Financial Reports
Financial Overview
Revenue
$183.6m
26.3% on FY20
Adjusted EBITDA
$47.7m
37.1% on FY20
Adjusted NPAT
$23.3m
61.5% on FY20
Adjusted EBIT
$34.8m
42.6% on FY20
Reported EBITDA
$51.3m
56.2% on FY20
Reported NPAT
$25.5m
116.9% on FY20
FY21 Profit & Loss Overview
Adjusted ($m) |
FY21 |
FY20 |
% Change |
| Group Revenue | 183.6 | 145.4 | 26.3% |
| Adjusted EBITDA 1,2 | 47.7 | 34.8 | 37.1% |
| Adjusted EBIT 1,2 | 34.8 | 24.4 | 42.6% |
| Adjusted NPAT 1,2,3 | 23.3 | 14.4 | 61.5% |
Reported ($m) |
FY21 |
FY20 |
% Change |
| EBITDA 1 | 51.3 | 32.8 | 56.2% |
| Depreciation & amortisation | (12.9) | (11.0) | (17.3%) |
| EBIT | 38.4 | 21.8 | 75.8% |
| Net finance costs | (2.5) | (5.7) | (56.1%) |
| Profit before tax | 35.9 | 16.1 | 123.0% |
| Income tax expense | (10.4) | (4.4) | (136.4%) |
| NPAT 3 | 25.5 | 11.8 | 116.9% |
1. Non-IFRS measure
2. Refer to page 29 for reconciliation of Reported EBITDA, EBIT and NPAT to Adjusted EBITDA, EBIT and NPAT
3. NPAT including minority interest
FY21 Cash flow Overview
($m) |
FY21 |
FY20 |
% Change |
| Reported EBITDA | 51.3 | 32.8 | 56.4% |
| Movement in working capital | – | 2.6 | (100.0%) |
| Income taxes paid | (7.2) | (4.3) | (67.4%) |
| Net operating cash flow (post tax) | 44.1 | 31.1 | 41.8% |
| Capital expenditure | (10.0) | (7.5) | (33.3%) |
| Payments for businesses/minority interest | (1.3) | (3.1) | 58.1% |
| Cash flow from investing activities | (11.3) | (10.6) | (6.6%) |
| Free cash flow 1 | 32.8 | 20.5 | 60.0% |
| Proceeds from issue of shares | – | 77.5 | 100% |
| Dividends paid | (13.1) | (7.1) | (84.5%) |
| Interest on borrowings | (0.7) | (3.5) | 80.0% |
| Payment of lease liabilities | (7.6) | (7.2) | (5.6%) |
| Proceeds/(repayment) of borrowings | (17.7) | (69.7) | 74.6% |
| Other | – | 0.3 | (100%) |
| Cash flow from financing activities | (39.1) | (9.7) | (303%) |
| Net cash flow movement | (6.3) | 10.8 | (158%) |
| Closing cash balance | 8.8 | 15.1 | (41.7%) |
1. Free cash flow is Net Operating cash flow (post-tax) less cash flow from investing activities
Financial Reports
Directors Report (including Remuneration Report)
Auditors Independence Declaration
Corporate Governance Statement
Consolidated Statement of Profit or Loss and Other Comprehensive Income
Consolidated Statement of Financial Position
Consolidated Statement of Changes in Equity
Consolidated Statement of Cash Flows
Notes to the Consolidated Financial Statements
Directors’ Declaration
Independent Auditor’s Report
Shareholder Information
Corporate Directory