Rakon Limited
NZX:RAK.NZ
0.69 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 33.378 | 33.378 | 61.254 | 30.627 | 93.17 | 46.585 | 87.164 | 43.582 | 86.551 | 43.276 | 85.416 | 42.708 | 68.726 | 34.363 | 59.534 | 29.767 | 62.068 | 31.034 | 56.912 | 28.456 | 30.338 | 30.338 | 26.655 | 26.655 | 26.425 | 26.425 | 24.139 | 24.139 | 24.391 | 24.391 | 22.979 | 22.979 | 27.374 | 27.374 | 28.995 | 28.995 | 35.023 | 35.023 | 30.686 | 30.686 | 34.735 | 34.735 | 40.241 | 40.241 | 43.423 | 43.423 |
Kosten van de omzet
| 17.509 | 17.509 | 35.133 | 17.567 | 47.901 | 23.951 | 43.641 | 21.821 | 39.976 | 19.988 | 41.931 | 20.966 | 36.913 | 18.457 | 32.431 | 16.215 | 36.295 | 18.148 | 30.652 | 15.326 | 16.801 | 16.801 | 14.358 | 14.358 | 14.846 | 14.846 | 14.069 | 14.069 | 15.891 | 15.891 | 14.641 | 14.641 | 15.428 | 15.428 | 16.971 | 16.971 | 22.599 | 22.599 | 22.201 | 22.201 | 24.715 | 24.715 | 32.202 | 32.202 | 34.524 | 34.524 |
Brutowinst
| 15.869 | 15.869 | 26.121 | 13.061 | 45.269 | 22.635 | 43.523 | 21.762 | 46.575 | 23.288 | 43.485 | 21.743 | 31.813 | 15.907 | 27.103 | 13.552 | 25.773 | 12.887 | 26.26 | 13.13 | 13.537 | 13.537 | 12.297 | 12.297 | 11.579 | 11.579 | 10.071 | 10.071 | 8.5 | 8.5 | 8.338 | 8.338 | 11.946 | 11.946 | 12.024 | 12.024 | 12.425 | 12.425 | 8.485 | 8.485 | 10.021 | 10.021 | 8.039 | 8.039 | 8.899 | 8.899 |
Brutowinstmarge
| 0.475 | 0.475 | 0.426 | 0.426 | 0.486 | 0.486 | 0.499 | 0.499 | 0.538 | 0.538 | 0.509 | 0.509 | 0.463 | 0.463 | 0.455 | 0.455 | 0.415 | 0.415 | 0.461 | 0.461 | 0.446 | 0.446 | 0.461 | 0.461 | 0.438 | 0.438 | 0.417 | 0.417 | 0.348 | 0.348 | 0.363 | 0.363 | 0.436 | 0.436 | 0.415 | 0.415 | 0.355 | 0.355 | 0.276 | 0.276 | 0.288 | 0.288 | 0.2 | 0.2 | 0.205 | 0.205 |
Onderzoek- en ontwikkelingskosten
| 5.899 | 5.899 | 8.856 | 4.428 | 10.411 | 5.508 | 6.568 | 4.254 | 5.272 | 5.144 | 6.454 | 3.227 | 6.999 | 4.334 | 6.645 | 3.323 | 7.576 | 4.344 | 6.312 | 3.156 | 4.515 | 4.515 | 2.778 | 2.778 | 3.957 | 3.957 | 2.646 | 2.646 | 4.397 | 4.397 | 2.848 | 2.848 | 4.723 | 4.723 | 3.478 | 3.478 | 3.88 | 3.88 | 3.078 | 3.078 | 0.338 | 0.338 | 0 | 0 | 0.212 | 0.212 |
Algemene en administratieve kosten
| 8.265 | 8.265 | 7.068 | 7.068 | 8.496 | 8.496 | 7.112 | 7.112 | 5.49 | 5.49 | 7.137 | 7.137 | 6.627 | 6.627 | 6.691 | 6.691 | 12.827 | 12.827 | 0 | 0 | 6.755 | 6.755 | 6.496 | 6.496 | 6.125 | 6.125 | 4.88 | 4.88 | 6.482 | 6.482 | 5.128 | 5.128 | 7.107 | 7.107 | 5.559 | 5.559 | 6.238 | 6.238 | 6.412 | 6.412 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 2.656 | 2.656 | 2.914 | 2.914 | 2.503 | 2.503 | 2.81 | 2.81 | 2.762 | 2.762 | 1.95 | 1.95 | 2.505 | 2.505 | 2.216 | 2.216 | 4.793 | 4.793 | 0 | 0 | 2.432 | 2.432 | 2.473 | 2.473 | 2.733 | 2.733 | 2.22 | 2.22 | 2.001 | 2.001 | 2.361 | 2.361 | 2.586 | 2.586 | 2.603 | 2.603 | 2.302 | 2.302 | 2.597 | 2.597 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 10.922 | 10.922 | 19.962 | 9.981 | 20.058 | 10.999 | 21.782 | 9.922 | 19.443 | 8.252 | 18.174 | 9.087 | 17.563 | 9.132 | 17.814 | 8.907 | 15.406 | 5.07 | 18.787 | 12.55 | 9.187 | 9.187 | 8.968 | 8.968 | 8.858 | 8.858 | 7.099 | 7.099 | 8.483 | 8.483 | 7.488 | 7.488 | 9.692 | 9.692 | 8.162 | 8.162 | 8.54 | 8.54 | 9.009 | 9.009 | 12.732 | 12.732 | 15.555 | 15.555 | 13.561 | 13.561 |
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 |
Bedrijfskosten
| 15.711 | 15.711 | 28.818 | 12.989 | 30.469 | 18.13 | 28.35 | 10.334 | 24.715 | 11.751 | 24.628 | 11.39 | 24.562 | 12.542 | 24.459 | 10.543 | 22.982 | 11.701 | 25.099 | 12.155 | 11.664 | 11.664 | 11.173 | 11.173 | 6.48 | 6.48 | 9.427 | 9.427 | 12.168 | 12.168 | 10.709 | 10.709 | 12.734 | 12.734 | 11.103 | 11.103 | 9.738 | 9.738 | 9.764 | 9.764 | 23.897 | 23.897 | 18.014 | 18.014 | 19.598 | 19.598 |
Bedrijfsresultaat
| 0.663 | 0.663 | -2.697 | -1.303 | 14.8 | 7.429 | 15.173 | 7.72 | 21.86 | 11.105 | 18.857 | 9.723 | 7.251 | 3.711 | 2.644 | 1.367 | 2.791 | 1.406 | 1.161 | 0.585 | 1.352 | 1.352 | 0.874 | 0.874 | 1.132 | 1.132 | 0.915 | 0.915 | 0.181 | 0.181 | -2.106 | -2.106 | -0.276 | -0.276 | 0.424 | 0.424 | 0.891 | 0.891 | -2.98 | -2.98 | -4.16 | -4.16 | -6.886 | -6.886 | -2.611 | -2.611 |
Bedrijfsresultaat ratio
| 0.02 | 0.02 | -0.044 | -0.043 | 0.159 | 0.159 | 0.174 | 0.177 | 0.253 | 0.257 | 0.221 | 0.228 | 0.106 | 0.108 | 0.044 | 0.046 | 0.045 | 0.045 | 0.02 | 0.021 | 0.045 | 0.045 | 0.033 | 0.033 | 0.043 | 0.043 | 0.038 | 0.038 | 0.007 | 0.007 | -0.092 | -0.092 | -0.01 | -0.01 | 0.015 | 0.015 | 0.025 | 0.025 | -0.097 | -0.097 | -0.12 | -0.12 | -0.171 | -0.171 | -0.06 | -0.06 |
Totaal overige inkomsten en kosten netto
| -0.569 | -0.569 | 3.481 | 1.382 | -4.399 | -2.95 | 7.249 | 3.482 | -0.177 | 0.115 | -1.032 | 0.004 | -2.146 | -0.933 | 1.97 | 1.438 | -0.978 | -0.477 | -0.487 | 0.129 | 0.35 | 0.35 | 0.162 | 0.162 | 3.836 | 3.836 | -0.385 | -0.385 | -4.211 | -4.211 | -0.609 | -0.609 | -0.771 | -0.771 | 0.195 | 0.195 | 1.426 | 1.426 | 1.436 | 1.436 | -10.086 | -10.086 | -3.582 | -3.582 | -8.091 | -8.091 |
Inkomen voor belasting
| 0.094 | 0.094 | 0.784 | 0.08 | 10.401 | 4.48 | 22.422 | 11.202 | 21.683 | 11.219 | 17.825 | 9.726 | 5.105 | 2.778 | 4.614 | 2.805 | 1.813 | 0.929 | 0.674 | 0.714 | 1.701 | 1.701 | 1.036 | 1.036 | 4.968 | 4.968 | 0.531 | 0.531 | -4.031 | -4.031 | -2.715 | -2.715 | -1.047 | -1.047 | 0.619 | 0.619 | 2.317 | 2.317 | -1.545 | -1.545 | -14.246 | -14.246 | -10.467 | -10.467 | -10.701 | -10.701 |
Inkomen voor belasting ratio
| 0.003 | 0.003 | 0.013 | 0.003 | 0.112 | 0.096 | 0.257 | 0.257 | 0.251 | 0.259 | 0.209 | 0.228 | 0.074 | 0.081 | 0.078 | 0.094 | 0.029 | 0.03 | 0.012 | 0.025 | 0.056 | 0.056 | 0.039 | 0.039 | 0.188 | 0.188 | 0.022 | 0.022 | -0.165 | -0.165 | -0.118 | -0.118 | -0.038 | -0.038 | 0.021 | 0.021 | 0.066 | 0.066 | -0.05 | -0.05 | -0.41 | -0.41 | -0.26 | -0.26 | -0.246 | -0.246 |
Belastingkosten
| 1.914 | 1.914 | -0.34 | 0.17 | 1.753 | 0.877 | 6.391 | 3.196 | 8.255 | 4.128 | 0.524 | 0.262 | 0.558 | 0.279 | 0.969 | 0.485 | -0.781 | 0.391 | 0.085 | 0.043 | 1.033 | 1.033 | 0.023 | 0.023 | 0.423 | 0.423 | 0.077 | 0.077 | 0.101 | 0.101 | 0.135 | 0.135 | 0.359 | 0.359 | 0.079 | 0.079 | 0.963 | 0.963 | 0.14 | 0.14 | 0.315 | 0.315 | 0.224 | 0.224 | 1.112 | 1.112 |
Nettowinst
| 2.008 | 2.008 | 0.499 | 0.25 | 7.206 | 3.603 | 16.013 | 8.007 | 14.183 | 7.092 | 18.928 | 9.464 | 4.997 | 2.499 | 4.641 | 2.321 | 2.638 | 1.319 | 1.342 | 0.671 | 0.669 | 0.669 | 1.014 | 1.014 | 4.546 | 4.546 | 0.454 | 0.454 | -3.93 | -3.93 | -2.849 | -2.849 | -1.406 | -1.406 | 0.54 | 0.54 | 3.279 | 3.279 | -1.684 | -1.684 | -14.154 | -14.154 | -8.912 | -8.912 | -11.582 | -11.582 |
Nettowinstmarge
| 0.06 | 0.06 | 0.008 | 0.008 | 0.077 | 0.077 | 0.184 | 0.184 | 0.164 | 0.164 | 0.222 | 0.222 | 0.073 | 0.073 | 0.078 | 0.078 | 0.043 | 0.043 | 0.024 | 0.024 | 0.022 | 0.022 | 0.038 | 0.038 | 0.172 | 0.172 | 0.019 | 0.019 | -0.161 | -0.161 | -0.124 | -0.124 | -0.051 | -0.051 | 0.019 | 0.019 | 0.094 | 0.094 | -0.055 | -0.055 | -0.407 | -0.407 | -0.221 | -0.221 | -0.267 | -0.267 |
WPA (Winst Per Aandeel)
| 0.01 | 0.01 | 0.002 | 0.001 | 0.032 | 0.016 | 0.071 | 0.035 | 0.063 | 0.031 | 0.083 | 0.042 | 0.022 | 0.011 | 0.02 | 0.01 | 0.012 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.005 | 0.005 | 0.019 | 0.019 | 0.002 | 0.002 | -0.02 | -0.02 | -0.015 | -0.015 | -0.007 | -0.007 | 0.003 | 0.003 | 0.016 | 0.016 | -0.009 | -0.009 | -0.075 | -0.075 | -0.047 | -0.047 | -0.062 | -0.062 |
Verwaterde WPA
| 0.01 | 0.01 | 0.002 | 0.001 | 0.032 | 0.016 | 0.07 | 0.035 | 0.062 | 0.031 | 0.083 | 0.042 | 0.022 | 0.011 | 0.02 | 0.01 | 0.012 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.005 | 0.005 | 0.019 | 0.019 | 0.002 | 0.002 | -0.02 | -0.02 | -0.015 | -0.015 | -0.007 | -0.007 | 0.003 | 0.003 | 0.016 | 0.016 | -0.009 | -0.009 | -0.075 | -0.075 | -0.047 | -0.047 | -0.062 | -0.062 |
EBITDA
| 1.564 | 1.564 | 0.806 | 0.449 | 18.681 | 7.649 | 19.069 | 9.668 | 26.212 | 11.144 | 23.443 | 12.016 | 11.599 | 5.093 | 6.988 | 3.539 | 7.288 | 2.781 | 5.487 | 2.748 | 1.844 | 1.844 | 2.265 | 2.265 | 1.231 | 1.231 | 2.068 | 2.068 | 0.526 | 0.526 | -0.706 | -0.706 | 0.325 | 0.325 | 1.981 | 1.981 | 1.729 | 1.729 | -0.603 | -0.603 | -2.602 | -2.602 | -4.272 | -4.272 | -0.188 | -0.188 |
EBITDA ratio
| 0.047 | 0.047 | 0.013 | 0.015 | 0.201 | 0.164 | 0.219 | 0.222 | 0.303 | 0.258 | 0.274 | 0.281 | 0.169 | 0.148 | 0.117 | 0.119 | 0.117 | 0.09 | 0.096 | 0.097 | 0.061 | 0.061 | 0.085 | 0.085 | 0.047 | 0.047 | 0.086 | 0.086 | 0.022 | 0.022 | -0.031 | -0.031 | 0.012 | 0.012 | 0.068 | 0.068 | 0.049 | 0.049 | -0.02 | -0.02 | -0.075 | -0.075 | -0.106 | -0.106 | -0.004 | -0.004 |