1ST.AX/Financial Reporting

Income Statements

Profit & Loss · 22 Statements · From 2022 to 2012

Configuration

In Million AUD. Margins, Growth Rates In %

Metric	2012	2012	2013	2013	2014	2014	2015	2015	2016	2016	2017	2017	2018	2018	2019
Revenue	- -	- -	- -	- -	- -	- -	1.00	1.00	2.00	2.00	3.00	3.00	3.00	3.00	4.00	4.00	5.00	5.00	5.00	5.00	4.00	4.00
EPS	- -	- -	- -	- -	-0.05	-0.05	-0.05	-0.05	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -
Diluted in mil.	- -	- -	- -	- -	-0.05	-0.05	-0.05	-0.05	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -
Profit	-1.00	-1.00	- -	- -	- -	- -	1.00	1.00	2.00	2.00	3.00	3.00	- -	- -	- -	- -	1.00	1.00	2.00	2.00	3.00	3.00
Gross Margin	-663.51	-663.51	- -	- -	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	11.84	11.84	10.50	10.50	21.52	21.52	57.30	57.30	76.24	76.24
Pre Tax	-2.00	-2.00	- -	- -	-3.00	-3.00	-5.00	-5.00	-5.00	-5.00	-4.00	-4.00	-4.00	-4.00	-5.00	-5.00	-6.00	-6.00	-6.00	-6.00	-3.00	-3.00
Profit Margin	-1,524.82	-1,524.82	- -	- -	-1,294.86	-1,294.86	-286.68	-286.68	-242.42	-242.42	-143.81	-143.81	-113.18	-113.18	-104.06	-104.06	-122.05	-122.05	-133.61	-133.61	-87.19	-87.19
ETR	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net	-1.00	-1.00	- -	- -	-3.00	-3.00	-5.00	-5.00	-5.00	-5.00	-4.00	-4.00	-4.00	-4.00	-5.00	-5.00	-6.00	-6.00	-6.00	-6.00	-3.00	-3.00
Profit Margin	-1,032.93	-1,032.93	- -	- -	-1,149.05	-1,149.05	-255.74	-255.74	-225.32	-225.32	-135.29	-135.29	-109.62	-109.62	-103.31	-103.31	-118.76	-118.76	-134.07	-134.07	-81.82	-81.82
EBITDA	-2.00	-2.00	- -	- -	-3.00	-3.00	-3.00	-3.00	-4.00	-4.00	-3.00	-3.00	-3.00	-3.00	-4.00	-4.00	-3.00	-3.00	-3.00	-3.00	-3.00	-3.00
EBITDA Margin	-1,421.71	-1,421.71	- -	- -	-1,107.54	-1,107.54	-155.30	-155.30	-182.00	-182.00	-106.20	-106.20	-99.04	-99.04	-97.36	-97.36	-56.15	-56.15	-65.76	-65.76	-79.70	-79.70
Operating Income	-2.00	-2.00	- -	- -	-3.00	-3.00	-4.00	-4.00	-5.00	-5.00	-4.00	-4.00	-4.00	-4.00	-4.00	-4.00	-3.00	-3.00	-3.00	-3.00	-3.00	-3.00
Operating Margin	-1,524.82	-1,524.82	- -	- -	-1,257.25	-1,257.25	-231.34	-231.34	-241.65	-241.65	-142.16	-142.16	-108.17	-108.17	-100.64	-100.64	-59.32	-59.32	-66.26	-66.26	-80.29	-80.29
Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Loss	- -	- -	- -	- -	-3.00	-3.00	-6.00	-6.00	-7.00	-7.00	-8.00	-8.00	-1.00	-1.00	-1.00	-1.00	-8.00	-8.00	-8.00	-8.00	-8.00	-8.00
Cost of Revenue	-1.00	-1.00	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.00	-3.00	-4.00	-4.00	-4.00	-4.00	-2.00	-2.00	-1.00	-1.00
Operating Expenses	-1.00	-1.00	- -	- -	-3.00	-3.00	-6.00	-6.00	-7.00	-7.00	-8.00	-8.00	-8.00	-8.00	-9.00	-9.00	-8.00	-8.00	-8.00	-8.00	-6.00	-6.00
R&D	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
G&A	- -	- -	- -	- -	-2.00	-2.00	-3.00	-3.00	-5.00	-5.00	-5.00	-5.00	-6.00	-6.00	-7.00	-7.00	-7.00	-7.00	-7.00	-7.00	-5.00	-5.00
SG&A	-1.00	-1.00	- -	- -	-2.00	-2.00	-4.00	-4.00	-6.00	-6.00	-6.00	-6.00	-7.00	-7.00	-9.00	-9.00	-7.00	-7.00	-7.00	-7.00	-6.00	-6.00
S&M	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.00	-1.00	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Expenses	- -	- -	- -	- -	- -	- -	-1.00	-1.00	- -	- -	- -	- -	- -	- -	- -	- -	-3.00	-3.00	-3.00	-3.00	- -	- -
WA Shares Outstanding	- -	- -	64.00	64.00	60.00	60.00	95.00	95.00	218.00	218.00	218.00	218.00	259.00	259.00	414.00	414.00	448.00	448.00	528.00	528.00	1,312.00	1,312.00
Diluted	- -	- -	64.00	64.00	60.00	60.00	95.00	95.00	218.00	218.00	218.00	218.00	259.00	259.00	414.00	414.00	448.00	448.00	528.00	528.00	1,315.00	1,315.00

1ST.AX/Financial Reporting

Income Statements

Configuration

Popular:

In Million AUD. Margins, Growth Rates In %