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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 68 | 138 | 81 | 62 | 68 | 84 | 58 | 89 | 86 | 94 | 98 | 97 | 99 | 95 | 91 | 75 | 86 | 77 | 82 | 78 | 70 | 72 | 75 |
Cost of Revenue |
Loading...
|
M | 21 | 26 | 23 | 21 | 25 | 26 | 24 | 24 | 24 | 24 | 24 | 24 | 26 | 27 | 26 | 28 | 29 | 26 | 27 | 24 | 24 | 24 | 22 |
Gross Profit |
Loading...
|
M | 46 | 112 | 58 | 41 | 43 | 57 | 34 | 65 | 62 | 70 | 74 | 73 | 72 | 68 | 65 | 47 | 58 | 52 | 55 | 54 | 46 | 48 | 53 |
Operating Expenses |
Loading...
|
M | 54 | 53 | 54 | 49 | 58 | 51 | 47 | 49 | 56 | 47 | 63 | 58 | 55 | 48 | 51 | 52 | 46 | 54 | 51 | 51 | 46 | 45 | 42 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 17 | 13 | 11 | 13 | 19 | 14 | 11 | 11 | 14 | 8 | 18 | 13 | 13 | 12 | 13 | 14 | 11 | 11 | 8 | 6 | 6 | 6 | 5 |
Research and Development (R&D) Expenses |
Loading...
|
M | 32 | 33 | 35 | 30 | 28 | 29 | 25 | 26 | 30 | 26 | 29 | 30 | 29 | 24 | 22 | 22 | 21 | 24 | 24 | 23 | 23 | 24 | 23 |
Other Operating Expenses |
Loading...
|
M | 6 | 7 | 7 | 6 | 11 | 7 | 11 | 12 | 12 | 14 | 16 | 14 | 13 | 12 | 16 | 16 | 14 | 19 | 19 | 21 | 17 | 16 | 15 |
Costs and Expenses |
Loading...
|
M | 33 | 26 | 30 | 27 | 33 | 29 | 23 | 24 | 31 | 18 | 37 | 32 | 28 | 21 | 21 | 21 | 14 | 20 | 17 | 17 | 17 | 18 | 17 |
Operating Income |
Loading...
|
M | -8 | 59 | 4 | -9 | -15 | 7 | -13 | 16 | 6 | 23 | 11 | 15 | 17 | 20 | 14 | -5 | 12 | -2 | 4 | 3 | 0 | 3 | 11 |
Interest Expense |
Loading...
|
M | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 6 | 7 | 7 | 7 | 0 | 0 | - | - |
Non-operating Income/Expense |
Loading...
|
M | -259 | 1 | -2 | -3 | -7 | -8 | -220 | -4 | -3 | -5 | -2 | -2 | 3 | -2 | -7 | -24 | -3 | -8 | -7 | -10 | -4 | -3 | -3 |
EBT |
Loading...
|
M | -266 | 58 | 0 | -13 | -22 | -1 | -233 | 12 | 3 | 19 | 8 | 12 | 17 | 14 | 7 | -31 | 6 | -9 | 4 | 3 | 0 | 3 | 11 |
Income Tax Provision |
Loading...
|
M | 12 | 34 | 12 | 3 | 4 | 1 | -3 | 111 | 3 | 0 | 0 | 6 | 6 | -7 | 1 | -2 | -7 | 3 | -90 | 1 | 0 | 1 | 2 |
Income after Tax |
Loading...
|
M | -278 | 24 | -12 | -16 | -26 | -2 | -230 | -99 | 0 | 19 | 8 | 6 | 11 | 22 | 7 | -28 | 12 | -12 | 94 | 2 | 0 | 2 | 9 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Net Income |
Loading...
|
M | - | - | - | -16 | -26 | -2 | -230 | -99 | 0 | 19 | 8 | 6 | 11 | 22 | 7 | -28 | 12 | -12 | 96 | 2 | 0 | 0 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 41,724,000.00 | 49,255,000.00 | 40,357,000.00 | 40,324,000.00 | 40,219,000.00 | 39,962,000.00 | 39,407,000.00 | 39,313,000.00 | 39,189,000.00 | 44,370,000.00 | 39,748,000.00 | 39,296,000.00 | 39,177,000.00 | 43,363,000.00 | 39,041,000.00 | 36,509,000.00 | 37,392,000.00 | 35,995,000.00 | 36,391,445.00 | 36,385,336.00 | 36,385,336.00 | 36,385,336.00 | 36,385,336.00 |
EBITDA |
Loading...
|
M | -5 | 65 | 7 | -5 | -8 | 12 | -11 | 22 | 13 | 35 | 16 | 24 | 29 | 26 | 23 | -14 | 23 | 13 | 22 | 20 | 12 | 14 | 25 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 7 | 5 | 3 | 6 | 7 | 7 | 3 | 7 | 7 | 8 | 7 | 8 | 8 | 7 | 3 | 7 | 7 | 7 | 8 |
EBIT |
Loading...
|
M | -8 | 62 | 4 | -8 | -15 | 7 | -13 | 16 | 6 | 28 | 13 | 17 | 21 | 18 | 16 | -22 | 15 | 6 | 19 | 13 | 5 | 6 | 17 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -4.37 | 59.01 | 3,438.73 | -22.40 | -16.56 | -137.67 | 1.14 | 946.48 | 116.03 | 1.55 | -6.52 | 51.12 | 35.77 | -51.80 | 9.02 | 8.06 | -116.29 | -34.27 | -2,053.85 | 43.11 | -4.61 | 19.26 | 20.05 |
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 | - |
Gross Profit Margin |
Loading...
|
% | 68.39 | 80.96 | 71.49 | 66.04 | 63.43 | 68.70 | 58.06 | 72.76 | 71.83 | 74.34 | 75.40 | 75.38 | 73.42 | 71.69 | 71.85 | 63.10 | 66.78 | 66.52 | 67.15 | 69.48 | 65.23 | 66.60 | 70.48 |
Operating Income Margin |
Loading...
|
% | -11.41 | 42.35 | 4.82 | -13.79 | -21.79 | 8.12 | -22.76 | 17.72 | 7.28 | 24.29 | 10.97 | 15.44 | 17.58 | 21.35 | 15.53 | -6.28 | 13.88 | -2.71 | 5.03 | 4.20 | 0.24 | 3.88 | 14.25 |
Net Income Margin |
Loading...
|
% | - | - | - | -26.69 | -38.15 | -2.58 | -395.79 | -111.48 | -0.55 | 20.17 | 8.15 | 5.99 | 11.31 | 22.79 | 7.50 | -37.67 | 14.45 | -15.18 | 116.12 | 2.28 | 0.65 | 0.09 | - |
EBITDA Ratio |
Loading...
|
% | -7.43 | 46.86 | 8.92 | -8.16 | -11.17 | 14.11 | -18.12 | 24.73 | 15.26 | 36.95 | 16.74 | 25.05 | 29.10 | 27.09 | 25.35 | -18.81 | 26.54 | 16.72 | 26.80 | 25.93 | 17.31 | 18.63 | 33.01 |
EBIT Ratio |
Loading...
|
% | -11.41 | 44.92 | 5.35 | -13.22 | -21.79 | 8.12 | -22.76 | 17.72 | 7.28 | 29.32 | 13.50 | 17.48 | 21.68 | 19.06 | 17.27 | -29.14 | 17.74 | 7.22 | 23.01 | 16.98 | 7.03 | 8.49 | 22.83 |
EBT Ratio |
Loading...
|
% | -392.67 | 42.07 | 0.43 | -21.80 | -32.73 | -1.09 | -400.37 | 13.17 | 3.44 | 20.48 | 7.65 | 12.25 | 17.61 | 15.01 | 8.24 | -40.97 | 6.68 | -11.31 | 5.31 | 4.01 | 0.62 | 3.85 | 14.31 |
StockViz Staff
September 16, 2024
Any question? Send us an email