| AUD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.1 | 1.3 | 0.6 | 0.1 | −77.1% | |
| Cost of revenue | 0.0 | 0.1 | 0.8 | 2.6 | 1.0 | 0.5 | −50.1% | |
| Gross profit | (0.0) | (0.1) | (1.1) | (1.3) | (0.4) | (0.4) | +5.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.3 | 1.3 | 1.6 | 3.3 | 0.9 | 3.3 | +255.4% | |
| Selling & marketing | 0.0 | 0.3 | (2.5) | 0.9 | 1.2 | 0.9 | −28.6% | |
| Operating expenses | 3.3 | 1.4 | 0.6 | 3.3 | 3.3 | (4.5) | −237.3% | |
| Operating income | (4.4) | (1.6) | (1.7) | (4.6) | (3.7) | 4.3 | +215.8% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.4 | 1.4 | 0.2 | −87.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | +10021.9% | |
| Other income / expense | 1.1 | (0.2) | (0.4) | (0.8) | 0.9 | 0.7 | −18.7% | |
| Pre-tax income | (4.5) | (1.7) | (2.1) | (5.4) | (2.8) | 5.0 | +278.3% | |
| Income tax | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (4.5) | (0.6) | (2.1) | (5.4) | (2.8) | 5.0 | +278.3% | |
| Discontinued operations | (0.2) | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | 0.00 | +233.3% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | 0.00 | +233.3% | |
| EBITDA | (4.0) | (1.5) | (1.9) | (5.0) | (1.4) | (3.5) | −156.5% | |
| Depreciation & amortization | 0.0 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | +71.1% | |
| Weighted average shares (shares) | 3,220,163,466 | 4,283,008,678 | 6,489,911,053 | 8,410,784,374 | 9,328,370,000 | 12,476,487,500 | +33.7% | |
| Weighted average diluted shares (shares) | 3,220,163,466 | 4,283,008,678 | 6,489,911,053 | 8,403,995,789 | 9,814,468,879 | 12,476,487,500 | +27.1% | |
| Gross margin | — | — | −745.4% | −97.8% | −64.3% | −266.4% | −202.1 pts | |
| Operating margin | — | — | −1,190.7% | −355.9% | −577.5% | 2,918.1% | +3495.6 pts | |
| Net margin | — | — | −1,457.9% | −415.3% | −438.3% | 3,412.0% | +3850.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in AUD; the shares trade in GBP.
