Delisting riskPopularity #4,348
CL Workshop Group (ADR) (NWGL)
Trades timber, flooring, decking, and related wood products across borders.
$1.35
vs last close+0.09 (+7.14%)
In millions of USD, except per-share figures
| In millions | Q2 FY21Jun 2021 | Q4 FY21Dec 2021 | Q2 FY22Jun 2022 | Q3 FY22Sep 2022 | Q4 FY22Dec 2022 | Q2 FY23Jun 2023 | Q4 FY23Dec 2023 | Q2 FY24Jun 2024 | Q4 FY24Dec 2024 | Q2 FY25Jun 2025 | Q4 FY25Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | 13 | 31 | 15 | 10 | 16 | 5 | 12 | 5 | 8 | 6 |
| Cost of revenue | 23 | 9 | 21 | 8 | 6 | 12 | 5 | 8 | 4 | 6 | 7 |
| Gross profit | 12 | 5 | 10 | 6 | 3 | 3 | 0 | 4 | 1 | 2 | −1 |
| 9 | 3 | 6 | 5 | 3 | 4 | 3 | 4 | 3 | 3 | 2 | |
| 9 | 3 | 6 | 5 | 3 | 4 | 3 | 4 | 3 | 3 | 2 | |
| Selling & marketing | 7 | 2 | 4 | 4 | 1 | 3 | 1 | 2 | 1 | 0 | 1 |
| General & administrative | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 0 | 1 |
| Operating income | 4 | 1 | 4 | 2 | −1 | −1 | −3 | 0 | −2 | 0 | −3 |
| −2 | 0 | 0 | −1 | 0 | 0 | −2 | 0 | −2 | 0 | −3 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | — | — |
| Interest expense | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other non-operating income | 1 | −1 | −1 | 0 | 0 | −1 | 0 | 0 | 0 | 0 | 0 |
| Income before tax | 0 | 2 | 4 | 1 | 0 | −1 | −5 | 0 | −4 | −1 | −6 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 |
| Net income from continuing operations | 0 | 1 | 4 | 1 | 0 | −1 | −5 | 0 | −4 | — | −6 |
| Discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Net income | 0 | 1 | 4 | 1 | 0 | −1 | −5 | 0 | −4 | 0 | −6 |
| EPS, basic | $0.10 | $0.08 | $0.27 | $0.08 | −$0.01 | −$0.07 | −$0.37 | −$0.01 | −$0.26 | $0.00 | −$0.36 |
| EPS, diluted | $0.10 | $0.08 | $0.27 | $0.08 | −$0.01 | −$0.07 | −$0.37 | −$0.01 | −$0.26 | $0.00 | −$0.36 |
| Weighted average shares, basic | 13 | 13 | 14 | 14 | 14 | 14 | 15 | 17 | 17 | 17 | 17 |
| Weighted average shares, diluted | 13 | 13 | 14 | 14 | 14 | 14 | 15 | 17 | 17 | 17 | 17 |
| EBITDA | 5 | 1 | 5 | 2 | 0 | 0 | −3 | 0 | −2 | 0 | −3 |
| Depreciation & amortization | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
| EBIT | 2 | 2 | 5 | 1 | 0 | 0 | −3 | 0 | −2 | 0 | −3 |