A$1.47 ($1.02)

-0.01 (-0.34%)

Weekly Expected Move ±4.3%

A$1 A$1 A$1 A$2 A$2

ASX · Industrials · Industrial - Machinery · Tech Score Buy · Power 66 · A$119.9M mcap · 73M float · 0.042% daily turnover

Analysis Technicals Weather Peers

Revenue

$155M +1.5% ▲

5Y CAGR: +12.3%

Gross Profit

$31M -61.2% ▼

5Y CAGR: +9.8%

Operating Income

$9M -15.3% ▼

5Y CAGR: -1.9%

Net Income

$7M +15.4% ▲

5Y CAGR: -12.7%

EPS (Diluted)

$0.08 +15.1% ▲

5Y CAGR: -12.9%

EBITDA

$17M +6.8% ▲

5Y CAGR: +1.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$123M	$141M	$143M	$153M	$155M
YoY Growth	+41.0%	+14.9%	+1.5%	+6.9%	+1.5%
Cost of Revenue	$98M	$115M	$67M	$73M	$124M
Gross Profit	$25M	$26M	$28M	$80M	$31M
Gross Margin	20.5%	18.4%	19.4%	52.3%	20.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$11M	$38M	$44M	$53M	$22M
Operating Expenses	$11M	$60M	$66M	$69M	$22M
Operating Income	$14M	$11M	$10M	$11M	$9M
Operating Margin	11.6%	8.1%	6.9%	7.1%	5.9%
Interest Expense	$5M	$3M	$1M	$1M	$1M
Income Before Tax	$8M	$9M	$9M	$8M	$9M
Tax Expense	$3M	$4M	$3M	$2M	$3M
Net Income	$7M	$6M	$6M	$6M	$7M
Net Margin	5.5%	4.0%	4.2%	3.7%	4.2%
EPS (Diluted)	$0.07	$0.08	$0.07	$0.07	$0.08
EBITDA	$18M	$18M	$17M	$16M	$17M
Shares Outstanding	81M	66M	81M	81M	81M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$68M	$73M	$74M	$69M	$78M	$75M	$77M	$78M
Cost of Revenue	$56M	$59M	$61M	$29M	$38M	$60M	$63M	$62M
Gross Profit	$12M	$14M	$12M	$40M	$40M	$15M	$14M	$16M
Gross Margin	17.8%	19.5%	16.9%	57.6%	51.2%	19.9%	18.3%	20.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$7M	$7M	$22M	$23M	$30M	$10M	$11M
Operating Expenses	$7M	$7M	$7M	$35M	$35M	$10M	$10M	$11M
Operating Income	$6M	$7M	$5M	$5M	$5M	$5M	$4M	$5M
Operating Margin	8.1%	9.6%	7.0%	6.6%	5.9%	6.5%	5.2%	6.6%
Interest Expense	$2M	$716K	$676K	$820K	$691K	$571K	$640K	$614K
Income Before Tax	$3M	$6M	$5M	$4M	$4M	$4M	$4M	$5M
Tax Expense	$1M	$3M	$2M	$1M	$1M	$999K	$1M	$1M
Net Income	$2M	$4M	$3M	$3M	$3M	$3M	$3M	$4M
Net Margin	2.7%	5.2%	4.2%	4.2%	3.7%	4.5%	3.4%	5.0%
EPS (Diluted)	$0.02	$0.05	$0.04	$0.04	$0.04	$0.04	$0.03	$0.05
EBITDA	$8M	$11M	$9M	$3M	$9M	$8M	$8M	$9M
Shares Outstanding	81M	81M	81M	81M	81M	81M	81M	82M

AHL.AX ASX