NZD 5.33
(-1.3%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | 56.12 Million | 53.58 Million | 43.38 Million | 42.18 Million | 39.65 Million | 43.95 Million |
Cost of Revenue | 33.16 Million | 30.31 Million | 27.14 Million | 28.42 Million | 26.68 Million | 25.55 Million |
Gross Profit | 22.95 Million | 23.27 Million | 16.24 Million | 13.75 Million | 12.97 Million | 18.39 Million |
Operating Expenses | 6.61 Million | 40.52 Million | 36.16 Million | 32.61 Million | 30.69 Million | 29.36 Million |
Selling, General and Administrative Expenses | 6.61 Million | 5.34 Million | 4.64 Million | 4.52 Million | 4.34 Million | 4.17 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 1.00 | 350 Thousand | 5.21 Million | 5.46 Million | 4.94 Million | -159 Thousand |
Cost and Expenses | 39.78 Million | 40.52 Million | 36.16 Million | 32.61 Million | 30.69 Million | 29.36 Million |
Operating Income | 16.34 Million | 18.21 Million | 18.13 Million | 15.02 Million | 13.89 Million | 14.45 Million |
Interest Expense | 3.01 Million | 1.7 Million | 980 Thousand | 349 Thousand | 549 Thousand | 746 Thousand |
Income Tax Expense | 6.05 Million | 4.8 Million | 4.32 Million | 3.96 Million | 3.91 Million | 3.92 Million |
Earnings before Tax | 13.43 Million | 16.51 Million | 17.15 Million | 14.67 Million | 13.34 Million | 13.71 Million |
Net Income | 7.37 Million | 11.71 Million | 12.82 Million | 10.71 Million | 9.43 Million | 9.78 Million |
Earnings Per Share Basic | 0.28 | 0.45 | 0.49 | 0.41 | 0.36 | 0.37 |
Earnings Per Share Diluted | 0.28 | 0.45 | 0.49 | 0.41 | 0.36 | 0.37 |
Weighted Average Shares Outstanding | 26.23 Million | 26.23 Million | 26.23 Million | 26.23 Million | 26.23 Million | 26.23 Million |
Weighted Average Shares Outstanding (Diluted) | 26.23 Million | 26.23 Million | 26.23 Million | 26.23 Million | 26.23 Million | 26.23 Million |
Gross Margin | 0.41 | 0.43 | 0.37 | 0.33 | 0.33 | 0.42 |
EBIT Margin | 0.37 | 0.43 | 0.52 | 0.45 | 0.45 | 0.41 |
Profit Margin | 0.13 | 0.22 | 0.30 | 0.25 | 0.24 | 0.22 |
EBITDA | 20.88 Million | 23.02 Million | 22.49 Million | 19.17 Million | 17.79 Million | 18.06 Million |
Earnings Before Tax Margin | 0.29 | 0.34 | 0.42 | 0.36 | 0.35 | 0.33 |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|---|---|---|
Revenue | 15.32 Million | 56.12 Million | 15.32 Million | 12.73 Million | 12.73 Million | 28.65 Million |
Cost of Revenue | 8.47 Million | - | 8.47 Million | 8.11 Million | 8.11 Million | 13.95 Million |
Gross Profit | 6.85 Million | 56.12 Million | 6.85 Million | 4.62 Million | 4.62 Million | 14.7 Million |
Operating Expenses | 1.69 Million | 39.8 Million | 1.69 Million | 1.59 Million | 1.59 Million | 4.35 Million |
Selling, General and Administrative Expenses | 1.69 Million | - | 1.69 Million | 1.61 Million | 1.61 Million | 4.35 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 65 Thousand | - | - | - | - |
Cost and Expenses | 10.17 Million | 39.8 Million | 10.17 Million | 9.71 Million | 9.71 Million | 18.3 Million |
Operating Income | 5.15 Million | 16.44 Million | 5.15 Million | 3 Million | 3 Million | 10.34 Million |
Interest Expense | 1.22 Million | 3.01 Million | - | 1.79 Million | - | 965 Thousand |
Income Tax Expense | 2.4 Million | 6.05 Million | 2.4 Million | 628 Thousand | 628 Thousand | 2.73 Million |
Earnings before Tax | 4.57 Million | 13.43 Million | 4.57 Million | 2.14 Million | 2.14 Million | 9.29 Million |
Net Income | 2.17 Million | 7.37 Million | 2.17 Million | 1.51 Million | 1.51 Million | 6.55 Million |
Earnings Per Share Basic | 0.08 | - | 0.08 | 0.06 | 0.06 | 0.25 |
Earnings Per Share Diluted | 0.08 | - | 0.08 | 0.06 | 0.06 | 0.25 |
Weighted Average Shares Outstanding | 26.35 Million | 26.23 Million | 26.35 Million | 26.14 Million | 26.14 Million | 26.23 Million |
Weighted Average Shares Outstanding (Diluted) | 26.38 Million | 26.23 Million | 26.38 Million | 26.14 Million | 26.14 Million | 26.23 Million |
Gross Margin | 0.45 | 1.00 | 0.45 | 0.36 | 0.36 | 0.51 |
EBIT Margin | 0.42 | - | 0.41 | 0.33 | 0.33 | 0.22 |
Profit Margin | 0.14 | 0.13 | 0.14 | 0.12 | 0.12 | 0.23 |
EBITDA | 6.36 Million | - | 6.33 Million | 4.18 Million | 4.18 Million | 6.34 Million |
Earnings Before Tax Margin | 0.34 | 0.29 | 0.34 | 0.24 | 0.24 | 0.36 |
SCYRF
5078
7500
9256
PBSFF
MTLRF