Scott Technology Ltd
NZX:SCT
Income Statement
Earnings Waterfall
Scott Technology Ltd
Revenue
|
267.5m
NZD
|
Cost of Revenue
|
-159m
NZD
|
Gross Profit
|
108.6m
NZD
|
Operating Expenses
|
-88.3m
NZD
|
Operating Income
|
20.3m
NZD
|
Other Expenses
|
-4.8m
NZD
|
Net Income
|
15.5m
NZD
|
Income Statement
Scott Technology Ltd
Aug-2004 | Feb-2005 | Aug-2005 | Feb-2006 | Aug-2006 | Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
36
N/A
|
41
+14%
|
40
-1%
|
31
-24%
|
28
-10%
|
30
+8%
|
30
0%
|
24
-21%
|
25
+7%
|
30
+20%
|
32
+4%
|
38
+22%
|
47
+22%
|
49
+4%
|
59
+22%
|
67
+13%
|
67
+1%
|
64
-5%
|
60
-6%
|
59
-3%
|
60
+3%
|
64
+7%
|
72
+12%
|
86
+19%
|
112
+31%
|
126
+12%
|
133
+5%
|
143
+8%
|
182
+27%
|
226
+24%
|
225
0%
|
213
-6%
|
186
-13%
|
189
+1%
|
206
+9%
|
220
+7%
|
222
+1%
|
268
+21%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(7)
|
(10)
|
(12)
|
(14)
|
(18)
|
(22)
|
(25)
|
(25)
|
(30)
|
(37)
|
(35)
|
(35)
|
(34)
|
(36)
|
(38)
|
(36)
|
(44)
|
(67)
|
(76)
|
(77)
|
(84)
|
(109)
|
(137)
|
(135)
|
(130)
|
(118)
|
(119)
|
(126)
|
(135)
|
(130)
|
(159)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9
N/A
|
20
+115%
|
16
-19%
|
16
-2%
|
18
+15%
|
18
-2%
|
21
+16%
|
24
+19%
|
24
-2%
|
34
+42%
|
37
+8%
|
30
-18%
|
29
-4%
|
25
-14%
|
25
+0%
|
25
-1%
|
27
+9%
|
36
+35%
|
42
+15%
|
45
+9%
|
50
+10%
|
55
+11%
|
60
+8%
|
72
+21%
|
89
+23%
|
90
+2%
|
82
-9%
|
68
-17%
|
70
+3%
|
80
+14%
|
85
+7%
|
91
+7%
|
109
+19%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(30)
|
(36)
|
(40)
|
(33)
|
(27)
|
(21)
|
(15)
|
(14)
|
(17)
|
(18)
|
(17)
|
(18)
|
(19)
|
(17)
|
(26)
|
(29)
|
(22)
|
(20)
|
(17)
|
(19)
|
(20)
|
(22)
|
(27)
|
(31)
|
(34)
|
(38)
|
(42)
|
(45)
|
(57)
|
(72)
|
(80)
|
(86)
|
(81)
|
(68)
|
(70)
|
(73)
|
(76)
|
(88)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(5)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(12)
|
(14)
|
(15)
|
(17)
|
(20)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(21)
|
(28)
|
(32)
|
(35)
|
(38)
|
(40)
|
(44)
|
(55)
|
(68)
|
(73)
|
(76)
|
(71)
|
(63)
|
(62)
|
(65)
|
(70)
|
(80)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
(9)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
|
Other Operating Expenses |
(30)
|
(36)
|
(40)
|
(33)
|
(27)
|
(15)
|
(3)
|
(3)
|
(4)
|
(6)
|
(4)
|
(4)
|
(3)
|
0
|
(8)
|
(8)
|
0
|
1
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
0
|
5
|
1
|
1
|
2
|
0
|
|
Operating Income |
6
N/A
|
4
-20%
|
1
-89%
|
(3)
N/A
|
0
N/A
|
4
+825%
|
5
+30%
|
2
-65%
|
(1)
N/A
|
(0)
+89%
|
1
N/A
|
3
+222%
|
6
+103%
|
7
+12%
|
8
+17%
|
8
+5%
|
9
+6%
|
9
+3%
|
7
-19%
|
6
-18%
|
5
-20%
|
5
+9%
|
9
+78%
|
11
+16%
|
11
+7%
|
12
+7%
|
14
+14%
|
15
+7%
|
15
+3%
|
17
+10%
|
10
-38%
|
(4)
N/A
|
(13)
-263%
|
2
N/A
|
10
+363%
|
13
+26%
|
15
+20%
|
20
+35%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
(9)
|
(9)
|
(0)
|
1
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
4
-20%
|
1
-89%
|
(3)
N/A
|
0
N/A
|
4
+825%
|
5
+30%
|
2
-65%
|
(1)
N/A
|
(1)
+42%
|
0
N/A
|
3
+525%
|
6
+120%
|
6
+15%
|
7
+17%
|
8
+8%
|
9
+9%
|
9
+2%
|
7
-19%
|
5
-24%
|
4
-22%
|
5
+8%
|
8
+78%
|
9
+15%
|
11
+18%
|
12
+13%
|
15
+20%
|
15
+4%
|
15
-3%
|
16
+5%
|
9
-41%
|
(15)
N/A
|
(23)
-61%
|
1
N/A
|
11
+1 118%
|
12
+13%
|
15
+22%
|
19
+29%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(0)
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
4
|
6
|
(0)
|
(2)
|
(4)
|
(2)
|
(4)
|
|
Income from Continuing Operations |
4
|
3
|
0
|
(2)
|
0
|
2
|
3
|
1
|
(1)
|
(1)
|
0
|
2
|
3
|
3
|
5
|
6
|
6
|
6
|
5
|
4
|
3
|
3
|
6
|
7
|
8
|
9
|
10
|
11
|
11
|
13
|
9
|
(10)
|
(18)
|
1
|
8
|
8
|
13
|
15
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Net Income (Common) |
4
N/A
|
3
-22%
|
0
-90%
|
(2)
N/A
|
0
N/A
|
2
+700%
|
3
+29%
|
1
-65%
|
(1)
N/A
|
(0)
+57%
|
0
N/A
|
2
+350%
|
3
+50%
|
3
+22%
|
5
+61%
|
6
+13%
|
7
+12%
|
7
+3%
|
5
-26%
|
4
-27%
|
3
-19%
|
3
+11%
|
6
+84%
|
7
+15%
|
7
+5%
|
8
+7%
|
10
+24%
|
11
+7%
|
11
+2%
|
13
+17%
|
9
-31%
|
(10)
N/A
|
(17)
-69%
|
1
N/A
|
10
+620%
|
10
-1%
|
0
-99%
|
16
+21 458%
|
|
EPS (Diluted) |
0.14
N/A
|
0.1
-29%
|
0.01
-90%
|
-0.07
N/A
|
0
N/A
|
0.09
N/A
|
0.12
+33%
|
0.04
-67%
|
-0.03
N/A
|
-0.01
+67%
|
0.02
N/A
|
0.06
+200%
|
0.08
+33%
|
0.1
+25%
|
0.16
+60%
|
0.14
-13%
|
0.17
+21%
|
0.17
N/A
|
0.13
-24%
|
0.08
-38%
|
0.06
-25%
|
0.08
+33%
|
0.14
+75%
|
0.16
+14%
|
0.13
-19%
|
0.11
-15%
|
0.13
+18%
|
0.14
+8%
|
0.14
N/A
|
0.17
+21%
|
0.11
-35%
|
-0.13
N/A
|
-0.22
-69%
|
0.02
N/A
|
0.11
+450%
|
0.11
N/A
|
0
N/A
|
0.19
N/A
|