Back of a fag pack calculation. Revenue $21m GM $14M Overhead $5 m NPBT $9m
Just a point, the tax losses carried forward aren't actually shown in the accounts only the retained losses. On the basis of FY19 the tax losses would be a little higher than the retained earnings losses but it doesn't make a difference to FY21 because the tax charge would be exactly 28% anyway.
