New Zealand King Salmon Co Ltd
NZX:NZK
New Zealand King Salmon Co Ltd
NZX:NZK
Price:
0.235
NZD
Market Closed
Market Cap:
126.5m
NZD
Income Statement
Earnings Waterfall
New Zealand King Salmon Co Ltd
New Zealand King Salmon Co Ltd
|
Revenue
|
270.3m
NZD
|
|
Cost of Revenue
|
-207.5m
NZD
|
|
Gross Profit
|
62.9m
NZD
|
|
Operating Expenses
|
-29.3m
NZD
|
|
Operating Income
|
33.6m
NZD
|
|
Other Expenses
|
-9.7m
NZD
|
|
Net Income
|
23.8m
NZD
|
Income Statement
New Zealand King Salmon Co Ltd
New Zealand King Salmon Co Ltd
Currency: NZD
Millions
TTM
| Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | Jul-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Revenue |
136
N/A
|
160
+18%
|
211
+31%
|
160
-24%
|
233
+45%
|
236
+2%
|
219
-7%
|
125
-43%
|
133
+7%
|
216
+62%
|
198
-8%
|
217
+9%
|
246
+14%
|
257
+5%
|
270
+5%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(133)
|
(152)
|
(161)
|
(166)
|
(188)
|
(180)
|
(161)
|
(110)
|
(120)
|
(203)
|
(206)
|
(186)
|
(180)
|
(192)
|
(207)
|
|
| Gross Profit |
3
N/A
|
8
+158%
|
50
+524%
|
(6)
N/A
|
45
N/A
|
56
+25%
|
58
+4%
|
14
-76%
|
13
-10%
|
13
+0%
|
(8)
N/A
|
31
N/A
|
66
+115%
|
65
-1%
|
63
-4%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(26)
|
(25)
|
(28)
|
(31)
|
(29)
|
(31)
|
(32)
|
(22)
|
(22)
|
(38)
|
(93)
|
(27)
|
(26)
|
(26)
|
(29)
|
|
| Selling, General & Administrative |
(19)
|
(22)
|
(20)
|
(21)
|
(20)
|
(22)
|
(26)
|
(16)
|
(16)
|
(27)
|
(26)
|
(27)
|
(26)
|
(26)
|
(28)
|
|
| Depreciation & Amortization |
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(6)
|
(6)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(7)
|
|
| Other Operating Expenses |
(3)
|
1
|
(3)
|
(4)
|
(2)
|
(2)
|
3
|
(0)
|
(1)
|
(1)
|
(57)
|
8
|
8
|
7
|
6
|
|
| Operating Income |
(23)
N/A
|
(17)
+23%
|
22
N/A
|
(36)
N/A
|
16
N/A
|
24
+50%
|
26
+8%
|
(8)
N/A
|
(10)
-19%
|
(26)
-170%
|
(101)
-293%
|
4
N/A
|
40
+963%
|
39
-2%
|
34
-15%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
0
|
1
|
1
|
|
| Non-Reccuring Items |
57
|
59
|
1
|
60
|
1
|
0
|
0
|
0
|
0
|
(59)
|
0
|
(1)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
32
N/A
|
41
+28%
|
23
-45%
|
23
-1%
|
16
-30%
|
23
+47%
|
25
+8%
|
(9)
N/A
|
(11)
-17%
|
(88)
-703%
|
(104)
-18%
|
2
N/A
|
40
+1 816%
|
40
-1%
|
34
-14%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(10)
|
(12)
|
(7)
|
(7)
|
(4)
|
(6)
|
(7)
|
2
|
3
|
14
|
12
|
(0)
|
(3)
|
(12)
|
(11)
|
|
| Income from Continuing Operations |
23
|
30
|
16
|
15
|
11
|
17
|
18
|
(7)
|
(8)
|
(73)
|
(92)
|
2
|
37
|
28
|
24
|
|
| Net Income (Common) |
23
N/A
|
30
+31%
|
16
-46%
|
15
-4%
|
11
-27%
|
17
+50%
|
18
+6%
|
(7)
N/A
|
(8)
-18%
|
(73)
-776%
|
(92)
-26%
|
2
N/A
|
37
+1 857%
|
28
-23%
|
24
-16%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.2
+150%
|
0.06
-70%
|
0.11
+83%
|
0.04
-64%
|
0.12
+200%
|
0.06
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.26
-767%
|
-0.17
+35%
|
0
N/A
|
0.06
N/A
|
0.05
-17%
|
0.04
-20%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
