Graphene Manufacturing Group Ltd (TSXV:GMG)

TSXV:GMG 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
Revenue	0.3	0.24	0.29	0.17	0.05	0.25
Revenue Growth (YoY)	21.19%	-19.39%	73.38%	212.47%	-77.91%	122.47%
Cost of Revenue	0.47	0.36	0.74	0.45	0.31	0.19
Gross Profit	-0.17	-0.12	-0.45	-0.28	-0.26	0.06
Selling, General & Admin	9.35	8.92	10.9	12.73	7.4	4.23
Depreciation & Amortization Expenses	1.76	1.83	1.98	1.16	0.35	0.26
Other Operating Expenses	2.17	1.39	1.3	1.38	0.6	2.84
Total Operating Expenses	13.28	12.14	14.17	15.27	8.35	7.33
Operating Income	-13.46	-12.26	-14.62	-15.55	-8.61	-7.27
Interest Expense	-0.21	-0.15	-0.23	-0.18	-0.06	-0.02
Other Non-Operating Income (Expense)	-16.62	3.84	7.45	6.4	-3.1	-0.82
Total Non-Operating Income (Expense)	-16.82	3.69	7.22	6.22	-3.16	-0.84
Pretax Income	-30.28	-8.57	-7.4	-9.32	-11.77	-8.11
Net Income	-30.28	-8.57	-7.4	-9.32	-11.77	-8.11
Net Income to Common	-30.28	-8.57	-7.4	-9.32	-11.77	-8.11
Shares Outstanding (Basic)	108	98	86	81	76	61
Shares Outstanding (Diluted)	108	98	86	81	76	61
Shares Change (YoY)	17.04%	14.98%	5.99%	6.19%	25.61%	13.27%
EPS (Basic)	-0.26	-0.09	-0.09	-0.12	-15.48	-13.40
EPS (Diluted)	-0.26	-0.09	-0.09	-0.12	-15.48	-13.40
Free Cash Flow	-	-4.59	-7.39	-12.95	-7.63	-3.6
Free Cash Flow Per Share	-	-0.05	-0.09	-0.16	-0.10	-0.06
Gross Margin	-58.40%	-50.22%	-151.31%	-165.17%	-471.70%	23.04%
Operating Margin	-4499.47%	-5159.02%	-4958.32%	-9141.60%	-15819.32%	-2950.31%
Profit Margin	-9033.82%	-3607.35%	-2509.97%	-5482.48%	-21626.18%	-3291.99%
FCF Margin	-	-1929.40%	-2506.87%	-7613.10%	-14027.31%	-1462.96%
EBITDA	-13.46	-12.26	-14.62	-15.55	-8.61	-7.27
EBIT	-13.46	-12.26	-14.62	-15.55	-8.61	-7.27
EBIT Margin	-4499.47%	-5159.02%	-4958.32%	-9141.60%	-15819.32%	-2950.31%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.