First Time Loading...

Watchlist Manager

Watchlist

Price: 6.09 NZD 0.33%

Updated:

Income Statement

Operating Income

Revenue	737.7m NZD
Cost of Revenue	-406.7m NZD
Gross Profit	331m NZD
Operating Expenses	-170m NZD
Operating Income	160.9m NZD
Other Expenses	-49.4m NZD
Net Income	111.6m NZD

Currency: NZD

		Mar-2017	Sep-2017	Mar-2018	Sep-2018	Mar-2019	Sep-2019	Mar-2020	Sep-2020	Mar-2021	Sep-2021
Revenue
Revenue		903 N/A	912 +1%	937 +3%	939 +0%	1 030 +10%	1 057 +3%	990 -6%	696 -30%	692 -1%	738 +7%
Gross Profit
Cost of Revenue		(564)	(544)	(559)	(566)	(640)	(684)	(646)	(427)	(377)	(407)
Gross Profit		339 N/A	368 +9%	379 +3%	373 -2%	390 +5%	373 -4%	344 -8%	269 -22%	314 +17%	331 +5%
Operating Income
Operating Expenses		(197)	(184)	(185)	(204)	(215)	(215)	(200)	(119)	(167)	(170)
Selling, General & Administrative		(64)	(62)	(68)	(71)	(70)	(73)	(74)	(54)	(56)	(56)
Depreciation & Amortization		(45)	(45)	(43)	(45)	(47)	(42)	(43)	(33)	(34)	(35)
Other Operating Expenses		(88)	(78)	(75)	(88)	(98)	(100)	(84)	(31)	(77)	(79)
Operating Income		142 N/A	184 +30%	194 +5%	169 -13%	175 +4%	158 -10%	144 -9%	149 +4%	148 -1%	161 +9%
Pre-Tax Income
Interest Income Expense		(34)	(32)	(34)	(29)	(34)	(49)	(16)	(27)	(113)	(8)
Non-Reccuring Items		(4)	(4)	(5)	(5)	(11)	(13)	9	0	0	0
Pre-Tax Income		104 N/A	148 +42%	155 +5%	135 -13%	130 -3%	96 -26%	137 +43%	122 -11%	35 -72%	153 +342%
Net Income
Tax Provision		(28)	(38)	(44)	(38)	(38)	(29)	(40)	(34)	(8)	(42)
Income from Continuing Operations		76	110	111	97	93	66	98	88	26	110
Income to Minority Interest		(1)	(3)	(1)	(1)	(2)	(2)	(3)	(2)	3	(1)
Net Income (Common)		93 N/A	128 +39%	128 0%	111 -13%	91 -18%	65 -28%	95 +46%	90 -5%	34 -62%	112 +227%
EPS (Diluted)		0.3 N/A	0.41 +37%	0.41 N/A	0.36 -12%	0.29 -19%	0.21 -28%	0.3 +43%	0.29 -3%	0.11 -62%	0.36 +227%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 134,200+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.