Also trades as: AINSF (OTC) · $vol 0M

A$1.15 ($0.80)

+0.04 (+3.60%)

Weekly Expected Move ±7.8%

A$1 A$1 A$1 A$1 A$1

ASX · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Sell · Power 53 · A$382.3M mcap · 67M float · 0.132% daily turnover

Analysis Technicals Weather Peers

Revenue

$291M +44.3% ▲

5Y CAGR: +12.8%

Gross Profit

$167M +70.6% ▲

5Y CAGR: +13.2%

Operating Income

$20M +128.4% ▲

Net Income

-$19M -163.5% ▼

EPS (Diluted)

$-0.06 -163.6% ▼

EBITDA

$48M +212.8% ▲

5Y CAGR: +54.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$220M	$248M	$285M	$201M	$291M
YoY Growth	+38.0%	+12.8%	+14.7%	-29.3%	+44.3%
Cost of Revenue	$82M	$81M	$110M	$104M	$124M
Gross Profit	$138M	$167M	$175M	$98M	$167M
Gross Margin	62.7%	67.4%	61.5%	48.5%	57.3%
R&D Expenses	$41M	$39M	$46M	$49M	$50M
SG&A Expenses	$77M	$98M	$92M	$90M	$97M
Operating Expenses	$123M	$148M	$139M	$167M	$147M
Operating Income	$12M	$19M	$36M	-$69M	$20M
Operating Margin	5.3%	7.7%	12.7%	-34.2%	6.7%
Interest Expense	$2M	$1M	$892K	$0	$2M
Income Before Tax	$16M	$15M	$3M	$34M	-$44M
Tax Expense	$4M	$3M	$12M	$4M	-$25M
Net Income	$12M	$12M	-$9M	$30M	-$19M
Net Margin	5.3%	4.8%	-3.2%	15.0%	-6.6%
EPS (Diluted)	$0.03	$0.04	$-0.03	$0.09	$-0.06
EBITDA	$27M	$41M	$59M	-$42M	$48M
Shares Outstanding	345M	337M	337M	337M	337M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$119M	$124M	$144M	$141M	$121M	$152M	$139M	$152M
Cost of Revenue	$44M	$41M	$57M	$53M	$41M	$67M	$57M	$67M
Gross Profit	$75M	$84M	$87M	$88M	$81M	$85M	$82M	$85M
Gross Margin	62.8%	67.4%	60.5%	62.6%	66.6%	55.8%	59.0%	55.8%
R&D Expenses	$23M	$19M	$22M	$24M	$26M	$24M	$26M	$24M
SG&A Expenses	$39M	$49M	$43M	$49M	$43M	$47M	$50M	$47M
Operating Expenses	$74M	$74M	$83M	$72M	$68M	$71M	$76M	$71M
Operating Income	$1M	$10M	$21M	$16M	$13M	$14M	$6M	$14M
Operating Margin	1.2%	7.7%	14.5%	11.3%	10.3%	8.9%	4.2%	9.1%
Interest Expense	$573K	$573K	$434K	$458K	$817K	$964K	$1M	$964K
Income Before Tax	$2M	$7M	$8M	-$5M	$16M	$2M	-$46M	$2M
Tax Expense	$706K	$1M	$4M	$8M	$2M	$3M	-$22M	-$3M
Net Income	$3M	$6M	$4M	-$13M	$14M	$5M	-$24M	$5M
Net Margin	2.2%	4.8%	2.9%	-9.4%	11.5%	3.2%	-17.4%	3.2%
EPS (Diluted)	$0.01	$0.02	$0.01	$-0.04	$0.04	$0.01	$-0.07	$0.01
EBITDA	$6M	$21M	$31M	$29M	$21M	$27M	$21M	$27M
Shares Outstanding	386M	337M	419M	378M	349M	494M	337M	337M

AGI.AX ASX