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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 309 | 299 | 267 | 187 | 210 | 151 | 130 | 113 | 78 |
Cost of Revenue |
Loading...
|
M | 177 | 186 | 164 | 124 | 131 | 96 | 80 | 72 | 52 |
Gross Profit |
Loading...
|
M | 132 | 113 | 103 | 63 | 79 | 55 | 50 | 40 | 25 |
Operating Expenses |
Loading...
|
M | 196 | 248 | 200 | 117 | 97 | 96 | 67 | 97 | 65 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 71 | 81 | 66 | 47 | 37 | 34 | 20 | 21 | 18 |
Research and Development (R&D) Expenses |
Loading...
|
M | 51 | 54 | 38 | 18 | 12 | 16 | 12 | 14 | 12 |
Other Operating Expenses |
Loading...
|
M | 73 | 112 | 96 | 53 | 48 | 45 | 35 | 61 | 35 |
Costs and Expenses |
Loading...
|
M | 19 | 62 | 36 | -6 | -34 | 0 | -13 | -2 | 12 |
Operating Income |
Loading...
|
M | -64 | -136 | -97 | -54 | -17 | -41 | -17 | -56 | -40 |
Interest Expense |
Loading...
|
M | 6 | 3 | 13 | 3 | 1 | 0 | 8 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -71 | -331 | -40 | -1 | 0 | -9 | 6 | -39 | 0 |
EBT |
Loading...
|
M | -135 | -467 | -136 | -55 | -17 | -53 | -20 | -76 | -41 |
Income Tax Provision |
Loading...
|
M | 135 | -1 | -8 | 3 | 1 | -12 | 6 | 32 | 0 |
Income after Tax |
Loading...
|
M | -269 | -465 | -129 | -58 | -18 | -41 | -25 | -108 | -41 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | -16 | 0 | 0 | 0 | 6 | 1 | 0 |
Net Income |
Loading...
|
M | - | -465 | -129 | -55 | -17 | -53 | -25 | -77 | -42 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 36,488,000.00 | 33,418,999.00 | 32,202,000.00 | 27,213,000.00 | 23,746,000.00 | 19,060,000.00 | 19,519,619.00 | 14,027,000.00 | 14,027,000.00 |
EBITDA |
Loading...
|
M | -34 | -92 | -61 | -42 | -13 | -31 | -13 | 0 | -38 |
Depreciation and Amortization |
Loading...
|
M | 30 | 44 | 36 | 12 | 5 | 3 | 3 | 4 | 2 |
EBIT |
Loading...
|
M | -64 | -136 | -97 | -54 | -17 | -34 | -17 | -4 | -41 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -100.00 | 0.31 | 5.76 | -5.50 | -3.20 | 22.86 | -29.24 | -42.41 | 0.04 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 42.74 | 37.73 | 38.69 | 33.86 | 37.76 | 36.29 | 38.44 | 35.82 | 32.38 |
Operating Income Margin |
Loading...
|
% | -20.59 | -45.40 | -36.26 | -28.85 | -8.23 | -27.15 | -13.12 | -49.84 | -51.06 |
Net Income Margin |
Loading...
|
% | - | -155.85 | -48.13 | -29.65 | -8.15 | -35.31 | -19.47 | -67.96 | -53.62 |
EBITDA Ratio |
Loading...
|
% | -11.05 | -30.75 | -22.91 | -22.65 | -6.08 | -20.49 | -10.35 | -0.15 | -49.41 |
EBIT Ratio |
Loading...
|
% | -20.59 | -45.40 | -36.26 | -28.85 | -8.23 | -22.67 | -12.67 | -3.89 | -52.24 |
EBT Ratio |
Loading...
|
% | -43.56 | -156.33 | -51.07 | -29.65 | -8.15 | -35.20 | -15.07 | -67.09 | -52.35 |
StockViz Staff
September 20, 2024
Any question? Send us an email