Also trades as: NZM.NZ (NZE) · $vol 0M

A$0.82 ($0.57)

-0.01 (-0.60%)

Weekly Expected Move ±4.0%

A$1 A$1 A$1 A$1 A$1

ASX · Communication Services · Entertainment · Tech Score Strong Sell · Power 40 · A$156.2M mcap · 128M float · 0.025% daily turnover

Revenue

$341M -1.3% ▼

5Y CAGR: +1.2%

Gross Profit

$103M -70.3% ▼

5Y CAGR: +10.4%

Operating Income

$27M +76.6% ▲

5Y CAGR: -13.6%

Net Income

$13M +181.6% ▲

5Y CAGR: -2.1%

EPS (Diluted)

$0.07 +180.3% ▲

5Y CAGR: -1.1%

EBITDA

$58M +183.6% ▲

5Y CAGR: +7.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$349M	$355M	$341M	$346M	$341M
YoY Growth	+8.2%	+2.0%	-4.1%	+1.5%	-1.3%
Cost of Revenue	$277M	$293M	$254M	$297M	$239M
Gross Profit	$72M	$62M	$87M	$346M	$103M
Gross Margin	20.6%	17.5%	25.4%	100.0%	30.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$257M	$270M	$36M	$241M	$75M
Operating Expenses	$6M	$41M	$36M	$330M	$75M
Operating Income	$65M	$55M	$50M	$16M	$27M
Operating Margin	18.8%	15.4%	14.8%	4.5%	8.0%
Interest Expense	$2M	$987K	$7M	$3M	$7M
Income Before Tax	$42M	$31M	$18M	-$13M	$19M
Tax Expense	$8M	$9M	$6M	$4M	$6M
Net Income	$35M	$23M	$13M	-$16M	$13M
Net Margin	9.9%	6.6%	3.8%	-4.6%	3.8%
EPS (Diluted)	$0.17	$0.12	$0.07	$-0.09	$0.07
EBITDA	$51M	$44M	$50M	$21M	$58M
Shares Outstanding	205M	200M	191M	187M	190M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$182M	$163M	$177M	$168M	$178M	$164M	$178M	$165M
Cost of Revenue	$111M	$145M	$110M	$150M	-$150M	$142M	$118M	$118M
Gross Profit	$71M	$19M	$68M	$19M	$327M	$22M	$59M	$47M
Gross Margin	39.0%	11.4%	38.3%	11.1%	184.2%	13.3%	33.4%	28.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$41M	$0	$36M	$0	$241M	$0	$38M	$37M
Operating Expenses	$48M	$12M	$36M	$0	$330M	$0	$38M	$37M
Operating Income	$17M	$6M	$32M	$19M	-$3M	$22M	$21M	$10M
Operating Margin	9.6%	4.0%	17.9%	11.1%	-1.8%	13.3%	11.9%	6.1%
Interest Expense	$0	$0	$0	$0	$3M	$3M	$3M	$3M
Income Before Tax	$19M	$3M	$15M	$3M	-$15M	-$325K	$19M	$9M
Tax Expense	$5M	$887K	$5M	$952K	$3M	$68K	$5M	$3M
Net Income	$15M	$2M	$10M	$2M	-$18M	-$393K	$13M	$7M
Net Margin	8.0%	1.5%	5.8%	1.1%	-10.1%	-0.2%	7.6%	4.0%
EPS (Diluted)	$0.07	$0.01	$0.05	$0.01	$-0.10	$-0.00	$0.07	$0.03
EBITDA	$22M	$12M	$24M	$10M	$10M	$12M	$36M	$25M
Shares Outstanding	196M	191M	191M	191M	187M	190M	190M	190M

NZM.AX ASX