A$7.63 ($5.31)

+0.01 (+0.13%)

Weekly Expected Move ±5.1%

A$7 A$7 A$8 A$8 A$8

ASX · Consumer Cyclical · Apparel - Retail · Tech Score Buy · Power 53 · A$584.6M mcap · 67M float · 0.296% daily turnover

Revenue

$376M +12.9% ▲

5Y CAGR: +12.3%

Gross Profit

$96M -52.9% ▼

5Y CAGR: -5.0%

Operating Income

$64M -39.6% ▼

5Y CAGR: +8.0%

Net Income

$18M -21.6% ▼

5Y CAGR: -5.6%

EPS (Diluted)

$0.24 -20.0% ▼

5Y CAGR: -6.2%

EBITDA

$107M +76.1% ▲

5Y CAGR: +11.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$208M	$263M	$289M	$333M	$376M
YoY Growth	-1.4%	+26.5%	+9.7%	+15.5%	+12.9%
Cost of Revenue	$87M	$195M	$115M	$130M	$280M
Gross Profit	$121M	$68M	$174M	$204M	$96M
Gross Margin	58.3%	25.7%	60.1%	61.1%	25.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$57M	$79M	$81M	$98M	$32M
Operating Expenses	$89M	$27M	$127M	$98M	$32M
Operating Income	$33M	$40M	$47M	$106M	$64M
Operating Margin	15.7%	15.4%	16.3%	31.7%	17.0%
Interest Expense	$3M	$4M	$5M	$5M	$6M
Income Before Tax	$29M	$35M	$47M	$39M	$35M
Tax Expense	$9M	$11M	$13M	$15M	$17M
Net Income	$21M	$24M	$34M	$23M	$18M
Net Margin	9.9%	9.0%	11.9%	7.0%	4.8%
EPS (Diluted)	$0.29	$0.32	$0.45	$0.30	$0.24
EBITDA	$55M	$69M	$84M	$61M	$107M
Shares Outstanding	71M	74M	77M	77M	77M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$146M	$117M	$158M	$131M	$184M	$75M	$210M	$167M
Cost of Revenue	$103M	$92M	$111M	$51M	$72M	$29M	$149M	$131M
Gross Profit	$42M	$25M	$47M	$79M	$111M	$46M	$60M	$35M
Gross Margin	29.1%	21.6%	29.5%	60.7%	60.6%	61.7%	28.8%	21.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$14M	$13M	$16M	$37M	$50M	$24M	$17M	$15M
Operating Expenses	$14M	$13M	$16M	$37M	$50M	$24M	$17M	$15M
Operating Income	$28M	$12M	$31M	$42M	$61M	$23M	$44M	$20M
Operating Margin	19.6%	10.2%	19.5%	32.2%	33.1%	30.1%	20.8%	12.2%
Interest Expense	$2M	$3M	$2M	$5M	$3M	$3M	$3M	$3M
Income Before Tax	$25M	$10M	$29M	$18M	$21M	$9M	$41M	-$6M
Tax Expense	$7M	$4M	$9M	$4M	$10M	$3M	$13M	$4M
Net Income	$18M	$6M	$21M	$14M	$11M	$6M	$28M	-$10M
Net Margin	12.2%	4.9%	13.1%	10.4%	6.2%	8.0%	13.5%	-6.0%
EPS (Diluted)	$0.24	$0.07	$0.27	$0.18	$0.15	$0.08	$0.37	$-0.13
EBITDA	$40M	$27M	$46M	$19M	$38M	$11M	$64M	$42M
Shares Outstanding	73M	79M	76M	77M	77M	77M	77M	77M

UNI.AX ASX