Also trades as: HZNFF (OTC) · $vol 0M

A$0.22 ($0.15)

+0.00 (+0.91%)

Weekly Expected Move ±3.8%

A$0 A$0 A$0 A$0 A$0

ASX · Energy · Oil & Gas Exploration & Production · Tech Score Sell · Power 42 · A$399.3M mcap · 1.10B float · 0.122% daily turnover

Revenue

$96M -7.4% ▼

5Y CAGR: +6.4%

Gross Profit

$23M -15.4% ▼

5Y CAGR: +2.5%

Operating Income

$18M -14.4% ▼

5Y CAGR: +3.4%

Net Income

$11M -11.1% ▼

5Y CAGR: +19.3%

EPS (Diluted)

$0.01 -13.3% ▼

5Y CAGR: +18.3%

EBITDA

$54M +134.5% ▲

5Y CAGR: +6.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$107M	$149M	$112M	$104M	$96M
YoY Growth	+51.3%	+39.2%	-24.9%	-6.7%	-7.4%
Cost of Revenue	$56M	$82M	$56M	$77M	$73M
Gross Profit	$51M	$67M	$55M	$27M	$23M
Gross Margin	47.5%	44.9%	49.5%	26.3%	24.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$6M	$3M	$4M	$5M
Operating Expenses	$5M	$6M	$6M	$7M	$5M
Operating Income	$46M	$61M	$49M	$21M	$18M
Operating Margin	43.2%	41.2%	44.3%	19.9%	18.4%
Interest Expense	$2M	$2M	$3M	$6M	$6M
Income Before Tax	$41M	$56M	$39M	$17M	$6M
Tax Expense	$17M	$13M	$13M	$4M	-$5M
Net Income	$24M	$44M	$26M	$12M	$11M
Net Margin	22.8%	29.5%	23.2%	11.8%	11.3%
EPS (Diluted)	$0.01	$0.03	$0.01	$0.01	$0.01
EBITDA	$100M	$148M	$42M	$23M	$54M
Shares Outstanding	1.64B	1.65B	1.64B	1.63B	1.67B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$111M	$115M	$97M	$68M	$90M	$51M	$45M	$39M
Cost of Revenue	$62M	$58M	$53M	$41M	$63M	$39M	$38M	$31M
Gross Profit	$49M	$57M	$44M	$27M	$28M	$12M	$7M	$8M
Gross Margin	43.9%	49.3%	45.8%	40.3%	30.6%	23.1%	16.2%	20.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10M	$2M	$4M	$3M	$4M	$3M	$2M	$3M
Operating Expenses	$14M	$9M	$7M	$3M	$4M	$3M	$2M	$3M
Operating Income	$36M	$49M	$38M	$25M	$23M	$8M	$5M	$5M
Operating Margin	32.0%	42.3%	38.7%	36.2%	25.8%	16.3%	11.3%	12.4%
Interest Expense	$2M	$2M	$2M	$0	$5M	$3M	$4M	$4M
Income Before Tax	$32M	$49M	$35M	$18M	$17M	$6M	$4M	$2M
Tax Expense	$5M	$11M	$9M	$7M	$7M	-$181K	$1M	-$6M
Net Income	$28M	$37M	$27M	$11M	$11M	$6M	$2M	$8M
Net Margin	25.0%	32.6%	27.6%	16.9%	11.8%	11.5%	5.3%	21.0%
EPS (Diluted)	$0.02	$0.02	$0.02	$0.01	$0.01	$0.00	$0.00	$0.00
EBITDA	$68M	$80M	$61M	$40M	$49M	$14M	$39M	$20M
Shares Outstanding	1.65B	1.65B	1.64B	1.63B	1.64B	1.63B	1.63B	1.68B

HZN.AX ASX