Scales Corporation Ltd
NZX:SCL

Watchlist Manager
Scales Corporation Ltd Logo
Scales Corporation Ltd
NZX:SCL
Watchlist
Price: 4.12 NZD Market Closed
Market Cap: 591.5m NZD
Have any thoughts about
Scales Corporation Ltd?
Write Note

Income Statement

Earnings Waterfall
Scales Corporation Ltd

Revenue
574.1m NZD
Cost of Revenue
-434.8m NZD
Gross Profit
139.3m NZD
Operating Expenses
-83m NZD
Operating Income
56.3m NZD
Other Expenses
-26.9m NZD
Net Income
29.5m NZD

Income Statement
Scales Corporation Ltd

Rotate your device to view
Income Statement
Currency: NZD
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
Revenue
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%
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)
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%
Operating Income
Operating Expenses
(54)
(56)
(60)
(66)
(62)
(51)
(43)
(45)
(50)
(56)
(62)
(62)
(63)
(68)
(64)
(69)
(77)
(80)
(80)
(83)
Selling, General & Administrative
(43)
(45)
(48)
(55)
(50)
(40)
(34)
(35)
(41)
(42)
(44)
(44)
(44)
(46)
(47)
(50)
(53)
(59)
(64)
(62)
Depreciation & Amortization
(10)
(10)
(23)
(12)
(12)
(10)
(9)
(10)
(9)
(14)
(18)
(18)
(19)
(19)
(20)
(20)
(20)
(20)
(19)
(20)
Other Operating Expenses
(1)
1
11
1
0
(1)
(1)
(0)
0
0
0
(0)
1
(3)
3
0
(4)
(1)
4
(1)
Operating Income
28
N/A
44
+58%
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%
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
Non-Reccuring Items
(0)
0
0
0
0
0
0
0
0
10
9
(0)
(6)
0
(1)
0
(6)
(16)
(13)
(1)
Total Other Income
0
(1)
0
(1)
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%
Net Income
Tax Provision
(8)
(12)
(13)
(14)
(15)
(11)
(9)
(11)
(11)
(10)
(9)
(9)
(9)
(9)
(12)
(11)
(7)
(1)
(5)
(12)
Income from Continuing Operations
18
31
36
37
38
29
25
29
29
48
49
28
27
31
37
39
38
17
25
48
Income to Minority Interest
0
0
0
(0)
(0)
(0)
(0)
(1)
(0)
(2)
(4)
(4)
(6)
(7)
(10)
(15)
(19)
(20)
(19)
(19)
Net Income (Common)
18
N/A
31
+66%
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%
EPS (Diluted)
0.14
N/A
0.21
+50%
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%

See Also

Discover More