A$2.42 ($1.68)

+0.04 (+1.68%)

Weekly Expected Move ±3.7%

A$2 A$2 A$2 A$2 A$3

ASX · Industrials · Specialty Business Services · Tech Score Strong Buy · Power 75 · A$88.4M mcap · 34M float · 0.341% daily turnover

Analysis Technicals Weather Peers

Revenue

$271M +2.4% ▲

5Y CAGR: +9.4%

Gross Profit

$44M -83.5% ▼

5Y CAGR: +25.7%

Operating Income

$18M +10.5% ▲

5Y CAGR: +37.0%

Net Income

$11M -52.6% ▼

5Y CAGR: +55.1%

EPS (Diluted)

$0.28 -50.0% ▼

5Y CAGR: +149.4%

EBITDA

$18M -58.3% ▼

5Y CAGR: -12.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$216M	$206M	$259M	$265M	$271M
YoY Growth	+24.6%	-4.6%	+25.9%	+2.1%	+2.4%
Cost of Revenue	$197M	$189M	$233M	$69M	$227M
Gross Profit	$19M	$17M	$26M	$265M	$44M
Gross Margin	8.6%	8.1%	10.0%	100.0%	16.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$12M	$11M	$130M	$142M	$25M
Operating Expenses	$12M	$11M	$14M	$248M	$25M
Operating Income	$7M	$6M	$12M	$17M	$18M
Operating Margin	3.2%	2.7%	4.7%	6.3%	6.8%
Interest Expense	$3M	$5M	$7M	$8M	$8M
Income Before Tax	$4M	-$5M	$7M	$9M	$11M
Tax Expense	$34M	$0	$0	-$14M	$0
Net Income	$4M	-$5M	$7M	$23M	$11M
Net Margin	1.8%	-2.5%	2.5%	8.8%	4.1%
EPS (Diluted)	$0.01	$-0.01	$0.02	$0.56	$0.28
EBITDA	$41M	$33M	$43M	$44M	$18M
Shares Outstanding	430M	428M	426M	42M	39M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$100M	$106M	$130M	$130M	$132M	$133M	$142M	$129M
Cost of Revenue	$91M	$98M	$115M	$118M	$35M	$34M	$119M	$108M
Gross Profit	$8M	$9M	$14M	$11M	$97M	$99M	$23M	$21M
Gross Margin	8.2%	8.0%	11.2%	8.9%	73.6%	74.2%	16.2%	16.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$6M	$8M	$6M	$63M	$66M	$14M	$11M
Operating Expenses	$5M	$6M	$8M	$6M	$63M	$66M	$14M	$11M
Operating Income	$3M	$2M	$7M	$5M	$34M	$33M	$9M	$10M
Operating Margin	3.3%	2.1%	5.4%	4.1%	25.5%	24.8%	6.1%	7.5%
Interest Expense	$2M	$3M	$4M	$3M	$4M	$4M	$4M	$4M
Income Before Tax	$780K	-$6M	$4M	$3M	$5M	$4M	$5M	$6M
Tax Expense	$0	$0	$0	$0	-$14M	$0	$0	$0
Net Income	$780K	-$6M	$4M	$3M	$19M	$4M	$5M	$6M
Net Margin	0.8%	-5.6%	3.0%	2.1%	14.4%	3.2%	3.6%	4.5%
EPS (Diluted)	$0.00	$-0.01	$0.01	$0.01	$0.04	$0.10	$0.13	$0.15
EBITDA	$20M	$14M	$25M	$22M	$16M	$15M	$25M	$10M
Shares Outstanding	428M	428M	427M	423M	423M	42M	40M	38M

BOL.AX ASX