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 |
---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 149 | -8 | 169 | 35 | 32 | 34 | - |
Cost of Revenue |
Loading...
|
M | 171 | 132 | 58 | 37 | 27 | 23 | - |
Gross Profit |
Loading...
|
M | -22 | -140 | 111 | -2 | 5 | 11 | - |
Operating Expenses |
Loading...
|
M | 46 | 144 | 73 | 7 | 3 | 29 | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 39 | 52 | 43 | 3 | 4 | 9 | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -125 | -83 | -10 | -33 | -23 | -14 | - |
Operating Income |
Loading...
|
M | -68 | -284 | 37 | -9 | 3 | -18 | - |
Interest Expense |
Loading...
|
M | 4 | 14 | 3 | 6 | 3 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -38 | 28 | 5 | -7 | -3 | -20 | - |
EBT |
Loading...
|
M | -106 | -256 | 43 | -16 | 0 | -18 | - |
Income Tax Provision |
Loading...
|
M | 0 | -17 | 21 | 0 | -3 | 0 | 12 |
Income after Tax |
Loading...
|
M | -106 | -239 | 22 | -16 | 2 | -18 | - |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | -1 | -9 | - |
Net Income |
Loading...
|
M | - | -239 | 22 | -16 | 3 | -9 | 29 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 262,237,000.00 | 207,776,000.00 | 169,392,265.00 | 84,915,000.00 | 71,058,000.00 | 56,916,000.00 | 56,916,000.00 |
EBITDA |
Loading...
|
M | 18 | -95 | 62 | 2 | 9 | 15 | - |
Depreciation and Amortization |
Loading...
|
M | 86 | 189 | 24 | 11 | 7 | 13 | - |
EBIT |
Loading...
|
M | -68 | -284 | 37 | -9 | 3 | 2 | 41 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 0.38 | 6.79 | 48.10 | -1.07 | 535.33 | -0.32 | - |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | -14.69 | 1,673.73 | 65.50 | -5.47 | 16.77 | 32.18 | - |
Operating Income Margin |
Loading...
|
% | -45.57 | 3,388.48 | 22.07 | -26.75 | 7.91 | -53.24 | - |
Net Income Margin |
Loading...
|
% | - | 2,851.94 | 13.08 | -46.82 | 8.94 | -27.70 | - |
EBITDA Ratio |
Loading...
|
% | 12.36 | 1,136.27 | 36.54 | 6.27 | 29.02 | 43.22 | - |
EBIT Ratio |
Loading...
|
% | -45.57 | 3,388.48 | 22.07 | -26.75 | 7.91 | 6.10 | - |
EBT Ratio |
Loading...
|
% | -71.35 | 3,059.68 | 25.20 | -46.33 | -1.49 | -53.77 | - |
StockViz Staff
September 21, 2024
Any question? Send us an email