Income Statement | Trend | Unit | 2023-10-31 | 2022-10-31 | 2021-10-31 | 2020-10-31 | 2019-10-31 | 2018-10-31 | 2017-10-31 | 2016-10-31 | 2015-10-31 | 2014-10-31 | 2013-10-31 | 2012-10-31 | 2011-10-31 | 2010-10-31 | 2009-10-31 | 2008-10-31 | 2007-10-31 | 2006-10-31 | 2005-10-31 | 2004-10-31 | 2003-10-31 | 2002-10-31 | 2001-10-31 | 2000-10-31 | 1999-10-31 | 1998-10-31 | 1997-10-31 | 1996-10-31 | 1995-10-31 | 1994-10-31 | 1993-10-31 | 1992-10-31 | 1991-10-31 | 1990-10-31 | 1989-10-31 | 1988-10-31 | 1987-10-31 | 1986-10-31 | 1985-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 0 | 2,469 | 1 | 0 | 0 | 1 | 0 | 0 | 9 | 4 | 0 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 0 | 0 | 0 | 5 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 0 | 2,469 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 0 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses |
Loading...
|
M | 11 | 2,483 | 13 | 10 | 12 | 15 | 6 | 5 | 7 | 7 | 8 | 5 | 6 | 6 | 8 | 8 | 6 | 8 | 4 | 4 | 3 | 7 | 5 | 6 | 9 | 8 | 7 | 6 | 4 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 6 | 7 | 7 | 6 | 6 | 7 | 4 | 3 | 6 | 6 | 8 | 3 | 3 | 3 | 4 | 4 | 2 | 3 | 2 | 2 | 1 | 2 | 5 | 6 | 8 | 7 | 6 | 2 | 1 | 1 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 |
Research and Development (R&D) Expenses |
Loading...
|
M | 5 | 7 | 6 | 4 | 5 | 7 | 2 | 2 | 1 | 1 | - | 2 | 3 | 3 | 4 | 4 | 3 | 5 | 2 | 2 | 2 | 2 | 2 | 3 | - | - | - | 4 | 2 | 3 | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 0 | 2,469 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -2 | -2 | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 11 | 14 | 13 | 10 | 11 | 13 | 6 | 4 | 3 | 5 | 8 | 5 | 6 | 6 | 8 | 8 | 5 | 8 | 3 | 4 | 3 | 5 | 4 | 6 | 9 | 8 | 7 | 6 | 4 | 4 | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | -11 | -14 | -13 | -10 | -11 | -14 | -6 | -5 | -1 | -5 | -8 | -4 | -5 | -5 | -7 | -6 | -5 | -8 | -4 | -3 | -3 | -3 | -4 | -5 | -8 | -7 | -6 | -6 | -3 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | -2 | -2 |
Interest Expense |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 1 | 0 | 0 | 0 | 0 | -1 | 2 | -1 | 0 | -3 | -1 | 0 | -2 | 0 | -9 | 0 | - | - | - | - | - | -3 | - | - | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
EBT |
Loading...
|
M | -10 | -14 | -13 | -10 | -12 | -14 | -5 | -5 | -1 | -10 | -10 | -4 | -7 | -5 | -16 | -6 | - | - | - | - | - | -6 | - | - | -9 | -7 | -6 | -5 | -3 | -3 | -3 | -2 | -1 | -1 | -1 | -1 | - | - | - |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 1 | 0 | 3 | 1 | 0 | 1 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 2 | 2 |
Income after Tax |
Loading...
|
M | -10 | -13 | -13 | -10 | -12 | -15 | -3 | -6 | -2 | -13 | -11 | -4 | -7 | -5 | -35 | -6 | - | - | - | - | - | -9 | - | - | -9 | -7 | -5 | -4 | -2 | -3 | -3 | -2 | -1 | -1 | -1 | -1 | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | -14 | -13 | -10 | -12 | -14 | -7 | -5 | -1 | -10 | -10 | -4 | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 30,980,000.00 | 30,374,000.00 | 28,578,892.00 | 22,229,042.00 | 19,789,795.00 | 17,624,335.00 | 12,197,340.00 | 8,739,453.00 | 9,625,170.00 | 9,571,047.00 | 8,642,574.00 | 7,984,704.00 | 7,333,468.00 | 6,525,328.00 | 6,097,896.00 | 5,691,085.00 | 4,548,246.00 | 4,188,066.00 | 3,888,705.00 | 3,645,800.00 | 3,302,968.00 | 2,992,495.00 | 2,837,461.00 | 2,736,376.00 | 2,691,933.00 | 2,636,995.00 | 2,534,494.00 | 2,490,495.00 | 2,307,371.00 | 2,134,710.00 | 2,050,996.00 | 1,977,746.00 | 1,904,497.00 | 1,611,497.00 | 1,611,497.00 | 1,904,497.00 | 1,538,247.00 | 1,582,197.00 | 1,494,297.00 |
EBITDA |
Loading...
|
M | -11 | -14 | -13 | -10 | -11 | -13 | -6 | -4 | -1 | -5 | -8 | -4 | -3 | -5 | 2 | -6 | -5 | -8 | -4 | -3 | -3 | 0 | -3 | -5 | -8 | -7 | -7 | -7 | -4 | -4 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -2 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
EBIT |
Loading...
|
M | -11 | -14 | -13 | -10 | -11 | -14 | -6 | -4 | -1 | -5 | -8 | -4 | -3 | -5 | 2 | -6 | -5 | -8 | -4 | - | -3 | 0 | -4 | -5 | -8 | -7 | -7 | -7 | -4 | -4 | -3 | -2 | -1 | -2 | -1 | -1 | -1 | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 1.20 | 2.03 | 1.38 | -0.40 | -1.49 | -2.36 | 30.90 | -10.12 | -31.49 | -34.43 | -10.45 | -2.68 | -8.85 | 2.73 | -111.34 | 2.87 | - | - | - | - | - | -45.64 | - | - | -7.06 | -1.45 | 19.30 | 22.22 | 24.14 | 11.76 | -7.69 | 5.88 | 8.33 | 54.55 | 30.00 | 8.33 | - | - | - |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 23.33 | 100.00 | 24.88 | - | 33.50 | 30.93 | 71.16 | 27.53 | 60.58 | 45.79 | 18.57 | 99.59 | 96.60 | 88.74 | 93.78 | 95.37 | 67.06 | 69.24 | -63.63 | 64.38 | 27.96 | 63.93 | 58.74 | 68.50 | 400.00 | 250.00 | 400.00 | 200.00 | 200.00 | 200.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | -5,243.33 | -0.56 | -2,563.06 | - | -4,588.50 | -1,284.41 | -1,676.02 | -1,503.00 | -10.21 | -137.54 | -2,036.17 | -436.56 | -501.23 | -718.27 | -693.35 | -290.31 | -1,128.14 | -1,499.58 | -1,015.44 | -680.54 | -1,277.15 | -63.79 | -213.17 | -345.46 | -8,200.00 | -3,500.00 | -6,300.00 | -6,000.00 | -3,300.00 | -3,600.00 | -2,800.00 | -1,900.00 | -1,400.00 | -1,400.00 | -1,200.00 | -1,300.00 | -1,300.00 | -1,800.00 | -566.67 |
Net Income Margin |
Loading...
|
% | - | -0.55 | -2,527.69 | - | -4,658.82 | -1,258.07 | -1,935.94 | -1,672.14 | -14.90 | -261.94 | -2,592.28 | -449.04 | -735.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -5,221.43 | -0.56 | -2,552.44 | - | -4,234.48 | -1,196.98 | -1,569.00 | -1,379.28 | -6.50 | -128.73 | -2,036.14 | -435.43 | -325.76 | -726.46 | 178.05 | -296.66 | -1,065.76 | -1,496.61 | -1,012.10 | -680.54 | -1,263.61 | -7.74 | -203.32 | -327.67 | -7,600.00 | -3,400.00 | -6,600.00 | -6,500.00 | -3,600.00 | -3,700.00 | -3,000.00 | -2,100.00 | -1,600.00 | -1,600.00 | -1,300.00 | -1,300.00 | -1,200.00 | -1,800.00 | -566.67 |
EBIT Ratio |
Loading...
|
% | -5,243.33 | -0.56 | -2,563.06 | - | -4,588.50 | -1,227.87 | -1,670.66 | -1,498.83 | -10.02 | -137.31 | -2,036.17 | -436.19 | -326.56 | -727.61 | 177.04 | -290.31 | -1,067.79 | -1,499.58 | -1,015.44 | - | -1,277.15 | -9.41 | -213.17 | -345.46 | -7,900.00 | -3,550.00 | -6,900.00 | -6,600.00 | -3,700.00 | -3,800.00 | -2,800.00 | -1,900.00 | -1,400.00 | -1,700.00 | -1,400.00 | -1,400.00 | -1,300.00 | - | - |
EBT Ratio |
Loading...
|
% | -4,728.57 | -0.56 | -2,561.55 | - | -4,727.46 | -1,280.28 | -1,381.79 | -1,672.14 | -14.90 | -261.94 | -2,592.28 | -449.04 | -675.65 | -708.27 | -1,561.76 | -283.97 | - | - | - | - | - | -118.18 | - | - | -8,500.00 | -3,450.00 | -5,700.00 | -5,400.00 | -2,900.00 | -3,400.00 | -2,600.00 | -1,700.00 | -1,200.00 | -1,100.00 | -1,000.00 | -1,200.00 | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email