SCL.NZSCL.NZNZE

Revenue (LTM)

$912M

+55.3% YoY

Net Income (LTM)

$101M

+228.7% YoY

Free Cash Flow

$75M

Revenue CAGR (5Y)

+14.1%

Marginsdeclining

FCF$0.1B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	502	619↑23.4%	565↓8.7%	587↑3.8%	912↑55.3%
Gross Profit	368	445↑21.0%	121↓72.9%	435↑260.1%	179↓58.7%
Operating Income	67	54↓18.5%	57↑4.1%	67↑18.7%	98↑46.0%
Net Income	27	19↓27.9%	5↓73.0%	31↑486.9%	101↑228.7%
EBITDA	70	65↓6.8%	53↓19.0%	88↑66.9%	125↑42.9%
EPS Diluted	0.19	0.14↓26.3%	0.04↓73.6%	0.22↑496.2%	0.70↑218.2%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	35	68↑92.5%	78↑13.9%	54↓30.8%	65↑20.3%
Total Current Assets	213	193↓9.4%	180↓6.9%	174↓3.2%	298↑71.2%
Total Assets	585	580↓0.7%	582↑0.2%	609↑4.7%	900↑47.8%
Total Current Liabilities	57	74↑30.2%	63↓15.9%	96↑53.3%	197↑105.0%
Total Liabilities	194	189↓3.0%	197↑4.3%	227↑15.6%	443↑95.0%
Total Equity	384	384↑0.0%	373↓2.9%	368↓1.5%	444↑20.7%
Total Debt	118	96↓18.5%	121↑26.2%	108↓11.2%	360↑234.5%
Net Debt	83	28↓66.2%	44↑56.2%	54↑23.5%	295↑448.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	40	45↑12.6%	65↑44.2%	98↑50.8%	96↓1.8%
Capital Expenditure	-17	-16↑5.7%	-17↓10.6%	-55↓218.8%	-21↑62.0%
Free Cash Flow	23	29↑25.6%	48↑62.5%	43↓10.4%	75↑75.7%
Stock-Based Comp	1	1↓16.1%	0↓25.1%	0	0
Net Change in Cash	-13	33↑353.8%	12↓63.6%	-24↓301.4%	11↑145.7%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance