| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | AU$ 233.18K | AU$ 0.00 | AU$ 0.00 | AU$ 0.00 | AU$ 0.00 |
| Gross Profit | AU$ 233.18K | AU$ 0.00 | AU$ 0.00 | AU$ -135.92K | AU$ 0.00 |
| Operating Income | AU$ -2.50M | AU$ -2.69M | AU$ -1.51M | AU$ -585.10K | AU$ -656.45K |
| EBITDA | AU$ -2.47M | AU$ -2.69M | AU$ -1.51M | AU$ -449.18K | AU$ 0.00 |
| Net Income | AU$ -2.50M | AU$ -2.39M | AU$ -3.49M | AU$ -585.10K | AU$ -656.00 |
| Balance Sheet | |||||
| Cash & Short-Term Investments | AU$ 3.81M | AU$ 5.98M | AU$ 8.75M | AU$ 0.00 | AU$ 0.00 |
| Total Assets | AU$ 10.50M | AU$ 12.82M | AU$ 15.36M | AU$ 40.00 | AU$ 0.00 |
| Total Debt | AU$ 0.00 | AU$ 0.00 | AU$ 34.85K | AU$ 549.72K | AU$ 106.41K |
| Net Debt | AU$ -3.81M | AU$ -5.98M | AU$ -8.72M | AU$ 549.72K | AU$ 106.41K |
| Total Liabilities | AU$ 167.26K | AU$ 139.49K | AU$ 350.21K | AU$ 694.54K | AU$ 109.41K |
| Stockholders' Equity | AU$ 10.34M | AU$ 12.68M | AU$ 15.01M | AU$ -694.50K | AU$ -109.41K |
| Cash Flow | |||||
| Free Cash Flow | AU$ -2.24M | AU$ -2.72M | AU$ -932.05K | AU$ 0.00 | AU$ 0.00 |
| Operating Cash Flow | AU$ -2.24M | AU$ -2.55M | AU$ -929.88K | AU$ 0.00 | AU$ 0.00 |
| Investing Cash Flow | AU$ 70.43K | AU$ -170.65K | AU$ 142.02K | AU$ 0.00 | AU$ 0.00 |
| Financing Cash Flow | AU$ 0.00 | AU$ -34.85K | AU$ 9.54M | AU$ 0.00 | AU$ 0.00 |