25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

SmartPay Holdings Ltd
Buy, Hold or Sell?

Let's analyze Smartpay together

I guess you are interested in SmartPay Holdings Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of SmartPay Holdings Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about SmartPay Holdings Ltd

I send you an email if I find something interesting about SmartPay Holdings Ltd.

1. Quick Overview

1.1. Quick analysis of Smartpay (30 sec.)










1.2. What can you expect buying and holding a share of Smartpay? (30 sec.)

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
10.0%

What is your share worth?

Current worth
A$0.20
Expected worth in 1 year
A$0.35
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
A$0.15
Return On Investment
16.2%

For what price can you sell your share?

Current Price per Share
A$0.95
Expected price per share
A$0.82 - A$1.02
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Smartpay (5 min.)




Live pricePrice per Share (EOD)
A$0.95
Intrinsic Value Per Share
A$-0.01 - A$0.23
Total Value Per Share
A$0.19 - A$0.42

2.2. Growth of Smartpay (5 min.)




Is Smartpay growing?

Current yearPrevious yearGrowGrow %
How rich?$32.5m$26.2m$6.2m19.3%

How much money is Smartpay making?

Current yearPrevious yearGrowGrow %
Making money$5.2m$5.2m-$32.2k-0.6%
Net Profit Margin8.7%10.9%--

How much money comes from the company's main activities?

2.3. Financial Health of Smartpay (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Smartpay?

Welcome investor! Smartpay's management wants to use your money to grow the business. In return you get a share of Smartpay.

First you should know what it really means to hold a share of Smartpay. And how you can make/lose money.

Speculation

The Price per Share of Smartpay is A$0.945. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Smartpay.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Smartpay, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.20. Based on the TTM, the Book Value Change Per Share is A$0.04 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.04 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Smartpay.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.022.3%0.022.3%0.022.3%0.000.0%0.000.1%
Usd Book Value Change Per Share0.032.7%0.032.7%0.022.6%0.022.1%0.011.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.032.7%0.032.7%0.022.6%0.022.1%0.011.2%
Usd Price Per Share0.99-0.99-0.78-0.60-0.36-
Price to Earnings Ratio45.82-45.82-36.18-21.29-32.43-
Price-to-Total Gains Ratio38.17-38.17-31.68-19.12-79.48-
Price to Book Ratio7.35-7.35-7.23-7.19-5.39-
Price-to-Total Gains Ratio38.17-38.17-31.68-19.12-79.48-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.639387
Number of shares1563
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.030.02
Usd Total Gains Per Share0.030.02
Gains per Quarter (1563 shares)40.4531.09
Gains per Year (1563 shares)161.81124.35
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101621520124114
203243140249238
304854760373362
406476380497486
508098000621610
609719620746734
70113311241870858
80129512861994982
9014561448111181106
10016181610112431230

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%7.03.00.070.0%12.014.00.046.2%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%17.09.00.065.4%
Dividend per Share0.00.01.00.0%0.00.03.00.0%1.00.04.020.0%1.00.09.010.0%4.00.022.015.4%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%17.09.00.065.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of SmartPay Holdings Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0380.0380%0.037+4%0.029+30%0.016+136%
Book Value Per Share--0.1990.1990%0.160+24%0.125+59%0.087+127%
Current Ratio--1.0011.0010%1.066-6%0.904+11%0.912+10%
Debt To Asset Ratio--0.6540.6540%0.521+26%0.599+9%0.658-1%
Debt To Equity Ratio--1.8931.8930%1.087+74%1.736+9%2.159-12%
Dividend Per Share----0%-0%0.000-100%0.000-100%
Eps--0.0320.0320%0.032-1%0.000+14099%0.002+1573%
Free Cash Flow Per Share--0.0110.0110%0.036-70%0.024-54%0.016-34%
Free Cash Flow To Equity Per Share--0.0010.0010%0.027-95%0.021-93%0.016-91%
Gross Profit Margin--0.2270.2270%0.181+26%0.720-68%-2.853+1356%
Intrinsic Value_10Y_max--0.225--------
Intrinsic Value_10Y_min---0.010--------
Intrinsic Value_1Y_max--0.025--------
Intrinsic Value_1Y_min--0.012--------
Intrinsic Value_3Y_max--0.073--------
Intrinsic Value_3Y_min--0.025--------
Intrinsic Value_5Y_max--0.119--------
Intrinsic Value_5Y_min--0.026--------
Market Cap228796777.440-54%353484968.320353484968.3200%280851070.720+26%216206901.856+63%129530450.720+173%
Net Profit Margin--0.0870.0870%0.109-20%-0.073+184%-0.014+116%
Operating Margin--0.1050.1050%0.084+24%-0.010+110%0.022+384%
Operating Ratio--0.9010.9010%0.894+1%1.046-14%0.965-7%
Pb Ratio4.758-54%7.3517.3510%7.233+2%7.193+2%5.385+37%
Pe Ratio29.656-54%45.81845.8180%36.179+27%21.294+115%32.429+41%
Price Per Share0.945-54%1.4601.4600%1.160+26%0.893+63%0.535+173%
Price To Free Cash Flow Ratio86.438-54%133.545133.5450%31.959+318%48.799+174%-275.206+306%
Price To Total Gains Ratio24.704-54%38.16738.1670%31.681+20%19.121+100%79.477-52%
Quick Ratio--0.9860.9860%0.677+46%0.663+49%0.700+41%
Return On Assets--0.0550.0550%0.096-42%-0.035+163%-0.006+112%
Return On Equity--0.1600.1600%0.200-20%-0.113+170%-0.022+113%
Total Gains Per Share--0.0380.0380%0.037+4%0.029+30%0.016+136%
Usd Book Value--32537050.41832537050.4180%26270706.121+24%20504129.329+59%14329628.489+127%
Usd Book Value Change Per Share--0.0260.0260%0.025+4%0.020+30%0.011+136%
Usd Book Value Per Share--0.1340.1340%0.109+24%0.085+59%0.059+127%
Usd Dividend Per Share----0%-0%0.000-100%0.000-100%
Usd Eps--0.0220.0220%0.022-1%0.000+14099%0.001+1573%
Usd Free Cash Flow--1790916.3561790916.3560%5945916.821-70%3863138.229-54%2702085.417-34%
Usd Free Cash Flow Per Share--0.0070.0070%0.025-70%0.016-54%0.011-34%
Usd Free Cash Flow To Equity Per Share--0.0010.0010%0.018-95%0.014-93%0.011-91%
Usd Market Cap154803899.616-54%239167929.565239167929.5650%190023834.449+26%146285589.796+63%87640302.957+173%
Usd Price Per Share0.639-54%0.9880.9880%0.785+26%0.604+63%0.362+173%
Usd Profit--5219987.1335219987.1330%5252278.274-1%-79237.492+102%251249.916+1978%
Usd Revenue--59786426.50459786426.5040%48299474.091+24%35303656.018+69%24175818.352+147%
Usd Total Gains Per Share--0.0260.0260%0.025+4%0.020+30%0.011+136%
 EOD+4 -4MRQTTM+0 -0YOY+15 -195Y+22 -1410Y+24 -12

3.3 Fundamental Score

Let's check the fundamental score of SmartPay Holdings Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.656
Price to Book Ratio (EOD)Between0-14.758
Net Profit Margin (MRQ)Greater than00.087
Operating Margin (MRQ)Greater than00.105
Quick Ratio (MRQ)Greater than10.986
Current Ratio (MRQ)Greater than11.001
Debt to Asset Ratio (MRQ)Less than10.654
Debt to Equity Ratio (MRQ)Less than11.893
Return on Equity (MRQ)Greater than0.150.160
Return on Assets (MRQ)Greater than0.050.055
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of SmartPay Holdings Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5028.490
Ma 20Greater thanMa 501.043
Ma 50Greater thanMa 1001.103
Ma 100Greater thanMa 2001.160
OpenGreater thanClose0.970
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About SmartPay Holdings Ltd

Smartpay Holdings Limited operates as a merchant service provider in New Zealand and Australia. The company provides payment solutions; and transaction and support services. It also sells Eftpos terminals machines; and offers hardware, software, and maintenance and repairs services. It serves retail, trade, hair and beauty, taxi and transport, charities and schools, hospitality, and tourism industries. Smartpay Holdings Limited was incorporated in 1986 and is headquartered in Auckland, New Zealand.

Fundamental data was last updated by Penke on 2024-09-10 02:34:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Smartpay earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Smartpay to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 8.7% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of SmartPay Holdings Ltd:

  • The MRQ is 8.7%. The company is making a profit. +1
  • The TTM is 8.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.7%TTM8.7%0.0%
TTM8.7%YOY10.9%-2.1%
TTM8.7%5Y-7.3%+16.1%
5Y-7.3%10Y-1.4%-5.9%
4.3.1.2. Return on Assets

Shows how efficient Smartpay is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Smartpay to the Software - Infrastructure industry mean.
  • 5.5% Return on Assets means that Smartpay generated $0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of SmartPay Holdings Ltd:

  • The MRQ is 5.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ5.5%TTM5.5%0.0%
TTM5.5%YOY9.6%-4.0%
TTM5.5%5Y-3.5%+9.1%
5Y-3.5%10Y-0.6%-2.9%
4.3.1.3. Return on Equity

Shows how efficient Smartpay is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Smartpay to the Software - Infrastructure industry mean.
  • 16.0% Return on Equity means Smartpay generated $0.16 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of SmartPay Holdings Ltd:

  • The MRQ is 16.0%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 16.0%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ16.0%TTM16.0%0.0%
TTM16.0%YOY20.0%-3.9%
TTM16.0%5Y-11.3%+27.3%
5Y-11.3%10Y-2.2%-9.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of SmartPay Holdings Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Smartpay is operating .

  • Measures how much profit Smartpay makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Smartpay to the Software - Infrastructure industry mean.
  • An Operating Margin of 10.5% means the company generated $0.10  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of SmartPay Holdings Ltd:

  • The MRQ is 10.5%. The company is operating less efficient.
  • The TTM is 10.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.5%TTM10.5%0.0%
TTM10.5%YOY8.4%+2.0%
TTM10.5%5Y-1.0%+11.5%
5Y-1.0%10Y2.2%-3.2%
4.3.2.2. Operating Ratio

Measures how efficient Smartpay is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are $0.90 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of SmartPay Holdings Ltd:

  • The MRQ is 0.901. The company is less efficient in keeping operating costs low.
  • The TTM is 0.901. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.901TTM0.9010.000
TTM0.901YOY0.894+0.007
TTM0.9015Y1.046-0.145
5Y1.04610Y0.965+0.082
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of SmartPay Holdings Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Smartpay is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 1.00 means the company has $1.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of SmartPay Holdings Ltd:

  • The MRQ is 1.001. The company is just able to pay all its short-term debts.
  • The TTM is 1.001. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.001TTM1.0010.000
TTM1.001YOY1.066-0.065
TTM1.0015Y0.904+0.097
5Y0.90410Y0.912-0.008
4.4.3.2. Quick Ratio

Measures if Smartpay is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Smartpay to the Software - Infrastructure industry mean.
  • A Quick Ratio of 0.99 means the company can pay off $0.99 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of SmartPay Holdings Ltd:

  • The MRQ is 0.986. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.986. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.986TTM0.9860.000
TTM0.986YOY0.677+0.309
TTM0.9865Y0.663+0.323
5Y0.66310Y0.700-0.038
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of SmartPay Holdings Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Smartpay assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Smartpay to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.65 means that Smartpay assets are financed with 65.4% credit (debt) and the remaining percentage (100% - 65.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of SmartPay Holdings Ltd:

  • The MRQ is 0.654. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.654. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.654TTM0.6540.000
TTM0.654YOY0.521+0.134
TTM0.6545Y0.599+0.056
5Y0.59910Y0.658-0.060
4.5.4.2. Debt to Equity Ratio

Measures if Smartpay is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Smartpay to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 189.3% means that company has $1.89 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of SmartPay Holdings Ltd:

  • The MRQ is 1.893. The company is just able to pay all its debts with equity.
  • The TTM is 1.893. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.893TTM1.8930.000
TTM1.893YOY1.087+0.806
TTM1.8935Y1.736+0.157
5Y1.73610Y2.159-0.423
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Smartpay generates.

  • Above 15 is considered overpriced but always compare Smartpay to the Software - Infrastructure industry mean.
  • A PE ratio of 45.82 means the investor is paying $45.82 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of SmartPay Holdings Ltd:

  • The EOD is 29.656. Based on the earnings, the company is overpriced. -1
  • The MRQ is 45.818. Based on the earnings, the company is overpriced. -1
  • The TTM is 45.818. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD29.656MRQ45.818-16.162
MRQ45.818TTM45.8180.000
TTM45.818YOY36.179+9.638
TTM45.8185Y21.294+24.523
5Y21.29410Y32.429-11.135
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of SmartPay Holdings Ltd:

  • The EOD is 86.438. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 133.545. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 133.545. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD86.438MRQ133.545-47.107
MRQ133.545TTM133.5450.000
TTM133.545YOY31.959+101.586
TTM133.5455Y48.799+84.746
5Y48.79910Y-275.206+324.005
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Smartpay is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of 7.35 means the investor is paying $7.35 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of SmartPay Holdings Ltd:

  • The EOD is 4.758. Based on the equity, the company is fair priced.
  • The MRQ is 7.351. Based on the equity, the company is overpriced. -1
  • The TTM is 7.351. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD4.758MRQ7.351-2.593
MRQ7.351TTM7.3510.000
TTM7.351YOY7.233+0.117
TTM7.3515Y7.193+0.157
5Y7.19310Y5.385+1.808
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of SmartPay Holdings Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-03-312021-03-312022-03-312023-03-312024-03-31
Long-term Assets Other  -36,522806-35,716-3,136-38,852-5,304-44,15646,4972,340



5.2. Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in NZD. All numbers in thousands.

Summary
Total Assets151,576
Total Liabilities99,180
Total Stockholder Equity52,396
 As reported
Total Liabilities 99,180
Total Stockholder Equity+ 52,396
Total Assets = 151,576

Assets

Total Assets151,576
Total Current Assets81,870
Long-term Assets69,706
Total Current Assets
Cash And Cash Equivalents 20,227
Short-term Investments 9
Net Receivables 60,423
Inventory -9
Total Current Assets  (as reported)81,870
Total Current Assets  (calculated)80,650
+/- 1,220
Long-term Assets
Property Plant Equipment 31,830
Goodwill 14,772
Intangible Assets 17,570
Long-term Assets Other 2,550
Long-term Assets  (as reported)69,706
Long-term Assets  (calculated)66,722
+/- 2,984

Liabilities & Shareholders' Equity

Total Current Liabilities81,801
Long-term Liabilities17,379
Total Stockholder Equity52,396
Total Current Liabilities
Short-term Debt 1,694
Accounts payable 7,458
Other Current Liabilities 72,649
Total Current Liabilities  (as reported)81,801
Total Current Liabilities  (calculated)81,801
+/-0
Long-term Liabilities
Long term Debt 9,000
Capital Lease Obligations 6,975
Long-term Liabilities  (as reported)17,379
Long-term Liabilities  (calculated)15,975
+/- 1,404
Total Stockholder Equity
Common Stock91,641
Retained Earnings -42,948
Accumulated Other Comprehensive Income 3,703
Total Stockholder Equity (as reported)52,396
Total Stockholder Equity (calculated)52,396
+/-0
Other
Capital Stock91,641
Cash and Short Term Investments 20,227
Common Stock Shares Outstanding 238,285
Liabilities and Stockholders Equity 151,576
Net Debt -4,252
Net Invested Capital 61,396
Net Working Capital 69
Property Plant and Equipment Gross 52,071
Short Long Term Debt Total 15,975



5.3. Balance Sheets Structured

Currency in NZD. All numbers in thousands.

 Trend2024-03-312023-03-312022-03-312021-03-312020-03-312019-03-312018-03-312017-03-312016-03-312015-03-312014-03-312013-03-312012-03-312011-03-312010-03-312009-03-312008-03-312007-03-312006-03-312005-03-312004-03-312003-03-312002-03-312001-03-312000-03-311999-03-311997-03-311996-03-31
> Total Assets 
0
0
18,708
16,603
16,139
5,890
7,808
7,560
5,393
3,380
10,234
14,526
13,652
31,840
46,681
43,881
40,791
40,606
42,146
43,832
44,477
47,983
55,109
46,401
57,856
67,152
88,270
151,576
151,57688,27067,15257,85646,40155,10947,98344,47743,83242,14640,60640,79143,88146,68131,84013,65214,52610,2343,3805,3937,5607,8085,89016,13916,60318,70800
   > Total Current Assets 
0
0
6,483
7,770
7,998
5,467
4,979
4,934
2,175
1,530
4,145
2,851
1,539
10,770
17,065
17,820
9,413
7,003
7,646
6,487
6,163
7,399
12,689
5,649
18,050
23,731
35,530
81,870
81,87035,53023,73118,0505,64912,6897,3996,1636,4877,6467,0039,41317,82017,06510,7701,5392,8514,1451,5302,1754,9344,9795,4677,9987,7706,48300
       Cash And Cash Equivalents 
0
0
914
1,645
1,640
1,185
687
236
1,480
1,350
485
882
56
914
2,331
3,871
4,429
4,300
4,965
3,414
2,896
2,396
3,357
1,417
9,021
14,882
19,477
20,227
20,22719,47714,8829,0211,4173,3572,3962,8963,4144,9654,3004,4293,8712,331914568824851,3501,4802366871,1851,6401,64591400
       Short-term Investments 
0
0
0
0
0
0
0
0
0
138
0
0
0
0
0
0
0
147
0
0
0
100
0
0
0
0
92
9
99200001000001470000000138000000000
       Net Receivables 
0
0
2,849
2,528
2,720
1,331
1,575
1,631
674
37
2,284
1,435
985
9,576
11,064
11,240
2,954
2,436
2,426
2,734
2,876
2,246
2,396
2,346
2,011
2,278
2,982
60,423
60,4232,9822,2782,0112,3462,3962,2462,8762,7342,4262,4362,95411,24011,0649,5769851,4352,284376741,6311,5751,3312,7202,5282,84900
       Other Current Assets 
0
0
0
22
22
13
233
287
0
5
111
146
174
743
381
129
50
376
255
339
391
2,757
6,936
1,886
7,018
6,571
13,071
58,542
58,54213,0716,5717,0181,8866,9362,7573913392553765012938174317414611150287233132222000
   > Long-term Assets 
0
0
12,225
8,833
8,141
423
2,829
2,626
3,218
1,850
6,089
11,675
12,113
21,070
29,616
26,061
31,378
33,603
34,271
37,345
38,102
39,732
41,553
39,793
38,915
42,332
48,111
69,706
69,70648,11142,33238,91539,79341,55339,73238,10237,34534,27133,60331,37826,06129,61621,07012,11311,6756,0891,8503,2182,6262,8294238,1418,83312,22500
       Property Plant Equipment 
0
0
3,252
436
385
142
830
912
193
0
1,489
3,906
3,829
3,163
2,584
1,513
4,287
11,212
12,638
14,695
15,417
14,710
13,445
9,921
9,483
14,922
20,034
31,830
31,83020,03414,9229,4839,92113,44514,71015,41714,69512,63811,2124,2871,5132,5843,1633,8293,9061,48901939128301423854363,25200
       Goodwill 
0
0
8,815
8,258
7,696
0
1,659
1,571
1,484
0
1,160
5,307
5,350
5,350
5,350
5,350
13,055
14,772
14,772
14,772
14,772
14,772
14,772
14,772
14,772
14,772
14,772
14,772
14,77214,77214,77214,77214,77214,77214,77214,77214,77214,77214,77213,0555,3505,3505,3505,3505,3071,16001,4841,5711,65907,6968,2588,81500
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
2,310
2,348
2,591
9,121
8,469
4,504
4,640
7,142
6,861
7,878
7,913
10,250
13,336
15,100
14,660
12,638
13,305
17,570
17,57013,30512,63814,66015,10013,33610,2507,9137,8786,8617,1424,6404,5048,4699,1212,5912,3482,3100000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
477
229
0
212
852
867
959
891
1,089
4,629
0
04,6291,089891959867852212022947700000000000000000
> Total Liabilities 
0
0
2,229
2,481
3,108
1,185
2,089
3,465
1,102
220
6,200
8,781
7,455
22,481
29,246
35,405
33,928
30,915
30,719
32,348
30,868
32,487
41,462
36,188
30,322
34,506
45,965
99,180
99,18045,96534,50630,32236,18841,46232,48730,86832,34830,71930,91533,92835,40529,24622,4817,4558,7816,2002201,1023,4652,0891,1853,1082,4812,22900
   > Total Current Liabilities 
0
0
2,229
2,481
3,108
1,185
2,089
3,465
1,102
220
5,036
5,435
6,187
20,963
18,664
28,696
8,011
7,036
7,028
7,305
6,428
9,489
14,376
18,064
19,094
19,856
33,331
81,801
81,80133,33119,85619,09418,06414,3769,4896,4287,3057,0287,0368,01128,69618,66420,9636,1875,4355,0362201,1023,4652,0891,1853,1082,4812,22900
       Short-term Debt 
0
0
0
547
844
0
0
861
0
0
351
1,415
2,916
12,480
10,730
20,304
2,784
2,772
5,817
2,982
2,984
2,998
3,495
12,619
7,630
2,382
2,220
1,694
1,6942,2202,3827,63012,6193,4952,9982,9842,9825,8172,7722,78420,30410,73012,4802,9161,4153510086100844547000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,964
3,201
2,982
2,984
2,998
3,000
12,206
7,092
1,279
1,000
0
01,0001,2797,09212,2063,0002,9982,9842,9823,20125,96400000000000000000
       Accounts payable 
0
0
2,026
1,493
1,823
979
1,344
1,563
484
51
4,275
3,891
2,172
10,521
5,843
5,849
5,129
1,425
703
994
1,431
1,096
1,790
2,229
2,361
3,095
5,235
7,458
7,4585,2353,0952,3612,2291,7901,0961,4319947031,4255,1295,8495,84310,5212,1723,8914,275514841,5631,3449791,8231,4932,02600
       Other Current Liabilities 
0
0
203
441
441
206
745
1,041
618
169
410
129
1,099
4,907
3,654
2,480
98
2,549
6,325
6,311
4,997
8,393
12,586
15,835
16,733
16,761
28,096
72,649
72,64928,09616,76116,73315,83512,5868,3934,9976,3116,3252,549982,4803,6544,9071,0991294101696181,04174520644144120300
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
1,164
3,346
1,268
1,518
10,582
6,709
25,917
23,879
23,123
24,354
23,934
21,224
25,947
17,505
11,000
10,000
9,000
17,379
17,3799,00010,00011,00017,50525,94721,22423,93424,35423,12323,87925,9176,70910,5821,5181,2683,3461,1640000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,354
23,934
22,742
26,992
18,124
11,011
0
0
0
00011,01118,12426,99222,74223,93424,3540000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
687
568
689
506
256
94
0
217
0
0
0
00021709425650668956868700000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
852
867
934
891
1,089
0
0
001,089891934867852000000000000000000000
> Total Stockholder Equity
0
10,039
16,479
14,122
13,031
4,705
5,719
4,095
4,291
3,160
4,034
5,745
6,197
9,359
17,435
8,476
6,863
9,691
11,427
11,484
13,609
15,496
13,647
10,213
27,534
32,646
42,305
52,396
52,39642,30532,64627,53410,21313,64715,49613,60911,48411,4279,6916,8638,47617,4359,3596,1975,7454,0343,1604,2914,0955,7194,70513,03114,12216,47910,0390
   Common Stock
0
10,039
14,800
14,123
11,508
7,932
9,754
9,777
9,959
10,025
6,020
10,307
14,179
19,440
27,431
30,585
54,378
54,642
54,709
54,438
53,998
53,454
53,454
54,433
86,663
91,641
91,641
91,641
91,64191,64191,64186,66354,43353,45453,45453,99854,43854,70954,64254,37830,58527,43119,44014,17910,3076,02010,0259,9599,7779,7547,93211,50814,12314,80010,0390
   Retained Earnings Total Equity0000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
1,084
-1,864
-1,928
-1,968
-2,288
-2,319
-62
0
-313
-784
-1,582
-2,534
-22
-34
-49
582
631
375
276
143
115
70
361
817
2,018
3,703
3,7032,01881736170115143276375631582-49-34-22-2,534-1,582-784-3130-62-2,319-2,288-1,968-1,928-1,8641,08400
   Capital Surplus 0000000000000000000000000000
   Treasury Stock0000000000000000000000000000
   Other Stockholders Equity 
0
-10,039
2,861
565
1,928
1,968
2,288
2,319
62
0
313
784
1,582
2,428
0
-6
0
582
631
375
276
-7
115
-10,143
-27,173
-31,829
-40,287
0
0-40,287-31,829-27,173-10,143115-72763756315820-602,4281,5827843130622,3192,2881,9681,9285652,861-10,0390



5.4. Balance Sheets

Currency in NZD. All numbers in thousands.




5.5. Cash Flows

Currency in NZD. All numbers in thousands.