Dynatronics Income Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	26.81	27.39	32.53	40.61	44.34	47.8
Revenue Growth (YoY)	-12.89%	-15.80%	-19.89%	-8.41%	-7.24%	-10.51%
Cost of Revenue	21.05	21.38	24.9	30.46	33.76	34.6
Gross Profit	5.76	6.01	7.63	10.15	10.58	13.2
Selling, General & Admin	8.05	8.46	9.91	15	15.53	16.35
Operating Expenses	8.05	8.46	9.91	15	15.53	16.35
Operating Income	-2.29	-2.45	-2.27	-4.85	-4.96	-3.15
Interest Expense	-0.41	-0.41	-0.42	-0.12	-0.15	-0.22
Other Non Operating Income (Expenses)	0.04	0.04	-0.01	-0	-0.03	0.01
EBT Excluding Unusual Items	-2.66	-2.82	-2.7	-4.97	-5.14	-3.36
Merger & Restructuring Charges	-	-	-	-	-	-1
Impairment of Goodwill	-7.12	-7.12	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.72
Asset Writedown	-0.95	-0.95	-	-	-	-
Other Unusual Items	-	-	-	-	1.14	5.63
Pretax Income	-10.72	-10.89	-2.7	-4.97	-3.99	1.99
Income Tax Expense	0.01	0.01	-	-	-	-0.01
Net Income	-10.74	-10.9	-2.7	-4.97	-3.99	2
Preferred Dividends & Other Adjustments	0.72	0.7	0.73	0.69	0.73	0.79
Net Income to Common	-11.45	-11.6	-3.43	-5.66	-4.73	1.21
Shares Outstanding (Basic)	10	8	3	4	4	3
Shares Outstanding (Diluted)	10	8	3	4	4	3
Shares Change (YoY)	158.96%	137.59%	-11.60%	8.40%	15.47%	50.65%
EPS (Basic)	-1.16	-1.43	-1.00	-1.46	-1.32	0.39
EPS (Diluted)	-1.16	-1.43	-1.00	-1.46	-1.32	0.39
Free Cash Flow	0.08	0.27	-1.85	0.18	-5.2	0.24
Free Cash Flow Per Share	0.01	0.03	-0.54	0.05	-1.46	0.08
Gross Margin	21.49%	21.94%	23.47%	24.99%	23.85%	27.61%
Operating Margin	-8.54%	-8.96%	-6.99%	-11.95%	-11.18%	-6.59%
Profit Margin	-42.72%	-42.36%	-10.54%	-13.95%	-10.66%	2.53%
Free Cash Flow Margin	0.28%	0.99%	-5.70%	0.45%	-11.73%	0.49%
EBITDA	-1.28	-1.35	-0.97	-3.5	-3.52	-1.52
EBITDA Margin	-4.78%	-4.92%	-2.98%	-8.63%	-7.94%	-3.18%
D&A For EBITDA	1.01	1.11	1.3	1.35	1.43	1.63
EBIT	-2.29	-2.45	-2.27	-4.85	-4.96	-3.15
EBIT Margin	-8.54%	-8.96%	-6.99%	-11.95%	-11.18%	-6.59%

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