NZD 2.25
(-0.44%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | 15.15 Million | 11.21 Million | 5.9 Million | 5.49 Million | 5.26 Million | 4.83 Million |
Cost of Revenue | 7.53 Million | 5.17 Million | 2.2 Million | 2.16 Million | 3.09 Million | 3.17 Million |
Gross Profit | 7.61 Million | 6.04 Million | 3.69 Million | 3.32 Million | 2.16 Million | 1.65 Million |
Operating Expenses | 3.48 Million | 5.06 Million | 2.14 Million | 1.77 Million | 649.23 Thousand | 369.22 Thousand |
Selling, General and Administrative Expenses | 3.48 Million | 3 Million | 1.37 Million | 1.14 Million | 649.23 Thousand | 369.22 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 35 Thousand | 11 Thousand | 21.69 Thousand | - | - |
Cost and Expenses | 11.01 Million | 10.23 Million | 4.34 Million | 3.94 Million | 3.74 Million | 3.54 Million |
Operating Income | 4.13 Million | 870 Thousand | 1.58 Million | 1.59 Million | 1.51 Million | 1.28 Million |
Interest Expense | 355 Thousand | 142 Thousand | 23 Thousand | 43.05 Thousand | 70.38 Thousand | 137.52 Thousand |
Income Tax Expense | 543 Thousand | 316 Thousand | 388 Thousand | 511.5 Thousand | 471.8 Thousand | 322.99 Thousand |
Earnings before Tax | 1.92 Million | 728 Thousand | 1.56 Million | 1.55 Million | 1.44 Million | 1.15 Million |
Net Income | 1.4 Million | 439 Thousand | 1.17 Million | 1.04 Million | 986.39 Thousand | 828.76 Thousand |
Earnings Per Share Basic | 0.14 | 0.04 | 0.12 | 0.11 | 0.10 | 0.08 |
Earnings Per Share Diluted | 0.14 | 0.04 | 0.12 | 0.11 | 0.10 | 0.08 |
Weighted Average Shares Outstanding | 10 Million | 9.99 Million | 9.83 Million | 9.75 Million | 9.75 Million | 9.75 Million |
Weighted Average Shares Outstanding (Diluted) | 10 Million | 9.99 Million | 9.9 Million | 9.75 Million | 9.75 Million | 9.75 Million |
Gross Margin | 0.50 | 0.54 | 0.63 | 0.60 | 0.41 | 0.34 |
EBIT Margin | 0.20 | 0.13 | 0.29 | 0.31 | 0.30 | 0.28 |
Profit Margin | 0.09 | 0.04 | 0.20 | 0.19 | 0.19 | 0.17 |
EBITDA | 2.99 Million | 1.83 Million | 1.72 Million | 1.71 Million | 1.86 Million | 1.62 Million |
Earnings Before Tax Margin | 0.27 | 0.08 | 0.27 | 0.29 | 0.29 | 0.27 |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|---|---|---|
Revenue | 3.9 Million | 15.15 Million | 3.9 Million | 7.34 Million | 3.67 Million | 6.63 Million |
Cost of Revenue | 1.95 Million | 11.29 Million | 1.95 Million | 5.67 Million | 1.81 Million | 5.11 Million |
Gross Profit | 1.95 Million | 3.85 Million | 1.95 Million | 1.66 Million | 1.85 Million | 1.52 Million |
Operating Expenses | 770.83 Thousand | 1.57 Million | 1.28 Million | 726 Thousand | 1.38 Million | 792 Thousand |
Selling, General and Administrative Expenses | 770.83 Thousand | - | 770.83 Thousand | 777 Thousand | 971 Thousand | 819 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 34 Thousand | 85 Thousand | - | 51 Thousand | - | 27 Thousand |
Cost and Expenses | 2.72 Million | 12.87 Million | 3.23 Million | 6.4 Million | 3.2 Million | 5.9 Million |
Operating Income | 1.18 Million | 2.28 Million | 664.66 Thousand | 939 Thousand | 444 Thousand | 734 Thousand |
Interest Expense | 170 Thousand | 151 Thousand | - | 190 Thousand | - | 238 Thousand |
Income Tax Expense | 165.5 Thousand | 543 Thousand | 165.5 Thousand | 212 Thousand | 106 Thousand | 175 Thousand |
Earnings before Tax | 588.5 Thousand | 1.92 Million | 588.5 Thousand | 749 Thousand | 374.5 Thousand | 263 Thousand |
Net Income | 428 Thousand | 1.4 Million | 428 Thousand | 544 Thousand | 272 Thousand | 115 Thousand |
Earnings Per Share Basic | 0.04 | - | 0.04 | 0.05 | 0.03 | 0.01 |
Earnings Per Share Diluted | 0.04 | - | 0.04 | 0.05 | 0.03 | 0.01 |
Weighted Average Shares Outstanding | 10.02 Million | 10 Million | 10.02 Million | 9.99 Million | 9.99 Million | 10 Million |
Weighted Average Shares Outstanding (Diluted) | 10.01 Million | 10 Million | 10.01 Million | 9.99 Million | 9.99 Million | 10.01 Million |
Gross Margin | 0.50 | 0.25 | 0.50 | 0.23 | 0.51 | 0.23 |
EBIT Margin | 0.24 | - | 0.24 | 0.18 | 0.14 | 0.17 |
Profit Margin | 0.11 | 0.09 | 0.11 | 0.07 | 0.07 | 0.02 |
EBITDA | 934.66 Thousand | - | 934.66 Thousand | 1.3 Million | 531.5 Thousand | 1.09 Million |
Earnings Before Tax Margin | 0.30 | 0.15 | 0.17 | 0.13 | 0.12 | 0.11 |
ACOMO
PETS
FFOXF
ORA
IIJIF
6346