Tourism Holdings Limited
NZX:THL.NZ
3.38 (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 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 921.731 | 609.98 | 345.75 | 359.173 | 400.93 | 423.004 | 425.877 | 340.801 | 278.933 | 236.596 | 225.929 | 224.621 | 199.962 | 195.754 | 182.371 | 169.319 | 155.159 | 194.286 | 176.393 | 171.911 | 150.955 | 175.178 | 181.711 | 202.513 | 0 | 0 | 0 | 133.282 |
Cost of Revenue
| 469.953 | 236.749 | 150.785 | 186.033 | 125.502 | 114.373 | 129.765 | 92.473 | 79.241 | 60.565 | 58.005 | 61.644 | 49.367 | 40.77 | 33.833 | 23.481 | 15.378 | 8.713 | 7.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 451.778 | 373.231 | 194.965 | 173.14 | 275.428 | 308.631 | 296.112 | 248.328 | 199.692 | 176.031 | 167.924 | 162.977 | 150.595 | 154.984 | 148.538 | 145.838 | 139.781 | 185.573 | 169.227 | 171.911 | 150.955 | 175.178 | 181.711 | 202.513 | 0 | 0 | 0 | 133.282 |
Gross Profit Ratio
| 0.49 | 0.612 | 0.564 | 0.482 | 0.687 | 0.73 | 0.695 | 0.729 | 0.716 | 0.744 | 0.743 | 0.726 | 0.753 | 0.792 | 0.814 | 0.861 | 0.901 | 0.955 | 0.959 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 110.288 | 79.873 | 51.369 | 37.861 | 44.212 | 49.469 | 47.849 | 44.274 | 33.931 | 52.559 | 17.662 | 23.357 | 68.394 | 23.202 | 22.015 | 25.195 | 22.577 | 32.804 | 58.476 | 11.742 | 12.324 | 13.62 | 20.969 | 18.739 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 1.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.332 | 0 | 0 | 0 | 38.976 | 0 | 0 | 0 | 0 | 0.826 | 0.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 111.404 | 79.873 | 51.369 | 37.861 | 44.212 | 49.469 | 47.849 | 44.274 | 33.931 | 52.559 | 17.662 | 23.357 | 68.394 | 23.202 | 22.015 | 25.195 | 22.577 | 32.804 | 58.476 | 11.742 | 12.324 | 13.62 | 20.969 | 18.739 | 0 | 0 | 0 | 0 |
Other Expenses
| 0.504 | 7.798 | 10.76 | 6.46 | 3.08 | 0.141 | 24.673 | 1.287 | 0.113 | 2.062 | 99.25 | 106.777 | -0.008 | -0.111 | 0.003 | 0.002 | 0.003 | 32.795 | -0.033 | -0.095 | 0.115 | 2.286 | 3.288 | -0.94 | 0 | 19.308 | 10.538 | -108.738 |
Operating Expenses
| 110.9 | 363.343 | 245.398 | 236.558 | 293.03 | 299.272 | 281.578 | 241.582 | 195.884 | 144.305 | 182.477 | 191.316 | 133.962 | 193.654 | 138.641 | 144.711 | 122.657 | 160.177 | 146.036 | 153.616 | 167.519 | 159.696 | 179.217 | 175.042 | 28.997 | 19.308 | 10.538 | 24.862 |
Operating Income
| 340.878 | 77.135 | 4.324 | -10.904 | 35.566 | 51.177 | 85.556 | 50.569 | 41.055 | 36.472 | 25.087 | 13.818 | 15.927 | 5.185 | -27.405 | -37.223 | -14.896 | -6.89 | 23.281 | 24.549 | 16.39 | -19.779 | -37.866 | -8.326 | 33.668 | 19.308 | 10.538 | 4.342 |
Operating Income Ratio
| 0.37 | 0.126 | 0.013 | -0.03 | 0.089 | 0.121 | 0.201 | 0.148 | 0.147 | 0.154 | 0.111 | 0.062 | 0.08 | 0.026 | -0.15 | -0.22 | -0.096 | -0.035 | 0.132 | 0.143 | 0.109 | -0.113 | -0.208 | -0.041 | 0 | 0 | 0 | 0.033 |
Total Other Income Expenses Net
| -282.468 | 8.545 | 11.865 | 7.196 | -6.447 | -10.907 | 23.644 | 3.845 | 1.997 | 2.569 | 0.945 | -1.398 | -2.296 | -26.249 | 0.075 | 0.002 | 0.528 | 26.278 | -1.295 | -0.095 | 4.284 | 9.201 | 3.288 | 1.442 | 0.362 | -6.883 | -1.212 | 6.286 |
Income Before Tax
| 58.41 | 61.561 | -2.731 | -18.372 | 26.142 | 39.893 | 76.169 | 43.728 | 36.469 | 29.849 | 18.163 | 5.889 | 7.344 | -27.938 | 5.984 | -3.149 | 10.874 | 19.388 | 16.151 | 18.054 | 17.81 | 15.482 | 2.338 | 21.436 | 25.166 | 12.425 | 1.942 | 10.628 |
Income Before Tax Ratio
| 0.063 | 0.101 | -0.008 | -0.051 | 0.065 | 0.094 | 0.179 | 0.128 | 0.131 | 0.126 | 0.08 | 0.026 | 0.037 | -0.143 | 0.033 | -0.019 | 0.07 | 0.1 | 0.092 | 0.105 | 0.118 | 0.088 | 0.013 | 0.106 | 0 | 0 | 0 | 0.08 |
Income Tax Expense
| 19.034 | 15.748 | -0.612 | -3.858 | -1.214 | 10.14 | 13.815 | 13.55 | 12.093 | 9.75 | 7.047 | 2.081 | 2.814 | -0.594 | 0.993 | -1.779 | 2.742 | 6.134 | 4.809 | 18.054 | 17.81 | 15.482 | 2.338 | 21.436 | 25.166 | 12.425 | 1.942 | 10.628 |
Net Income
| 39.376 | 49.858 | -1.482 | -13.675 | 27.356 | 29.753 | 62.354 | 30.178 | 24.376 | 20.099 | 11.116 | 3.808 | 4.317 | -27.344 | 4.613 | 2.872 | 14.308 | 13.369 | 11.001 | 10.553 | 11.219 | 8.662 | 0.209 | 0.134 | 0.238 | -0.601 | -0.208 | 0.302 |
Net Income Ratio
| 0.043 | 0.082 | -0.004 | -0.038 | 0.068 | 0.07 | 0.146 | 0.089 | 0.087 | 0.085 | 0.049 | 0.017 | 0.022 | -0.14 | 0.025 | 0.017 | 0.092 | 0.069 | 0.062 | 0.061 | 0.074 | 0.049 | 0.001 | 0.001 | 0 | 0 | 0 | 0.002 |
EPS
| 0.18 | 0.26 | -0.01 | -0.092 | 0.19 | 0.23 | 0.51 | 0.25 | 0.21 | 0.18 | 0.099 | 0.036 | 0.044 | -0.28 | 0.051 | 0.029 | 0.14 | 0.13 | 0.11 | 0.11 | 0.11 | 0.087 | 0.003 | 0.14 | 0.19 | -0.011 | -0.004 | 0.14 |
EPS Diluted
| 0.18 | 0.26 | -0.01 | -0.092 | 0.19 | 0.23 | 0.49 | 0.24 | 0.2 | 0.17 | 0.094 | 0.034 | 0.044 | -0.28 | 0.049 | 0.029 | 0.14 | 0.13 | 0.11 | 0.11 | 0.11 | 0.087 | 0.003 | 0.14 | 0.19 | -0.011 | -0.004 | 0.14 |
EBITDA
| 436.652 | 141.093 | 50.88 | 37.793 | 98.699 | 103.82 | 132.928 | 90.382 | 75.937 | 69.686 | 62.552 | 56.746 | 60.314 | 48.306 | 11.208 | 1.724 | 18.366 | 25.905 | 54.413 | 59.431 | 48.483 | 15.482 | 2.494 | 29.594 | 62.665 | 19.308 | 10.538 | 19.945 |
EBITDA Ratio
| 0.474 | 0.231 | 0.147 | 0.105 | 0.246 | 0.245 | 0.312 | 0.265 | 0.272 | 0.295 | 0.277 | 0.253 | 0.302 | 0.247 | 0.061 | 0.01 | 0.118 | 0.133 | 0.308 | 0.346 | 0.321 | 0.088 | 0.014 | 0.146 | 0 | 0 | 0 | 0.15 |