KMD Brands Limited
NZX:KMD.NZ
0.83 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 255.386 | 255.386 | 234.322 | 234.322 | 555.07 | 277.535 | 547.924 | 273.962 | 572.498 | 286.249 | 407.304 | 203.652 | 512.079 | 256.039 | 410.713 | 205.357 | 437.87 | 218.935 | 363.654 | 181.827 | 313.594 | 153.416 | 116.012 | 116.012 | 146.313 | 146.313 | 102.406 | 102.406 | 124.516 | 124.516 | 98.158 | 98.158 | 114.808 | 114.808 | 97.989 | 97.989 | 115.007 | 115.007 | 89.679 | 89.679 | 112.638 | 112.638 | 83.821 | 83.821 | 109.03 | 109.03 | 82.962 | 82.962 |
Kosten van de omzet
| 105.011 | 105.011 | 96.467 | 96.467 | 289.115 | 112.438 | 285.647 | 113.087 | 287.985 | 115.355 | 227.6 | 86.18 | 272.653 | 106.487 | 224.364 | 84.098 | 248.191 | 94.87 | 189.329 | 72.377 | 130.482 | 58.101 | 45.08 | 45.08 | 53.422 | 53.422 | 37.559 | 37.559 | 46.919 | 46.919 | 37.664 | 37.664 | 43.185 | 43.185 | 36.432 | 36.432 | 42.197 | 42.197 | 36.544 | 36.544 | 42.126 | 42.126 | 30.263 | 30.263 | 40.07 | 40.07 | 30.909 | 30.909 |
Brutowinst
| 150.375 | 150.375 | 137.856 | 137.856 | 265.955 | 165.097 | 262.277 | 160.876 | 284.513 | 170.894 | 179.704 | 117.473 | 239.426 | 149.552 | 186.349 | 121.259 | 189.679 | 124.066 | 174.325 | 109.45 | 183.112 | 95.315 | 70.932 | 70.932 | 92.891 | 92.891 | 64.847 | 64.847 | 77.597 | 77.597 | 60.495 | 60.495 | 71.624 | 71.624 | 61.557 | 61.557 | 72.81 | 72.81 | 53.135 | 53.135 | 70.513 | 70.513 | 53.558 | 53.558 | 68.96 | 68.96 | 52.053 | 52.053 |
Brutowinstmarge
| 0.589 | 0.589 | 0.588 | 0.588 | 0.479 | 0.595 | 0.479 | 0.587 | 0.497 | 0.597 | 0.441 | 0.577 | 0.468 | 0.584 | 0.454 | 0.59 | 0.433 | 0.567 | 0.479 | 0.602 | 0.584 | 0.621 | 0.611 | 0.611 | 0.635 | 0.635 | 0.633 | 0.633 | 0.623 | 0.623 | 0.616 | 0.616 | 0.624 | 0.624 | 0.628 | 0.628 | 0.633 | 0.633 | 0.593 | 0.593 | 0.626 | 0.626 | 0.639 | 0.639 | 0.632 | 0.632 | 0.627 | 0.627 |
Onderzoek- en ontwikkelingskosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 44.157 | 44.157 | 43.943 | 43.943 | 46.241 | 46.241 | 46.746 | 46.746 | 46.296 | 46.296 | 41.302 | 41.302 | 39.034 | 39.034 | 35.672 | 35.672 | 39.127 | 39.127 | 36.642 | 36.642 | 18.573 | 18.573 | 18.166 | 18.166 | 20.19 | 20.19 | 14.83 | 14.83 | 16.032 | 16.032 | 14.774 | 14.774 | 15.516 | 15.516 | 15.623 | 15.623 | 15.56 | 15.56 | 15.413 | 15.413 | 16.026 | 16.026 | 13.412 | 13.412 | 16.366 | 16.366 | 12.484 | 12.484 |
Verkoop- en marketingkosten
| 64.448 | 64.448 | 62.393 | 62.393 | 64.634 | 64.634 | 69.018 | 69.018 | 65.473 | 65.473 | 49.881 | 49.881 | 60.203 | 60.203 | 48.355 | 48.355 | 56.947 | 56.947 | 39.49 | 39.49 | 41.307 | 41.307 | 38.984 | 38.984 | 40.369 | 40.369 | 37.47 | 37.47 | 36.88 | 36.88 | 34.99 | 34.99 | 34.64 | 34.64 | 35.003 | 35.003 | 37.125 | 37.125 | 34.322 | 34.322 | 26.718 | 26.718 | 31.37 | 31.37 | 29.177 | 29.177 | 31.724 | 31.724 |
Verkoop-, algemene en administratieve kosten
| 109.528 | 109.528 | 106.336 | 106.336 | 222.188 | 111.094 | 231.528 | 115.764 | 224.265 | 112.146 | 182.391 | 91.183 | 193.407 | 99.236 | 168.012 | 84.027 | 189.832 | 96.339 | 140.713 | 76.132 | 119.29 | 59.879 | 57.15 | 57.15 | 60.559 | 60.559 | 52.299 | 52.299 | 52.913 | 52.913 | 49.764 | 49.764 | 50.156 | 50.156 | 50.626 | 50.626 | 52.684 | 52.684 | 49.735 | 49.735 | 42.744 | 42.744 | 44.782 | 44.782 | 45.543 | 45.543 | 44.208 | 44.208 |
Overige kosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 109.528 | 109.528 | 139.193 | 139.193 | 222.188 | 144.604 | 231.528 | 146.236 | 224.265 | 139.065 | 182.391 | 117.544 | 193.407 | 125.66 | 168.012 | 103.537 | 189.832 | 116.083 | 140.713 | 99.58 | 119.29 | 63.861 | 60.776 | 60.776 | 64.491 | 64.491 | 55.704 | 55.704 | 56.481 | 56.481 | 53.194 | 53.194 | 54.024 | 54.024 | 54.175 | 54.175 | 55.785 | 55.785 | 53.15 | 53.15 | 47.097 | 47.097 | 45.216 | 45.216 | 45.29 | 45.29 | 44.323 | 44.323 |
Bedrijfsresultaat
| 40.848 | 40.848 | -0.428 | -0.428 | 43.767 | 21.884 | 30.749 | 15.375 | 60.248 | 30.149 | -2.687 | -1.369 | 46.019 | 20.915 | 18.337 | 9.148 | -0.153 | -1.733 | 33.612 | 10.985 | 63.822 | 31.677 | 9.905 | 9.905 | 28.4 | 28.4 | 9.002 | 9.002 | 21.087 | 21.087 | 7.415 | 7.415 | 17.871 | 17.871 | 7.57 | 7.57 | 16.302 | 16.302 | 0.287 | 0.287 | 22.67 | 22.67 | 8.777 | 8.777 | 23.418 | 23.418 | 7.845 | 7.845 |
Bedrijfsresultaat ratio
| 0.16 | 0.16 | -0.002 | -0.002 | 0.079 | 0.079 | 0.056 | 0.056 | 0.105 | 0.105 | -0.007 | -0.007 | 0.09 | 0.082 | 0.045 | 0.045 | -0 | -0.008 | 0.092 | 0.06 | 0.204 | 0.206 | 0.085 | 0.085 | 0.194 | 0.194 | 0.088 | 0.088 | 0.169 | 0.169 | 0.076 | 0.076 | 0.156 | 0.156 | 0.077 | 0.077 | 0.142 | 0.142 | 0.003 | 0.003 | 0.201 | 0.201 | 0.105 | 0.105 | 0.215 | 0.215 | 0.095 | 0.095 |
Totaal overige inkomsten en kosten netto
| -57.817 | -57.817 | -5.959 | -37.907 | -12.655 | -6.328 | -9.559 | -4.78 | -1.773 | -0.887 | -2.163 | -1.082 | -0.304 | 0.496 | 11.655 | 5.848 | -19.475 | 6.243 | -19.354 | -4.245 | -1.916 | -0.724 | -4.046 | -4.046 | -4.351 | -0.418 | -3.658 | -3.658 | -4.015 | -0.417 | -3.914 | -3.914 | -4.484 | -0.887 | -4.253 | -4.253 | -0.191 | -0.191 | -4.296 | -4.296 | -0.357 | -0.357 | -1.258 | -1.258 | -0.688 | -0.688 | -1.084 | -1.084 |
Inkomen voor belasting
| -16.97 | -16.97 | -6.387 | -6.387 | 31.112 | 15.556 | 21.19 | 10.595 | 58.475 | 29.263 | -4.85 | -2.45 | 45.715 | 21.411 | 29.992 | 14.996 | 8.252 | 4.51 | 14.258 | 6.74 | 61.906 | 30.953 | 9.736 | 9.736 | 27.982 | 27.982 | 8.89 | 8.89 | 20.67 | 20.67 | 6.817 | 6.817 | 16.984 | 16.984 | 6.679 | 6.679 | 16.112 | 16.112 | -0.896 | -0.896 | 22.313 | 22.313 | 7.519 | 7.519 | 22.73 | 22.73 | 6.761 | 6.761 |
Inkomen voor belasting ratio
| -0.066 | -0.066 | -0.027 | -0.027 | 0.056 | 0.056 | 0.039 | 0.039 | 0.102 | 0.102 | -0.012 | -0.012 | 0.089 | 0.084 | 0.073 | 0.073 | 0.019 | 0.021 | 0.039 | 0.037 | 0.197 | 0.202 | 0.084 | 0.084 | 0.191 | 0.191 | 0.087 | 0.087 | 0.166 | 0.166 | 0.069 | 0.069 | 0.148 | 0.148 | 0.068 | 0.068 | 0.14 | 0.14 | -0.01 | -0.01 | 0.198 | 0.198 | 0.09 | 0.09 | 0.208 | 0.208 | 0.081 | 0.081 |
Belastingkosten
| 2.359 | 2.359 | 1.553 | 1.553 | 8.475 | 4.238 | 7.213 | 3.607 | 16.142 | 8.078 | 0.655 | 0.321 | 4.565 | 1.878 | 7.713 | 3.857 | 7.51 | 3.865 | 6.121 | 2.951 | 18.227 | 9.114 | 2.759 | 2.759 | 8.785 | 8.785 | 2.752 | 2.752 | 6.655 | 6.655 | 1.813 | 1.813 | 4.929 | 4.929 | 1.974 | 1.974 | 4.981 | 4.981 | 0.026 | 0.026 | 6.916 | 6.916 | 1.84 | 1.84 | 5.809 | 5.809 | 1.596 | 1.596 |
Nettowinst
| -19.667 | -19.667 | -5.213 | -5.213 | 21.98 | 10.99 | 13.159 | 6.58 | 41.835 | 20.936 | -5.883 | -2.96 | 41.104 | 19.51 | 21.962 | 10.981 | 0.674 | 0.611 | 7.471 | 3.456 | 43.679 | 21.84 | 6.977 | 6.977 | 19.197 | 19.197 | 6.139 | 6.139 | 14.015 | 14.015 | 5.005 | 5.005 | 12.056 | 12.056 | 4.705 | 4.705 | 11.131 | 11.131 | -0.922 | -0.922 | 15.397 | 15.397 | 5.679 | 5.679 | 16.922 | 16.922 | 5.166 | 5.166 |
Nettowinstmarge
| -0.077 | -0.077 | -0.022 | -0.022 | 0.04 | 0.04 | 0.024 | 0.024 | 0.073 | 0.073 | -0.014 | -0.015 | 0.08 | 0.076 | 0.053 | 0.053 | 0.002 | 0.003 | 0.021 | 0.019 | 0.139 | 0.142 | 0.06 | 0.06 | 0.131 | 0.131 | 0.06 | 0.06 | 0.113 | 0.113 | 0.051 | 0.051 | 0.105 | 0.105 | 0.048 | 0.048 | 0.097 | 0.097 | -0.01 | -0.01 | 0.137 | 0.137 | 0.068 | 0.068 | 0.155 | 0.155 | 0.062 | 0.062 |
WPA (Winst Per Aandeel)
| -0.028 | -0.028 | -0.007 | -0.007 | 0.031 | 0.015 | 0.019 | 0.009 | 0.059 | 0.029 | -0.008 | -0.004 | 0.058 | 0.028 | 0.031 | 0.016 | 0.001 | 0.001 | 0.019 | 0 | 0.13 | 0.045 | 0.03 | 0.03 | 0.087 | 0.087 | 0.03 | 0.03 | 0.068 | 0.068 | 0.025 | 0.025 | 0.06 | 0.06 | 0.023 | 0.023 | 0.055 | 0.055 | -0.005 | -0.005 | 0.076 | 0.076 | 0.028 | 0.028 | 0.084 | 0.084 | 0.026 | 0.026 |
Verwaterde WPA
| -0.028 | -0.028 | -0.007 | -0.007 | 0.031 | 0.015 | 0.018 | 0.009 | 0.058 | 0.029 | -0.008 | -0.004 | 0.058 | 0.027 | 0.031 | 0.015 | 0.001 | 0.001 | 0.019 | 0 | 0.13 | 0.045 | 0.03 | 0.03 | 0.087 | 0.087 | 0.03 | 0.03 | 0.068 | 0.068 | 0.025 | 0.025 | 0.06 | 0.06 | 0.023 | 0.023 | 0.055 | 0.055 | -0.005 | -0.005 | 0.076 | 0.076 | 0.028 | 0.028 | 0.084 | 0.084 | 0.026 | 0.026 |
EBITDA
| 13.037 | 13.037 | 9.284 | 9.284 | 107.927 | 26.611 | 90.63 | 24.715 | 122.645 | 36.133 | 56.838 | 6.528 | 112.168 | 26.534 | 95.993 | 16.555 | 81.123 | 4.273 | 67.295 | 16.779 | 70.855 | 33.852 | 13.782 | 13.782 | 31.475 | 31.475 | 11.745 | 11.745 | 23.92 | 23.92 | 9.898 | 9.898 | 20.49 | 20.49 | 9.96 | 9.96 | 19.289 | 19.289 | 2.606 | 2.606 | 24.783 | 24.783 | 10.914 | 10.914 | 25.603 | 25.603 | 10.067 | 10.067 |
EBITDA ratio
| 0.051 | 0.051 | 0.04 | 0.04 | 0.195 | 0.096 | 0.165 | 0.09 | 0.205 | 0.126 | 0.129 | 0.032 | 0.206 | 0.104 | 0.181 | 0.081 | 0.133 | 0.02 | 0.215 | 0.092 | 0.227 | 0.221 | 0.119 | 0.119 | 0.215 | 0.215 | 0.115 | 0.115 | 0.192 | 0.192 | 0.101 | 0.101 | 0.178 | 0.178 | 0.102 | 0.102 | 0.168 | 0.168 | 0.029 | 0.029 | 0.22 | 0.22 | 0.13 | 0.13 | 0.235 | 0.235 | 0.121 | 0.121 |