| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | AU$ 0.00 | AU$ 0.00 | AU$ 0.00 | AU$ 0.00 |
| Gross Profit | AU$ 0.00 | AU$ 0.00 | AU$ 0.00 | AU$ 0.00 |
| Operating Income | AU$ -671.63K | AU$ -691.76K | AU$ -675.27K | AU$ -675.27K |
| EBITDA | AU$ -1.01M | AU$ -1.02M | AU$ -932.46K | AU$ -932.46K |
| Net Income | AU$ -646.60K | AU$ 2.89M | AU$ -838.88K | AU$ -838.88K |
| Balance Sheet | ||||
| Cash & Short-Term Investments | AU$ 3.15M | AU$ 2.17M | AU$ 4.41M | AU$ 0.00 |
| Total Assets | AU$ 12.12M | AU$ 12.90M | AU$ 8.88M | AU$ 55.83K |
| Total Debt | AU$ 65.39K | AU$ 31.41K | AU$ 68.88K | AU$ 0.00 |
| Net Debt | AU$ -3.08M | AU$ -2.14M | AU$ -4.34M | AU$ 0.00 |
| Total Liabilities | AU$ 1.10M | AU$ 1.29M | AU$ 310.57K | AU$ 66.28K |
| Stockholders' Equity | AU$ 11.02M | AU$ 11.60M | AU$ 8.57M | AU$ -10.45K |
| Cash Flow | ||||
| Free Cash Flow | AU$ -2.57M | AU$ -2.64M | AU$ -2.00M | AU$ 0.00 |
| Operating Cash Flow | AU$ -678.63K | AU$ -199.50K | AU$ -314.62K | AU$ 0.00 |
| Investing Cash Flow | AU$ 1.71M | AU$ -2.00M | AU$ -1.43M | AU$ 0.00 |
| Financing Cash Flow | AU$ -52.91K | AU$ -42.14K | AU$ 6.16M | AU$ 0.00 |