A$0.25 ($0.17)

+0.01 (+4.17%)

Weekly Expected Move ±5.2%

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

ASX · Communication Services · Broadcasting · Tech Score Sell · Power 45 · A$67.4M mcap · 227M float · 0.0099% daily turnover

Analysis Technicals Weather Peers

Revenue

$153M +38.7% ▲

5Y CAGR: +16.9%

Gross Profit

$82M +13.7% ▲

5Y CAGR: +17.3%

Operating Income

$12M -16.1% ▼

5Y CAGR: +44.1%

Net Income

$2M -92.0% ▼

5Y CAGR: -2.1%

EPS (Diluted)

$0.01 +136.1% ▲

5Y CAGR: -5.2%

EBITDA

$23M +133.4% ▲

5Y CAGR: +15.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$108M	$117M	$108M	$110M	$153M
YoY Growth	+54.3%	+8.3%	-7.8%	+2.2%	+38.7%
Cost of Revenue	$46M	$51M	$49M	$38M	$71M
Gross Profit	$62M	$66M	$60M	$72M	$82M
Gross Margin	57.4%	56.8%	55.6%	65.6%	53.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$59M	$66M	$74M	$58M	$70M
Operating Expenses	$58M	$66M	$59M	$58M	$70M
Operating Income	$4M	$988K	$1M	$14M	$12M
Operating Margin	4.0%	0.8%	1.2%	12.6%	7.6%
Interest Expense	$2M	$3M	$3M	$2M	$3M
Income Before Tax	$4M	-$1M	-$2M	-$5M	$9M
Tax Expense	$958K	-$829K	-$701K	$382K	$7M
Net Income	$3M	-$9M	$3M	$23M	$2M
Net Margin	2.9%	-7.9%	2.9%	20.9%	1.2%
EPS (Diluted)	$0.01	$-0.04	$0.01	$-0.02	$0.01
EBITDA	$15M	$9M	$9M	$10M	$23M
Shares Outstanding	241M	261M	278M	277M	280M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$60M	$57M	$62M	$61M	$58M	$53M	$73M	$80M
Cost of Revenue	$26M	$24M	$33M	$12M	$21M	$17M	$33M	$38M
Gross Profit	$34M	$32M	$29M	$50M	$37M	$36M	$40M	$42M
Gross Margin	56.5%	57.0%	47.2%	81.0%	63.6%	67.7%	55.4%	52.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$35M	$34M	$22M	$37M	$30M	$28M	$34M	$36M
Operating Expenses	$35M	$34M	$28M	$45M	$30M	$28M	$34M	$36M
Operating Income	-$373K	-$1M	$1M	$4M	$7M	$7M	$6M	$6M
Operating Margin	-0.6%	-2.5%	1.8%	6.7%	11.7%	13.7%	8.2%	7.1%
Interest Expense	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M
Income Before Tax	-$2M	-$8M	$130K	-$3M	-$866K	-$4M	$6M	$3M
Tax Expense	-$792K	-$37K	$161K	-$2M	-$410K	$792K	$3M	$4M
Net Income	-$1M	-$8M	-$2M	$5M	$29M	-$6M	$4M	-$2M
Net Margin	-1.9%	-14.4%	-2.5%	7.6%	50.8%	-11.8%	5.1%	-2.3%
EPS (Diluted)	$-0.00	$-0.03	$-0.01	$0.02	$-0.00	$-0.02	$0.01	$-0.01
EBITDA	$4M	$5M	$6M	$614K	$7M	$3M	$11M	$11M
Shares Outstanding	261M	261M	261M	295M	275M	282M	287M	281M

SEG.AX ASX