NZD 0.19
(6.29%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.17 Million | 4.92 Million | 3.87 Million | 1.64 Million | 357.27 Thousand |
Cost of Revenue | 9.45 Million | 19.83 Million | 16.11 Million | 9.27 Million | 3.73 Million |
Gross Profit | -3.27 Million | -14.91 Million | -12.24 Million | -7.63 Million | -3.37 Million |
Operating Expenses | 6.43 Million | 19.83 Million | 16.06 Million | 2.23 Million | 833.85 Thousand |
Selling, General and Administrative Expenses | 9.65 Million | 13.31 Million | 10.93 Million | - | - |
Research and Development Expenses | - | - | - | - | - |
Other Expenses | - | 4.25 Million | 971.03 Thousand | - | - |
Cost and Expenses | 15.89 Million | 19.83 Million | 16.06 Million | 9.27 Million | 3.73 Million |
Operating Income | -9.71 Million | -10.6 Million | -11.25 Million | -7.63 Million | -3.37 Million |
Interest Expense | 166.53 Thousand | 161.05 Thousand | 128.59 Thousand | 142.22 Thousand | 33.87 Thousand |
Income Tax Expense | 4629.00 | -976.8 Thousand | -560 Thousand | -475.9 Thousand | 2458.00 |
Earnings before Tax | -8 Million | -10.76 Million | -11.38 Million | -7.07 Million | -3.13 Million |
Net Income | -8.01 Million | -9.79 Million | -10.82 Million | -6.59 Million | -3.12 Million |
Earnings Per Share Basic | -0.07 | -0.10 | -0.13 | -0.08 | -0.04 |
Earnings Per Share Diluted | -0.07 | -0.10 | -0.13 | -0.08 | -0.04 |
Weighted Average Shares Outstanding | 114.42 Million | 99.23 Million | 86.37 Million | 86.03 Million | 86.03 Million |
Weighted Average Shares Outstanding (Diluted) | 114.42 Million | 99.23 Million | 86.37 Million | 86.03 Million | 86.03 Million |
Gross Margin | -0.53 | -3.03 | -3.16 | -4.65 | -9.46 |
EBIT Margin | -0.86 | -1.67 | -2.47 | -4.00 | -8.68 |
Profit Margin | -1.30 | -1.99 | -2.79 | -4.02 | -8.75 |
EBITDA | -5.33 Million | -8.13 Million | -9.53 Million | -5.86 Million | -2.81 Million |
Earnings Before Tax Margin | -1.57 | -2.16 | -2.90 | -4.65 | -9.46 |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|---|---|---|
Revenue | 1.58 Million | 6.17 Million | 1.58 Million | 2.99 Million | 1.49 Million | 2.51 Million |
Cost of Revenue | 1.92 Million | 15.89 Million | 1.92 Million | 8.97 Million | 2.8 Million | 10.14 Million |
Gross Profit | -336.9 Thousand | -9.71 Million | -336.9 Thousand | -5.97 Million | -1.3 Million | -7.63 Million |
Operating Expenses | 1.24 Million | 15.89 Million | 1.24 Million | 1.07 Million | 1.07 Million | 184.09 Thousand |
Selling, General and Administrative Expenses | - | - | - | - | - | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -2.00 | 1.78 Million | - | - | - | - |
Cost and Expenses | 1.92 Million | 15.89 Million | 3.17 Million | 8.97 Million | 3.87 Million | 10.14 Million |
Operating Income | -336.9 Thousand | -9.71 Million | -1.6 Million | -5.97 Million | -2.98 Million | -7.63 Million |
Interest Expense | 70.98 Thousand | 140.54 Thousand | - | 15.53 Thousand | - | 57.59 Thousand |
Income Tax Expense | 2315.00 | 4629.00 | 2315.00 | 5.00 | - | -976.8 Thousand |
Earnings before Tax | -1.61 Million | -8 Million | -1.61 Million | -4.77 Million | -2.38 Million | -3.7 Million |
Net Income | -1.62 Million | -8.01 Million | -1.62 Million | -4.77 Million | -2.38 Million | -2.73 Million |
Earnings Per Share Basic | -0.01 | - | -0.01 | -0.04 | -0.02 | -0.02 |
Earnings Per Share Diluted | -0.01 | - | -0.01 | -0.04 | -0.02 | -0.02 |
Weighted Average Shares Outstanding | 109.61 Million | 114.42 Million | 109.61 Million | 113.54 Million | 119.25 Million | 113.02 Million |
Weighted Average Shares Outstanding (Diluted) | 109.6 Million | 114.42 Million | 109.6 Million | 113.54 Million | 119.25 Million | 113.02 Million |
Gross Margin | -0.21 | -1.57 | -0.21 | -1.99 | -0.87 | -3.04 |
EBIT Margin | -0.97 | - | -0.85 | -1.57 | -1.57 | -2.53 |
Profit Margin | -1.02 | -1.30 | -1.02 | -1.59 | -1.59 | -1.09 |
EBITDA | -1.54 Million | - | -1.35 Million | -4.7 Million | -2.35 Million | -6.35 Million |
Earnings Before Tax Margin | -0.21 | -1.57 | -1.01 | -1.99 | -1.99 | -3.04 |
PXMD
VUK
CIHHF
AFSIB
RKLIF
ICNB