Income Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 576 | 591 | 497 | 446 | 381 | 400 | 362 | 364 | 355 | 361 | 269 | 262 | 231 | 204 | 174 | 153 | 138 | 130 | 88 |
Cost of Revenue |
Loading...
|
M | 88 | 210 | 209 | 224 | 227 | 223 | 199 | 183 | 154 | 137 | 103 | 93 | 120 | 58 | 47 | 47 | 47 | 43 | 35 |
Gross Profit |
Loading...
|
M | 488 | 381 | 288 | 222 | 154 | 176 | 162 | 181 | 201 | 224 | 166 | 169 | 111 | 146 | 127 | 107 | 91 | 87 | 53 |
Operating Expenses |
Loading...
|
M | 509 | 553 | 497 | 466 | 413 | 492 | 425 | 439 | 412 | 420 | 332 | 293 | 280 | 177 | 171 | 67 | 172 | 119 | 86 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 129 | 133 | 140 | 128 | 168 | 159 | 161 | 158 | 142 | 141 | 136 | 138 | 147 | 41 | 32 | 31 | 31 | 31 | 28 |
Research and Development (R&D) Expenses |
Loading...
|
M | 125 | 120 | 133 | 152 | 162 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 255 | 301 | 224 | 186 | 83 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 421 | 259 | 213 | 179 | 186 | 269 | 225 | 256 | 258 | 266 | 212 | 185 | 145 | 107 | 114 | 13 | 117 | 68 | 43 |
Operating Income |
Loading...
|
M | -21 | -172 | -209 | -244 | -259 | -316 | -262 | -258 | -211 | -196 | -166 | -125 | -169 | -32 | -45 | 39 | -82 | -33 | -33 |
Interest Expense |
Loading...
|
M | 90 | 85 | 74 | 63 | -52 | 259 | 25 | 19 | 16 | 18 | 17 | 16 | 15 | 12 | 2 | 8 | 8 | 3 | 1 |
Non-operating Income/Expense |
Loading...
|
M | -112 | 4 | 37 | 36 | 52 | -8 | 11 | 53 | 156 | 37 | -140 | -6 | -78 | 0 | 29 | -4 | -4 | 2 | 2 |
EBT |
Loading...
|
M | -133 | -168 | -171 | -207 | -207 | -324 | -251 | -205 | -54 | -159 | -306 | -131 | -247 | -31 | -15 | 35 | -86 | -31 | -31 |
Income Tax Provision |
Loading...
|
M | 1 | -1 | 1 | -1 | -1 | -2 | 0 | -18 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -134 | -167 | -172 | -206 | -206 | -322 | -251 | -186 | -55 | -160 | -307 | -128 | -247 | -32 | -15 | 35 | -86 | -31 | -31 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51 | 0 | 0 | 0 | - | 0 | 13 | - |
Net Income |
Loading...
|
M | - | - | - | -206 | -206 | -322 | -251 | -186 | -55 | -160 | -307 | -77 | -247 | -32 | -15 | - | -86 | -44 | -31 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 312,626,728.00 | 307,571,602.00 | 303,839,670.00 | 299,643,752.00 | 297,204,715.00 | 293,683,331.00 | 290,929,270.00 | 288,107,421.00 | 285,641,820.00 | 281,533,888.00 | 271,677,516.00 | 267,282,166.00 | 233,309,590.00 | 242,746,771.00 | 242,746,771.00 | 209,973,429.00 | 209,973,429.00 | 209,973,429.00 | 209,973,429.00 |
EBITDA |
Loading...
|
M | 16 | -56 | -55 | -100 | -211 | -293 | -242 | -241 | -198 | -130 | -279 | -107 | -228 | -16 | -31 | 49 | -70 | -22 | -23 |
Depreciation and Amortization |
Loading...
|
M | 37 | 27 | 40 | 43 | 47 | 23 | 21 | 17 | 13 | 12 | 11 | 8 | 5 | 3 | 4 | 2 | 3 | 2 | 2 |
EBIT |
Loading...
|
M | -21 | -83 | -95 | -143 | -259 | -316 | -262 | -258 | -211 | -142 | -290 | -115 | -233 | -19 | -34 | 47 | -73 | -24 | -25 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -0.67 | 0.42 | -0.61 | 0.63 | 0.40 | 0.48 | 0.07 | 8.86 | -0.48 | -0.17 | -0.06 | 1.87 | 0.03 | -0.25 | -0.64 | 0.27 | -0.11 | -0.30 | -0.31 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 84.69 | 64.47 | 57.98 | 49.85 | 40.41 | 44.12 | 44.88 | 49.81 | 56.69 | 62.10 | 61.69 | 64.41 | 47.95 | 71.36 | 72.83 | 69.64 | 65.77 | 66.71 | 60.13 |
Operating Income Margin |
Loading...
|
% | -3.64 | -29.12 | -42.18 | -54.69 | -67.94 | -79.03 | -72.56 | -70.80 | -59.40 | -54.35 | -61.65 | -47.63 | -73.46 | -15.55 | -25.65 | 25.64 | -58.94 | -25.11 | -37.49 |
Net Income Margin |
Loading...
|
% | - | - | - | -46.20 | -53.99 | -80.70 | -69.48 | -51.19 | -15.41 | -44.25 | -113.82 | -29.51 | -107.15 | -15.47 | -8.78 | - | -61.92 | -34.01 | -35.02 |
EBITDA Ratio |
Loading...
|
% | 2.80 | -9.54 | -11.08 | -22.44 | -55.48 | -73.28 | -66.79 | -66.10 | -55.71 | -35.95 | -103.62 | -40.94 | -98.65 | -7.87 | -17.56 | 32.06 | -50.93 | -16.95 | -25.85 |
EBIT Ratio |
Loading...
|
% | -3.64 | -14.03 | -19.16 | -32.15 | -67.94 | -79.03 | -72.56 | -70.80 | -59.40 | -39.27 | -107.54 | -43.95 | -100.82 | -9.52 | -19.70 | 30.74 | -53.01 | -18.82 | -28.25 |
EBT Ratio |
Loading...
|
% | -23.09 | -28.35 | -34.39 | -46.49 | -54.21 | -81.09 | -69.53 | -56.17 | -15.34 | -44.17 | -113.76 | -49.92 | -107.18 | -15.43 | -8.72 | 22.77 | -61.85 | -23.78 | -34.91 |
StockViz Staff
September 16, 2024
Any question? Send us an email