NZME Limited (NZE:NZM)
New Zealand · Delayed Price · Currency is NZD 1.060
-0.010 (-0.93%)
Sep 11, 2026, 4:43 PM NZST
NZME Limited Income Statement
Financials in millions NZD. Fiscal year is January - December.
Millions NZD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 342.83 | 341.28 | 345.92 | 340.75 | 355.43 | 348.56 | |
Revenue Growth | 0.48% | -1.34% | 1.52% | -4.13% | 1.97% | 8.20% |
Cost of Revenue | 283.84 | 285.16 | 296.74 | 290.22 | 259.64 | 276.66 |
Gross Profit | 58.99 | 56.12 | 49.19 | 50.53 | 95.79 | 71.9 |
Selling, General & Admin | - | - | - | - | 41.23 | 6.5 |
Other Operating Expenses | -1.12 | -1.12 | -1.75 | -3.65 | -4.08 | -0.33 |
Operating Expenses | 28.71 | 29.84 | 28.13 | 24.97 | 64.54 | 32.49 |
Operating Income | 30.28 | 26.28 | 21.05 | 25.56 | 31.25 | 39.41 |
Interest Expense | -5.66 | -6.51 | -7.66 | -7.4 | -6.23 | -7.28 |
Interest & Investment Income | 0.27 | 0.36 | 0.36 | 0.45 | 0.4 | 0.15 |
Earnings From Equity Investments | -0.01 | - | -0.21 | -0.59 | -0.16 | -0.45 |
Other Non Operating Income (Expenses) | 2.54 | 2.79 | 2.59 | 2.79 | 5.97 | 0.77 |
EBT Excluding Unusual Items | 27.41 | 22.92 | 16.14 | 20.81 | 31.24 | 32.59 |
Merger & Restructuring Charges | -0.91 | -5.32 | -4.13 | -2.69 | -0.57 | -2.02 |
Gain (Loss) on Sale of Investments | - | - | -0.73 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 15.83 |
Asset Writedown | - | - | -24 | - | - | -2.48 |
Other Unusual Items | 1.87 | 1.04 | 0.21 | -0.34 | 0.56 | -1.67 |
Pretax Income | 28.36 | 18.64 | -12.5 | 17.78 | 31.24 | 42.25 |
Income Tax Expense | 8.26 | 5.55 | 3.54 | 5.58 | 8.56 | 7.82 |
Earnings From Continuing Operations | 20.11 | 13.09 | -16.04 | 12.2 | 22.68 | 34.43 |
Net Income to Company | 20.11 | 13.09 | -16.04 | 12.2 | 22.68 | 34.43 |
Minority Interest in Earnings | - | - | - | 0.59 | 0.7 | 0.21 |
Net Income | 20.11 | 13.09 | -16.04 | 12.79 | 23.38 | 34.65 |
Net Income to Common | 20.11 | 13.09 | -16.04 | 12.79 | 23.38 | 34.65 |
Net Income Growth | - | - | - | -45.31% | -32.51% | 134.29% |
Shares Outstanding (Basic) | 188 | 188 | 187 | 184 | 193 | 198 |
Shares Outstanding (Diluted) | 191 | 190 | 187 | 191 | 200 | 205 |
Shares Change | 1.73% | 1.59% | -2.33% | -4.48% | -2.25% | 0.93% |
EPS (Basic) | 0.11 | 0.07 | -0.09 | 0.07 | 0.12 | 0.18 |
EPS (Diluted) | 0.11 | 0.07 | -0.09 | 0.07 | 0.12 | 0.17 |
EPS Growth | - | - | - | -42.77% | -30.95% | 132.23% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 51.84 | 46.5 | 34.22 | 38.19 | 32.53 | 45.34 |
Free Cash Flow Per Share | 0.27 | 0.24 | 0.18 | 0.20 | 0.16 | 0.22 |
Dividend Per Share | 0.090 | 0.090 | 0.090 | 0.090 | 0.090 | 0.080 |
Dividend Growth | 0% | 0% | 0% | 0% | 12.50% | - |
Gross Margin | 17.21% | 16.44% | 14.22% | 14.83% | 26.95% | 20.63% |
Operating Margin | 8.83% | 7.70% | 6.09% | 7.50% | 8.79% | 11.31% |
Profit Margin | 5.87% | 3.84% | -4.64% | 3.75% | 6.58% | 9.94% |
Free Cash Flow Margin | 15.12% | 13.62% | 9.89% | 11.21% | 9.15% | 13.01% |
EBITDA | 28.81 | 35.84 | 30.38 | 36.37 | 43.51 | 50.79 |
EBITDA Margin | 8.40% | 10.50% | 8.78% | 10.67% | 12.24% | 14.57% |
D&A For EBITDA | -1.47 | 9.57 | 9.33 | 10.81 | 12.25 | 11.38 |
EBIT | 30.28 | 26.28 | 21.05 | 25.56 | 31.25 | 39.41 |
EBIT Margin | 8.83% | 7.70% | 6.09% | 7.50% | 8.79% | 11.31% |
Effective Tax Rate | 29.11% | 29.79% | - | 31.38% | 27.40% | 18.50% |
Revenue as Reported | 346.76 | 345.55 | 350.63 | 347.64 | 365.89 | 365.63 |