Scales Corporation Ltd
NZX:SCL

Watchlist Manager
Scales Corporation Ltd Logo
Scales Corporation Ltd
NZX:SCL
Watchlist
Price: 4.4 NZD -1.35% Market Closed
Market Cap: 631.7m NZD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+14%
5Y
+21%
10Y
+122%
0
Operating Income
+0%
3Y
+25%
5Y
+59%
10Y
+104%
0
Net Income
+0%
3Y
+14%
5Y
-74%
10Y
+68%

Earnings Waterfall
Scales Corporation Ltd

Revenue
584.6m NZD
Cost of Revenue
-439.6m NZD
Gross Profit
145m NZD
Operating Expenses
-82.3m NZD
Operating Income
62.7m NZD
Other Expenses
-32m NZD
Net Income
30.7m NZD

Income Statement
Scales Corporation Ltd

Rotate your device to view
Income Statement
Currency: NZD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024
Revenue
Interest Expense
0
0
3
0
2
0
0
0
3
2
6
3
5
3
5
3
4
3
6
3
8
Revenue
263
N/A
274
+4%
301
+10%
350
+16%
374
+7%
340
-9%
336
-1%
380
+13%
403
+6%
460
+14%
485
+5%
460
-5%
471
+2%
471
+0%
515
+9%
570
+11%
619
+9%
619
+0%
565
-9%
574
+2%
585
+2%
Gross Profit
Cost of Revenue
(182)
(175)
(194)
(235)
(257)
(248)
(257)
(293)
(312)
(365)
(383)
(361)
(367)
(362)
(401)
(450)
(493)
(507)
(445)
(435)
(440)
Gross Profit
81
N/A
99
+22%
107
+8%
115
+7%
117
+2%
92
-21%
79
-14%
87
+10%
90
+4%
96
+6%
101
+6%
99
-3%
104
+5%
109
+5%
114
+4%
120
+5%
127
+5%
112
-11%
121
+7%
139
+15%
145
+4%
Operating Income
Operating Expenses
(51)
(56)
(60)
(66)
(62)
(51)
(43)
(45)
(50)
(56)
(62)
(62)
(63)
(68)
(64)
(69)
(77)
(80)
(80)
(83)
(82)
Selling, General & Administrative
(43)
(45)
(48)
(55)
(50)
(40)
(34)
(35)
(41)
(42)
(44)
(44)
(44)
(46)
(47)
(50)
(53)
(59)
(64)
(62)
(64)
Depreciation & Amortization
(10)
(10)
(23)
(12)
(12)
(10)
(9)
(10)
(9)
(14)
(18)
(18)
(19)
(19)
(20)
(20)
(20)
(20)
(19)
(20)
(22)
Other Operating Expenses
2
1
11
1
0
(1)
(1)
(0)
0
0
0
(0)
1
(3)
3
0
(4)
(1)
4
(1)
4
Operating Income
31
N/A
44
+42%
47
+8%
49
+3%
55
+12%
41
-24%
35
-14%
42
+18%
41
-2%
40
-2%
40
-1%
37
-8%
41
+13%
41
-1%
50
+23%
51
+2%
50
-2%
33
-34%
41
+26%
56
+37%
63
+11%
Pre-Tax Income
Interest Income Expense
(2)
(1)
2
2
(2)
(1)
(2)
(1)
(1)
8
9
1
(0)
(0)
(0)
(0)
2
2
2
5
(0)
Non-Reccuring Items
(3)
0
0
0
0
0
0
0
0
10
9
(0)
(6)
0
(1)
0
(6)
(16)
(13)
(1)
(1)
Total Other Income
0
(1)
0
(1)
0
0
0
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
Pre-Tax Income
26
N/A
42
+64%
49
+16%
51
+3%
53
+5%
40
-24%
34
-15%
40
+20%
40
-1%
59
+46%
58
-1%
37
-36%
35
-4%
41
+15%
49
+20%
51
+4%
46
-10%
19
-59%
30
+60%
60
+102%
61
+1%
Net Income
Tax Provision
(8)
(12)
(13)
(14)
(15)
(11)
(9)
(11)
(11)
(10)
(9)
(9)
(9)
(9)
(12)
(11)
(7)
(1)
(5)
(12)
(11)
Income from Continuing Operations
18
31
36
37
38
29
25
29
29
48
49
28
27
31
37
39
38
17
25
48
50
Income to Minority Interest
0
0
0
(0)
(0)
(0)
(0)
(1)
(0)
(2)
(4)
(4)
(6)
(7)
(10)
(15)
(19)
(20)
(19)
(19)
(19)
Net Income (Common)
18
N/A
31
+67%
36
+18%
37
+2%
38
+3%
33
-14%
31
-4%
37
+20%
45
+21%
131
+190%
118
-10%
23
-80%
21
-10%
24
+14%
27
+12%
25
-8%
19
-21%
(3)
N/A
5
N/A
29
+463%
31
+4%
EPS (Diluted)
0.15
N/A
0.21
+40%
0.26
+24%
0.26
N/A
0.27
+4%
0.23
-15%
0.22
-4%
0.26
+18%
0.32
+23%
0.93
+191%
0.83
-11%
0.17
-80%
0.15
-12%
0.17
+13%
0.19
+12%
0.17
-11%
0.14
-18%
-0.02
N/A
0.04
N/A
0.21
+425%
0.22
+5%

See Also

Summary
SCL intrinsic value, competitors valuation, and company profile.
DCF Valuation
SCL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SCL stock valuation using valuation multiples.
Wall Street Estimates
SCL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SCL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 254,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.