Skellerup Holdings Limited
NZX:SKL.NZ
4.75 (NZD) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NZD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 330.578 | 333.537 | 316.829 | 279.515 | 251.389 | 245.792 | 240.408 | 210.322 | 211.415 | 203.011 | 196.387 | 189.278 | 207.191 | 193.593 | 180.47 | 180.63 | 176.798 | 193.364 | 159.075 | 118.259 | 96.734 | 95.919 |
Cost of Revenue
| 187.311 | 194.409 | 190.401 | 165.89 | 155.115 | 152.917 | 151.345 | 131.857 | 130.629 | 122.262 | 115.549 | 113.515 | 123.2 | 116.21 | 110.881 | 113.249 | 108.364 | 0 | 0 | 0 | 72.629 | 75.534 |
Gross Profit
| 143.267 | 139.128 | 126.428 | 113.625 | 96.274 | 92.875 | 89.063 | 78.465 | 80.786 | 80.749 | 80.838 | 75.763 | 83.991 | 77.383 | 69.589 | 67.381 | 68.434 | 193.364 | 159.075 | 118.259 | 24.105 | 20.385 |
Gross Profit Ratio
| 0.433 | 0.417 | 0.399 | 0.407 | 0.383 | 0.378 | 0.37 | 0.373 | 0.382 | 0.398 | 0.412 | 0.4 | 0.405 | 0.4 | 0.386 | 0.373 | 0.387 | 1 | 1 | 1 | 0.249 | 0.213 |
Reseach & Development Expenses
| 3.245 | 3.884 | 3.662 | 4.045 | 3.863 | 3.986 | 4.577 | 4.384 | 4.136 | 4.232 | 3.537 | 1.815 | 0 | 0 | 0 | 0 | 0 | 1.15 | 0.644 | 0.123 | 0.087 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 28.005 | 21.619 | 17.523 | 18.671 | 18.464 | 19.197 | 19.735 | 21.642 | 20.555 | 19.85 | 18.545 | 21.838 | 18.83 | 17.638 | 6.57 | 4.328 | 3.376 | 2.767 | 0 |
Selling & Marketing Expenses
| 0 | 67.126 | 62.356 | 31.589 | 34.66 | 33.935 | 32.317 | 30.564 | 31.84 | 31.578 | 30.413 | 29.202 | 29.561 | 28.392 | 27.397 | 32.1 | 29.22 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 70.933 | 67.126 | 62.356 | 59.594 | 56.279 | 51.458 | 50.988 | 49.028 | 51.037 | 51.313 | 52.055 | 49.757 | 49.411 | 46.937 | 49.235 | 50.93 | 46.858 | 6.57 | 4.328 | 3.376 | 2.767 | 0 |
Other Expenses
| 0 | -0.4 | 2.682 | 2.281 | 2.465 | 0.367 | 1.653 | 3.313 | -0.413 | 1.615 | 20.853 | 1.716 | 2.331 | 5.913 | 0.857 | 1.307 | 2.275 | -1.452 | 1.645 | 1.139 | -0.58 | 0.204 |
Operating Expenses
| 70.933 | 82.359 | 76.027 | 71.967 | 68.791 | 58.59 | 58.444 | 56.817 | 58.531 | 58.617 | 59.513 | 56.932 | 56.477 | 51.069 | 49.235 | 57.783 | 52.363 | 189.313 | 134.517 | 98.115 | 5.732 | 1.993 |
Operating Income
| 72.334 | 70.17 | 65.549 | 55.453 | 42.413 | 41.821 | 39.781 | 32.824 | 29.365 | 31.119 | 49.779 | 27.765 | 36.989 | 24.936 | 14.767 | 18.772 | 24.398 | 2.865 | 26.353 | 21.217 | 19.578 | 20.708 |
Operating Income Ratio
| 0.219 | 0.21 | 0.207 | 0.198 | 0.169 | 0.17 | 0.165 | 0.156 | 0.139 | 0.153 | 0.253 | 0.147 | 0.179 | 0.129 | 0.082 | 0.104 | 0.138 | 0.015 | 0.166 | 0.179 | 0.202 | 0.216 |
Total Other Income Expenses Net
| -4.585 | -0.478 | 2.458 | 2.246 | 2.392 | 0.39 | 1.653 | 3.313 | -0.413 | 1.615 | 20.853 | 1.716 | 2.331 | 5.913 | 0.857 | 1.582 | 2.296 | -1.526 | 1.519 | 1.139 | -0.608 | 0.204 |
Income Before Tax
| 67.749 | 66.987 | 64.287 | 54.245 | 39.831 | 40.036 | 37.918 | 31.41 | 28.954 | 30.956 | 49.046 | 26.631 | 34.894 | 29.56 | 16.905 | 13.174 | 15.584 | -4.324 | 21.2 | 18.834 | 17.794 | 18.575 |
Income Before Tax Ratio
| 0.205 | 0.201 | 0.203 | 0.194 | 0.158 | 0.163 | 0.158 | 0.149 | 0.137 | 0.152 | 0.25 | 0.141 | 0.168 | 0.153 | 0.094 | 0.073 | 0.088 | -0.022 | 0.133 | 0.159 | 0.184 | 0.194 |
Income Tax Expense
| 20.856 | 16.046 | 16.474 | 14.07 | 10.767 | 10.973 | 10.641 | 9.3 | 8.429 | 9.023 | 7.952 | 7.595 | 10.229 | 9.36 | 4.947 | 4.181 | 5.217 | -4.961 | 21.2 | 18.834 | 17.794 | 18.575 |
Net Income
| 46.893 | 50.941 | 47.813 | 40.175 | 29.064 | 29.063 | 27.277 | 22.11 | 20.525 | 21.933 | 41.094 | 19.036 | 24.665 | 20.2 | 11.958 | 9.175 | 14.697 | 0.637 | 13.357 | 12.548 | 11.573 | 12.592 |
Net Income Ratio
| 0.142 | 0.153 | 0.151 | 0.144 | 0.116 | 0.118 | 0.113 | 0.105 | 0.097 | 0.108 | 0.209 | 0.101 | 0.119 | 0.104 | 0.066 | 0.051 | 0.083 | 0.003 | 0.084 | 0.106 | 0.12 | 0.131 |
EPS
| 0.24 | 0.26 | 0.24 | 0.21 | 0.15 | 0.15 | 0.14 | 0.11 | 0.11 | 0.11 | 0.21 | 0.099 | 0.13 | 0.11 | 0.068 | 0.063 | 0.12 | 0.55 | 0.12 | 0.11 | 0.11 | 0.11 |
EPS Diluted
| 0.24 | 0.26 | 0.24 | 0.2 | 0.15 | 0.15 | 0.14 | 0.11 | 0.11 | 0.11 | 0.21 | 0.099 | 0.13 | 0.11 | 0.068 | 0.063 | 0.12 | 0.55 | 0.12 | 0.11 | 0.11 | 0.11 |
EBITDA
| 80.783 | 85.403 | 79.22 | 67.826 | 54.925 | 48.953 | 47.237 | 40.613 | 36.859 | 38.423 | 57.237 | 34.94 | 44.055 | 32.227 | 21.673 | 25.625 | 29.903 | 10.164 | 32.044 | 24.469 | 22.109 | 22.701 |
EBITDA Ratio
| 0.244 | 0.256 | 0.25 | 0.243 | 0.218 | 0.199 | 0.196 | 0.193 | 0.174 | 0.189 | 0.291 | 0.185 | 0.213 | 0.166 | 0.12 | 0.142 | 0.169 | 0.053 | 0.201 | 0.207 | 0.229 | 0.237 |