.33	14.81	-44.53	32.95	36.69
EBIT Margin	33.32%	30.96%	5.86%	-17.80%	12.35%	15.09%
Effective Tax Rate	26.99%	20.11%	33.50%	-	11.96%	11.51%
Revenue as Reported	312.97	312.97	249.05	-	-	-

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