
Meridian Energy Limited
NZX:MEL.NZ
4.89 (NZD) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NZD.
2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,234 | 2,745 | 2,100 | 1,683 | 1,520 | 2,023 | 1,663 | 2,416 | 1,861 | 1,617 | 1,771 | 1,792 | 1,691 | 1,321 | 1,441 | 1,189 | 1,131 | 1,161 | 1,214 | 1,070 | 1,333 | 1,411.1 | 1,097.9 | 1,517.9 | 1,193.2 | 1,277.053 | 1,277.053 | 1,016.358 | 1,016.358 | 1,019.8 | 1,019.8 |
Cost of Revenue
| 1,845 | 2,401 | 1,792 | 1,376 | 1,185 | 1,800 | 1,369 | 2,189 | 1,528 | 1,321 | 1,399 | 1,413 | 1,302 | 978 | 1,112 | 886 | 777 | 843 | 882 | 776 | 1,009 | 1,213.4 | 705.3 | 1,081.2 | 799.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 389 | 344 | 308 | 307 | 335 | 223 | 294 | 227 | 333 | 296 | 372 | 379 | 389 | 343 | 329 | 303 | 354 | 318 | 332 | 294 | 324 | 197.7 | 392.6 | 436.7 | 393.4 | 1,277.053 | 1,277.053 | 1,016.358 | 1,016.358 | 1,019.8 | 1,019.8 |
Gross Profit Ratio
| 0.174 | 0.125 | 0.147 | 0.182 | 0.22 | 0.11 | 0.177 | 0.094 | 0.179 | 0.183 | 0.21 | 0.211 | 0.23 | 0.26 | 0.228 | 0.255 | 0.313 | 0.274 | 0.273 | 0.275 | 0.243 | 0.14 | 0.358 | 0.288 | 0.33 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 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 | 1.222 | 1.222 | 1.566 | 1.566 |
General & Administrative Expenses
| 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 | 39.795 | 39.795 | 47.207 | 47.207 | 45.997 | 45.997 |
Selling & Marketing Expenses
| 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 |
SG&A
| 80 | 0 | 73 | 67 | 63 | 65 | 53 | 81 | 72 | 70 | 73 | 77 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 47.3 | 47.3 | 46.5 | 39.795 | 39.795 | 47.207 | 47.207 | 45.997 | 45.997 |
Other Expenses
| -21 | 0 | 11 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.986 | 33.986 | -42.832 | -42.832 | -24.958 | -24.958 |
Operating Expenses
| 59 | 0 | 62 | 59 | 63 | 65 | 53 | 81 | 72 | 70 | 73 | 77 | 117 | 160 | 132 | 145 | 209 | 99 | 149 | 7 | 128 | 14.4 | 204.9 | 283.7 | 105.8 | 1,159.36 | 1,159.36 | 807.439 | 807.439 | 801.516 | 801.516 |
Operating Income
| 330 | 344 | 246 | 248 | 272 | 158 | 241 | 146 | 261 | 226 | 299 | 302 | 272 | 183 | 193 | 170 | 147 | 216 | 183 | 171 | 207 | 193.1 | 162.9 | 93.6 | 271.4 | 154.166 | 154.166 | 165.79 | 165.79 | 193.186 | 193.186 |
Operating Income Ratio
| 0.148 | 0.125 | 0.117 | 0.147 | 0.179 | 0.078 | 0.145 | 0.06 | 0.14 | 0.14 | 0.169 | 0.169 | 0.161 | 0.139 | 0.134 | 0.143 | 0.13 | 0.186 | 0.151 | 0.16 | 0.155 | 0.137 | 0.148 | 0.062 | 0.227 | 0.121 | 0.121 | 0.163 | 0.163 | 0.189 | 0.189 |
Total Other Income Expenses Net
| -498 | -13 | 17 | -401 | 7 | 266 | -40 | 134 | 54 | -252 | -34 | -44 | -58 | -42 | -43 | -47 | 25 | -104 | -39 | -78 | -66 | -40.1 | 1.1 | 100.5 | -38.2 | -38.681 | -38.681 | -16.775 | -16.775 | -79.666 | -79.666 |
Income Before Tax
| -168 | 331 | 263 | -153 | 279 | 424 | 201 | 280 | 315 | -26 | 265 | 258 | 214 | 142 | 154 | 111 | 170 | 112 | 144 | 93 | 156 | 153 | 164 | 194.1 | 233.2 | 79.012 | 79.012 | 192.145 | 192.145 | 138.618 | 138.618 |
Income Before Tax Ratio
| -0.075 | 0.121 | 0.125 | -0.091 | 0.184 | 0.21 | 0.121 | 0.116 | 0.169 | -0.016 | 0.15 | 0.144 | 0.127 | 0.107 | 0.107 | 0.093 | 0.15 | 0.096 | 0.119 | 0.087 | 0.117 | 0.108 | 0.149 | 0.128 | 0.195 | 0.062 | 0.062 | 0.189 | 0.189 | 0.136 | 0.136 |
Income Tax Expense
| -47 | 93 | 72 | -47 | 78 | 118 | 56 | 79 | 88 | -11 | 74 | 71 | 62 | 50 | 45 | 36 | 45 | 31 | 40 | 37 | 39 | 39.9 | 47.1 | 72.3 | 59.9 | 41.692 | 41.692 | 40.589 | 40.589 | 46.594 | 46.594 |
Net Income
| -121 | 238 | 191 | -106 | 201 | 531 | 133 | 201 | 227 | -15 | 191 | 187 | 152 | 92 | 109 | 75 | 125 | 81 | 104 | 130 | 117 | 113.1 | 116.9 | 121.8 | 173.3 | 37.457 | 37.457 | 151.909 | 151.909 | 92.426 | 92.426 |
Net Income Ratio
| -0.054 | 0.087 | 0.091 | -0.063 | 0.132 | 0.262 | 0.08 | 0.083 | 0.122 | -0.009 | 0.108 | 0.104 | 0.09 | 0.07 | 0.076 | 0.063 | 0.111 | 0.07 | 0.086 | 0.121 | 0.088 | 0.08 | 0.106 | 0.08 | 0.145 | 0.029 | 0.029 | 0.149 | 0.149 | 0.091 | 0.091 |
EPS
| -0.047 | 0.092 | 0.074 | -0.041 | 0.078 | 0.21 | 0.052 | 0.079 | 0.089 | -0.006 | 0.075 | 0.073 | 0.059 | 0.036 | 0.043 | 0.029 | 0.049 | 0.032 | 0.041 | 0.051 | 0.046 | 0.041 | 0.05 | 0.046 | 0.07 | 0.023 | 0.023 | 0.095 | 0.095 | 0.06 | 0.06 |
EPS Diluted
| -0.047 | 0.092 | 0.074 | -0.041 | 0.078 | 0.21 | 0.052 | 0.079 | 0.089 | -0.006 | 0.075 | 0.073 | 0.059 | 0.036 | 0.043 | 0.029 | 0.049 | 0.032 | 0.041 | 0.051 | 0.046 | 0.041 | 0.05 | 0.046 | 0.07 | 0.023 | 0.023 | 0.095 | 0.095 | 0.06 | 0.06 |
EBITDA
| 99 | 536 | 458 | 23 | 452 | 606 | 384 | 472 | 509 | 170 | 464 | 437 | 397 | 296 | 327 | 283 | 279 | 316 | 300 | 272 | 324 | 286.8 | 268.2 | 186.6 | 379.7 | 238.03 | 238.03 | 361.228 | 361.228 | 276.041 | 276.041 |
EBITDA Ratio
| 0.044 | 0.195 | 0.218 | 0.014 | 0.297 | 0.3 | 0.231 | 0.195 | 0.274 | 0.105 | 0.262 | 0.244 | 0.235 | 0.224 | 0.227 | 0.238 | 0.247 | 0.272 | 0.247 | 0.254 | 0.243 | 0.203 | 0.244 | 0.123 | 0.318 | 0.186 | 0.186 | 0.355 | 0.355 | 0.271 | 0.271 |