NZD 0.74
(2.78%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | 10.38 Million | 10.01 Million | 9.29 Million | 7.54 Million | 8.72 Million | 8.18 Million |
Cost of Revenue | 7.7 Million | 7.15 Million | 7.27 Million | 6.82 Million | 7.12 Million | 6.71 Million |
Gross Profit | 2.67 Million | 2.86 Million | 2.02 Million | 724 Thousand | 1.6 Million | 1.46 Million |
Operating Expenses | 2.67 Million | 15.63 Million | 15.69 Million | 12.59 Million | 12.08 Million | 11.8 Million |
Selling, General and Administrative Expenses | 9.42 Million | 10.01 Million | 10.14 Million | 8.08 Million | 7.1 Million | 8.41 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -6.75 Million | 16.29 Million | 15.27 Million | 12.96 Million | 11.33 Million | 12.22 Million |
Cost and Expenses | 23.55 Million | 22.79 Million | 22.97 Million | 19.42 Million | 19.2 Million | 18.52 Million |
Operating Income | 3.32 Million | 4.34 Million | 3.7 Million | 2.69 Million | 1.37 Million | 2.66 Million |
Interest Expense | 565 Thousand | 276 Thousand | 146 Thousand | 216 Thousand | 273 Thousand | 443 Thousand |
Income Tax Expense | 396 Thousand | -207 Thousand | 24 Thousand | -95 Thousand | -119 Thousand | 220 Thousand |
Earnings before Tax | 7.31 Million | 4.07 Million | 3.55 Million | 2.48 Million | 1.09 Million | 2.22 Million |
Net Income | 5.2 Million | 3.33 Million | 2.87 Million | 2.02 Million | 767 Thousand | 1.25 Million |
Earnings Per Share Basic | 0.18 | 0.12 | 0.10 | 0.09 | 0.04 | 0.06 |
Earnings Per Share Diluted | 0.18 | 0.12 | 0.10 | 0.09 | 0.04 | 0.06 |
Weighted Average Shares Outstanding | 28.8 Million | 28.8 Million | 28.8 Million | 23.57 Million | 19.47 Million | 19.47 Million |
Weighted Average Shares Outstanding (Diluted) | 28.95 Million | 28.8 Million | 28.8 Million | 23.57 Million | 19.47 Million | 19.47 Million |
Gross Margin | 0.26 | 0.29 | 0.22 | 0.10 | 0.18 | 0.18 |
EBIT Margin | 0.87 | 0.52 | 0.49 | 0.47 | 0.25 | 0.40 |
Profit Margin | 0.50 | 0.33 | 0.31 | 0.27 | 0.09 | 0.15 |
EBITDA | 9.04 Million | 4.83 Million | 3.11 Million | 2.54 Million | 2.33 Million | 3.42 Million |
Earnings Before Tax Margin | 0.32 | 0.43 | 0.40 | 0.36 | 0.16 | 0.33 |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 |
---|---|---|---|---|---|---|
Revenue | 10.16 Million | 26.87 Million | 16.71 Million | 8.55 Million | 10.01 Million | 10.9 Million |
Cost of Revenue | 6.03 Million | 18.29 Million | 12.26 Million | 3.45 Million | 7.15 Million | 6.96 Million |
Gross Profit | 4.13 Million | 8.58 Million | 4.45 Million | 5.09 Million | 2.86 Million | 3.93 Million |
Operating Expenses | 2.91 Million | 5.25 Million | 2.34 Million | 3.97 Million | 15.63 Million | 2 Million |
Selling, General and Administrative Expenses | 3.08 Million | - | 2.59 Million | 3.65 Million | - | 2.22 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 174 Thousand | 422 Thousand | 248 Thousand | - | 16.29 Million | 225 Thousand |
Cost and Expenses | 8.94 Million | 23.55 Million | 14.61 Million | 7.42 Million | 22.79 Million | 8.96 Million |
Operating Income | 1.21 Million | 3.32 Million | 2.1 Million | 1.12 Million | 4.34 Million | 1.93 Million |
Interest Expense | 256 Thousand | 565 Thousand | 309 Thousand | - | 276 Thousand | 201 Thousand |
Income Tax Expense | 362 Thousand | 396 Thousand | 34 Thousand | 17 Thousand | -207 Thousand | -239 Thousand |
Earnings before Tax | 5.37 Million | 7.31 Million | 1.94 Million | 972.5 Thousand | 4.07 Million | 1.94 Million |
Net Income | 3.78 Million | 5.2 Million | 1.42 Million | 711.5 Thousand | 3.33 Million | 1.75 Million |
Earnings Per Share Basic | 0.13 | - | 0.05 | 0.02 | - | 0.06 |
Earnings Per Share Diluted | 0.13 | - | 0.05 | 0.02 | - | 0.06 |
Weighted Average Shares Outstanding | 28.8 Million | 28.8 Million | 28.8 Million | 28.8 Million | 28.8 Million | 28.8 Million |
Weighted Average Shares Outstanding (Diluted) | 29 Million | 28.95 Million | 28.8 Million | 28.8 Million | 28.8 Million | 28.8 Million |
Gross Margin | 0.41 | 0.32 | 0.27 | 0.60 | 0.29 | 0.36 |
EBIT Margin | 0.17 | - | 0.16 | 0.17 | - | 0.22 |
Profit Margin | 0.37 | 0.19 | 0.09 | 0.08 | 0.33 | 0.16 |
EBITDA | 1.75 Million | - | 2.73 Million | 1.44 Million | - | 2.42 Million |
Earnings Before Tax Margin | 0.12 | 0.12 | 0.13 | 0.13 | 0.43 | 0.18 |
EOFBF
BDZ
INFOMEDIA
NG
0KJD
VMCA