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 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 68 | 89 | 79 | 77 | 68 | 83 | 73 | 75 | 68 | 90 | 65 | 59 | 53 | 67 | 46 | 28 | 46 | 69 | 56 | 49 | 36 | 48 | 35 | 36 | 33 | 39 | 31 | 33 | 27 | 36 | 27 |
Cost of Revenue |
Loading...
|
M | 37 | 49 | 43 | 46 | 42 | 49 | 47 | 48 | 42 | 54 | 40 | 36 | 34 | 42 | 31 | 20 | 30 | 42 | 36 | 31 | 22 | 29 | 21 | 22 | 23 | 24 | 16 | 22 | 18 | 23 | 18 |
Gross Profit |
Loading...
|
M | 31 | 41 | 36 | 31 | 26 | 33 | 26 | 27 | 26 | 36 | 25 | 23 | 20 | 25 | 15 | 8 | 16 | 27 | 21 | 18 | 14 | 18 | 14 | 13 | 9 | 15 | 15 | 11 | 9 | 14 | 25 |
Operating Expenses |
Loading...
|
M | 48 | 48 | 57 | 55 | 60 | 59 | 62 | 67 | 60 | 53 | 64 | 66 | 42 | 31 | 31 | 28 | 28 | 26 | 27 | 23 | 20 | 29 | 22 | 25 | 19 | 17 | 18 | 17 | 16 | 17 | 65 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 14 | 27 | 16 | 16 | 20 | 20 | 20 | 21 | 20 | 17 | 20 | 17 | 12 | 11 | 13 | 12 | 11 | 9 | 12 | 8 | 7 | 11 | 8 | 9 | 7 | 5 | 5 | 5 | 5 | 5 | 17 |
Research and Development (R&D) Expenses |
Loading...
|
M | 13 | 13 | 12 | 15 | 12 | 15 | 14 | 14 | 12 | 12 | 11 | 9 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Other Operating Expenses |
Loading...
|
M | 20 | 9 | 29 | 24 | 28 | 24 | 29 | 32 | 28 | 24 | 33 | 40 | 23 | 15 | 13 | 12 | 13 | 14 | 12 | 12 | 10 | 15 | 10 | 11 | 9 | 9 | 9 | 9 | 8 | 9 | 45 |
Costs and Expenses |
Loading...
|
M | 11 | 0 | 5 | 7 | 19 | 9 | 16 | 18 | 19 | 4 | 16 | 16 | 1 | -11 | -1 | 7 | -2 | -16 | -8 | -8 | -2 | 0 | 1 | 3 | -4 | -7 | 2 | -5 | -3 | -6 | 100 |
Operating Income |
Loading...
|
M | -17 | -8 | -21 | -24 | -34 | -25 | -36 | -40 | -34 | -16 | -40 | -43 | -22 | -6 | -16 | -20 | -12 | 1 | -7 | -5 | -7 | -11 | -9 | -12 | -10 | -2 | -3 | -5 | -7 | -3 | -40 |
Interest Expense |
Loading...
|
M | 2 | 2 | 2 | 2 | 1 | 0 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 10 | 2 | 2 | 3 | 3 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -7 | -93 | -11 | 0 | 67 | -353 | 43 | -88 | 67 | 5 | -10 | -16 | -7 | 2 | 1 | 0 | -2 | 2 | -1 | -1 | 0 | 0 | 1 | 0 | -8 | 0 | 2 | 7 | -3 | -1 | -2 |
EBT |
Loading...
|
M | -24 | -101 | -24 | -24 | 33 | -378 | 6 | -128 | 33 | -20 | -45 | -47 | -25 | -7 | -15 | -20 | -14 | 3 | -8 | -7 | -6 | -12 | -8 | -13 | -20 | -4 | -2 | -1 | -12 | -7 | -42 |
Income Tax Provision |
Loading...
|
M | - | 101 | 2 | 70 | -1 | -6 | -43 | -1 | -68 | -8 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | 2 | 3 | 3 | 3 | 0 |
Income after Tax |
Loading...
|
M | - | -202 | -26 | -93 | 34 | -372 | 50 | -126 | 101 | -12 | -48 | -50 | -28 | -10 | -16 | -20 | -14 | 4 | -8 | -7 | -7 | -12 | -9 | -12 | -20 | -6 | -5 | -4 | -15 | -10 | -42 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | - | - | -24 | 14 | -378 | 6 | -126 | -12 | -12 | -45 | -47 | -25 | -7 | -15 | -20 | -14 | 3 | -8 | -7 | -6 | -12 | -8 | -13 | -20 | -25 | 0 | 0 | 0 | -77 | -42 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 43,248,000.00 | 39,454,000.00 | 37,982,000.00 | 34,880,000.00 | 36,727,000.00 | 33,419,000.00 | 33,269,000.00 | 33,635,000.00 | 37,185,000.00 | 33,393,000.00 | 33,101,000.00 | 32,977,000.00 | 29,313,000.00 | 28,237,500.00 | 27,343,000.00 | 27,072,000.00 | 26,725,000.00 | 28,558,333.00 | 23,561,000.00 | 22,731,000.00 | 22,503,000.00 | 21,760,000.00 | 20,970,000.00 | 20,300,000.00 | 13,093,000.00 | 19,519,619.00 | 14,027,000.00 | 14,027,000.00 | 14,027,000.00 | 14,027,000.00 | - |
EBITDA |
Loading...
|
M | -10 | -1 | -5 | -14 | -24 | -18 | -24 | -28 | -23 | -12 | -22 | -18 | -11 | -4 | -13 | -17 | -8 | 3 | -5 | -4 | -5 | -10 | -8 | -12 | 0 | -1 | -1 | -3 | -6 | -2 | - |
Depreciation and Amortization |
Loading...
|
M | 7 | 7 | 7 | 8 | 10 | 7 | 12 | 12 | 11 | 10 | 10 | 10 | 4 | 2 | 3 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - |
EBIT |
Loading...
|
M | -17 | -8 | -11 | -22 | -34 | -25 | -36 | -40 | -34 | -21 | -32 | -28 | -15 | -6 | -16 | -20 | -12 | 1 | -6 | -5 | -6 | -11 | -9 | -13 | -1 | -2 | -2 | -4 | -7 | -3 | -40 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | - | -100.00 | -7.22 | -296.68 | -4.16 | 1.70 | -691.24 | 1.13 | -205.76 | 39.92 | -7.29 | -6.73 | -12.59 | -44.83 | -2.03 | -0.20 | -0.30 | -9.10 | -4.89 | -7.22 | -7.74 | -2.33 | -2.20 | 4.74 | -0.78 | -48.84 | -90.95 | -537.96 | -23.84 | -45.68 | 0.04 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Gross Profit Margin |
Loading...
|
% | 45.58 | 45.52 | 45.38 | 39.79 | 38.63 | 40.49 | 35.79 | 35.76 | 38.63 | 40.16 | 37.71 | 39.34 | 36.67 | 36.95 | 31.71 | 28.03 | 35.08 | 39.11 | 37.01 | 36.40 | 38.17 | 38.63 | 39.31 | 37.29 | 28.58 | 38.17 | 48.50 | 34.24 | 32.18 | 37.68 | 93.63 |
Operating Income Margin |
Loading...
|
% | -25.16 | -8.67 | -26.14 | -31.71 | -50.04 | -30.46 | -50.17 | -52.97 | -50.04 | -18.22 | -61.24 | -72.64 | -41.65 | -9.12 | -35.02 | -69.94 | -26.21 | 1.81 | -11.69 | -11.25 | -18.06 | -22.60 | -25.04 | -32.71 | -30.01 | -5.59 | -8.08 | -16.20 | -26.22 | -9.31 | -147.63 |
Net Income Margin |
Loading...
|
% | - | - | - | -30.65 | 20.03 | -458.50 | 8.62 | -167.48 | -17.42 | -13.14 | -68.52 | -80.38 | -46.77 | -10.10 | -33.33 | -70.01 | -29.73 | 4.95 | -13.73 | -13.36 | -17.54 | -24.19 | -24.20 | -36.70 | -61.79 | -64.65 | 0.00 | 0.00 | 0.00 | -210.53 | -155.03 |
EBITDA Ratio |
Loading...
|
% | -15.10 | -0.88 | -6.18 | -17.99 | -35.44 | -22.16 | -33.42 | -37.19 | -33.21 | -13.03 | -33.82 | -31.17 | -20.50 | -6.11 | -28.80 | -61.34 | -18.45 | 3.77 | -9.34 | -8.82 | -14.88 | -20.91 | -22.99 | -35.03 | 0.81 | -3.31 | -4.08 | -9.40 | -22.16 | -5.30 | - |
EBIT Ratio |
Loading...
|
% | -25.16 | -8.67 | -14.53 | -28.64 | -50.04 | -30.46 | -50.17 | -52.97 | -50.04 | -23.69 | -48.88 | -48.36 | -28.27 | -9.12 | -34.96 | -69.83 | -25.50 | 1.81 | -11.41 | -10.98 | -17.55 | -22.60 | -25.24 | -37.24 | -1.97 | -5.16 | -6.53 | -11.74 | -25.00 | -7.47 | -147.63 |
EBT Ratio |
Loading...
|
% | -35.91 | -113.09 | -30.33 | -30.65 | 48.64 | -458.50 | 8.62 | -169.40 | 48.64 | -21.87 | -68.52 | -80.38 | -46.77 | -10.10 | -33.33 | -70.01 | -29.73 | 4.95 | -13.73 | -13.36 | -17.54 | -24.19 | -24.20 | -36.70 | -61.31 | -10.33 | -7.88 | -1.97 | -46.36 | -19.34 | -155.09 |
StockViz Staff
September 20, 2024
Any question? Send us an email