A$1.42 ($0.99)

-0.00 (-0.00%)

Weekly Expected Move ±3.6%

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

ASX · Financial Services · Financial - Capital Markets · Tech Score Sell · Power 47 · A$455.5M mcap · 117M float · 0.138% daily turnover

Revenue

$296M +20.6% ▲

5Y CAGR: -0.0%

Gross Profit

$274M +8.4% ▲

5Y CAGR: -0.8%

Operating Income

$73M +6.9% ▲

5Y CAGR: -0.1%

Net Income

$36M +17.1% ▲

5Y CAGR: -5.1%

EPS (Diluted)

$0.11 +14.3% ▲

5Y CAGR: -6.0%

EBITDA

$84M +6.5% ▲

5Y CAGR: -0.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$293M	$241M	$229M	$246M	$296M
YoY Growth	-1.3%	-17.6%	-5.2%	+7.3%	+20.6%
Cost of Revenue	$12M	$11M	-$9M	$22M	$22M
Gross Profit	$281M	$231M	$238M	$252M	$274M
Gross Margin	96.0%	95.6%	103.8%	102.8%	92.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$172M	$140M	$139M	$155M	$0
Operating Expenses	$215M	$186M	$185M	$202M	$201M
Operating Income	$66M	$45M	$54M	$68M	$73M
Operating Margin	22.6%	18.5%	23.4%	27.7%	24.5%
Interest Expense	$3M	$8M	$16M	$22M	$21M
Income Before Tax	$63M	$37M	$35M	$44M	$52M
Tax Expense	$19M	$11M	$11M	$13M	$16M
Net Income	$44M	$26M	$24M	$31M	$36M
Net Margin	15.1%	10.6%	10.6%	12.5%	12.2%
EPS (Diluted)	$0.14	$0.08	$0.08	$0.10	$0.11
EBITDA	$78M	$55M	$65M	$79M	$84M
Shares Outstanding	320M	319M	319M	319M	319M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$129M	$119M	$130M	$127M	$119M	$110M	$174M	$164M
Cost of Revenue	$5M	$6M	$5M	$5M	$5M	$6M	$11M	$12M
Gross Profit	$124M	$113M	$124M	$121M	$133M	$110M	$163M	$152M
Gross Margin	95.8%	95.4%	95.8%	95.7%	111.7%	100.0%	93.5%	92.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$70M	$70M	$69M	$79M	$101M	$72M	$0	$0
Operating Expenses	$100M	$94M	$69M	$79M	$101M	$72M	$115M	$110M
Operating Income	$29M	$23M	$50M	$48M	$32M	$38M	$48M	$42M
Operating Margin	22.4%	19.8%	38.3%	37.5%	26.9%	34.8%	27.5%	25.8%
Interest Expense	$5M	$7M	$11M	$0	$0	$0	$10M	$11M
Income Before Tax	$24M	$16M	$19M	$24M	$20M	$14M	$38M	$31M
Tax Expense	$7M	$5M	$6M	$7M	$6M	$4M	$12M	$9M
Net Income	$16M	$11M	$13M	$17M	$14M	$9M	$27M	$22M
Net Margin	12.7%	9.3%	10.2%	13.1%	11.9%	8.5%	15.3%	13.3%
EPS (Diluted)	$0.05	$0.03	$0.04	$0.05	$0.04	$0.03	$0.08	$0.07
EBITDA	$34M	$29M	$36M	$41M	$37M	$30M	$54M	$48M
Shares Outstanding	321M	321M	321M	320M	321M	322M	321M	321M

BFG.AX ASX