Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 2,510 | 2,302 | 1,708 | 990 | 1,841 | 1,667 | 1,504 | 1,363 | 1,262 | 1,137 | 996 | 909 | 779 | 664 | 558 | 504 | 361 | 243 | 133 | 90 | 50 | 22 |
Cost of Revenue |
Loading...
|
M | 2,146 | 1,961 | 1,476 | 994 | 1,297 | 1,250 | 1,096 | 891 | 803 | 852 | 774 | 721 | 480 | 365 | 270 | 312 | 240 | 171 | 97 | 67 | - | - |
Gross Profit |
Loading...
|
M | 364 | 340 | 232 | -4 | 544 | 417 | 408 | 472 | 459 | 285 | 222 | 187 | 299 | 298 | 288 | 192 | 121 | 72 | 36 | 23 | 50 | 22 |
Operating Expenses |
Loading...
|
M | 115 | 395 | 133 | 142 | 322 | 174 | 181 | 102 | 87 | 127 | 68 | 55 | 214 | 194 | 166 | 136 | 77 | 50 | 27 | 32 | 47 | 23 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 110 | 101 | 73 | 501 | 630 | 588 | 517 | 394 | 353 | 277 | 226 | 188 | 120 | 138 | 90 | 93 | 3 | 14 | 11 | 7 | - | 1 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | -414 | -336 | -292 | -266 | -150 | -159 | -133 | 94 | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -2,031 | -1,747 | -1,522 | -1,024 | -1,118 | -1,076 | -950 | -789 | -716 | -725 | -706 | -666 | -266 | -175 | -108 | 136 | 80 | 55 | 32 | -35 | - | - |
Operating Income |
Loading...
|
M | 250 | -55 | 98 | -147 | 221 | 243 | 227 | 371 | 372 | 157 | 155 | 132 | 85 | 105 | 122 | 56 | 44 | 23 | 9 | -8 | 3 | -1 |
Interest Expense |
Loading...
|
M | 153 | 103 | 68 | 56 | 72 | 54 | 39 | 29 | 27 | 21 | 9 | 9 | 7 | 3 | 4 | 5 | 6 | 6 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -91 | 60 | 99 | -214 | 80 | 0 | -34 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | -7 | -1 | 4 | 0 | 1 |
EBT |
Loading...
|
M | 159 | 5 | 197 | -361 | 301 | 199 | 196 | 346 | 347 | 137 | 147 | 125 | 80 | 103 | 121 | 55 | 51 | 16 | 7 | 9 | 3 | -1 |
Income Tax Provision |
Loading...
|
M | 41 | 2 | 45 | -177 | 69 | 38 | 1 | 126 | 126 | 51 | 55 | 46 | 30 | 38 | 44 | 20 | 19 | 7 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | 118 | 2 | 152 | -184 | 232 | 162 | 195 | 220 | 220 | 86 | 92 | 78 | 49 | 66 | 76 | 35 | 32 | 9 | 7 | 9 | 3 | -2 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 12 | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 2 | 150 | -184 | 232 | 162 | 195 | 220 | 219 | 87 | 92 | 79 | 49 | 66 | 76 | 35 | 32 | 9 | 7 | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 18,019,000.00 | 18,034,000.00 | 17,231,000.00 | 15,992,000.00 | 16,041,000.00 | 15,967,000.00 | 16,095,000.00 | 16,489,000.00 | 16,962,000.00 | 17,782,000.00 | 19,050,000.00 | 19,276,000.00 | 19,125,000.00 | 19,658,000.00 | 20,278,000.00 | 20,500,000.00 | 20,529,000.00 | 16,961,000.00 | 13,021,429.00 | 6,716,912.00 | 6,742,857.00 | 9,214,286.00 |
EBITDA |
Loading...
|
M | 473 | 143 | 279 | 30 | 377 | 253 | 270 | 375 | 373 | 158 | 156 | 133 | 129 | 141 | 154 | 84 | -183 | -143 | -88 | -11 | 4 | -1 |
Depreciation and Amortization |
Loading...
|
M | 223 | 198 | 181 | 176 | 156 | 129 | 122 | 105 | 98 | 83 | 69 | 58 | 42 | 35 | 30 | 23 | 16 | 11 | 5 | -2 | 1 | 0 |
EBIT |
Loading...
|
M | 250 | -55 | 98 | -147 | 221 | 124 | 148 | 270 | 275 | 75 | 87 | 76 | 87 | 106 | 125 | 61 | -199 | -154 | -93 | -8 | 3 | -2 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 26.06 | 49.67 | 22.77 | 49.01 | 22.95 | 18.82 | 0.33 | 36.53 | 36.45 | 37.07 | 37.43 | 37.09 | 37.88 | 36.42 | 36.69 | 35.92 | 37.86 | 44.74 | 0.50 | 0.13 | 0.03 | -27.85 |
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 | 0 | 0 | 0 | - | - | - |
Gross Profit Margin |
Loading...
|
% | 14.51 | 14.79 | 13.56 | -0.44 | 29.53 | 25.04 | 27.13 | 34.65 | 36.34 | 25.04 | 22.33 | 20.63 | 38.43 | 44.98 | 51.61 | 38.14 | 33.45 | 29.70 | 27.13 | 25.83 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 9.95 | -2.39 | 5.74 | -14.82 | 12.03 | 14.60 | 15.11 | 27.19 | 29.45 | 13.84 | 15.53 | 14.56 | 10.97 | 15.77 | 21.91 | 11.08 | 12.22 | 9.27 | 6.42 | -9.17 | 5.80 | -4.20 |
Net Income Margin |
Loading...
|
% | - | 0.11 | 8.76 | -18.59 | 12.61 | 9.70 | 12.96 | 16.11 | 17.38 | 7.62 | 9.26 | 8.65 | 6.34 | 9.90 | 13.68 | 7.03 | 8.74 | 3.59 | 5.50 | - | - | - |
EBITDA Ratio |
Loading...
|
% | 18.84 | 6.20 | 16.34 | 2.98 | 20.49 | 15.18 | 17.94 | 27.50 | 29.57 | 13.93 | 15.68 | 14.68 | 16.51 | 21.22 | 27.67 | 16.70 | -50.73 | -58.78 | -66.38 | -11.66 | 8.17 | -6.29 |
EBIT Ratio |
Loading...
|
% | 9.95 | -2.39 | 5.74 | -14.82 | 12.03 | 7.42 | 9.85 | 19.78 | 21.80 | 6.59 | 8.72 | 8.35 | 11.13 | 15.95 | 22.35 | 12.04 | -55.16 | -63.13 | -70.22 | -9.25 | 5.80 | -7.47 |
EBT Ratio |
Loading...
|
% | 6.34 | 0.22 | 11.51 | -36.47 | 16.36 | 11.95 | 13.00 | 25.39 | 27.47 | 12.06 | 14.72 | 13.72 | 10.21 | 15.57 | 21.61 | 10.96 | 14.06 | 6.50 | 5.53 | 10.12 | 6.61 | -5.81 |
StockViz Staff
September 19, 2024
Any question? Send us an email