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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 184 | 188 | 164 | 161 | 137 | 118 | 112 | 101 | 76 | 76 | 69 | 59 | 40 | 35 | 31 | 21 | 18 |
Cost of Revenue |
Loading...
|
M | 121 | 118 | 89 | 90 | 75 | 63 | 58 | 52 | 37 | 37 | 34 | 25 | 17 | 14 | 14 | 9 | 7 |
Gross Profit |
Loading...
|
M | 63 | 70 | 75 | 71 | 62 | 55 | 54 | 50 | 39 | 39 | 34 | 34 | 23 | 21 | 17 | 12 | 11 |
Operating Expenses |
Loading...
|
M | 36 | 29 | 23 | 23 | 22 | 23 | 17 | 15 | 14 | 14 | 13 | 15 | 4 | 8 | 8 | 4 | 10 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 29 | 17 | 17 | 17 | 20 | 21 | 14 | 11 | 10 | 10 | 10 | 13 | 5 | 6 | 3 | 3 | 9 |
Research and Development (R&D) Expenses |
Loading...
|
M | 5 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Other Operating Expenses |
Loading...
|
M | 2 | 8 | 2 | 3 | 0 | 0 | 1 | 1 | 4 | 4 | 1 | 1 | -1 | 2 | 4 | 1 | 0 |
Costs and Expenses |
Loading...
|
M | 36 | -89 | -64 | -67 | 22 | 23 | 17 | 15 | -23 | -23 | -21 | -10 | -10 | -9 | -6 | -5 | 4 |
Operating Income |
Loading...
|
M | 27 | 41 | 52 | 48 | 39 | 32 | 37 | 35 | 25 | 25 | 22 | 19 | 19 | 12 | 9 | 8 | 1 |
Interest Expense |
Loading...
|
M | 18 | 59 | 43 | 11 | 6 | 9 | 9 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -2 | 73 | -1 | -2 | -1 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -3 | 0 | 0 | 1 |
EBT |
Loading...
|
M | 25 | 36 | 49 | 54 | 40 | 23 | 35 | 35 | 26 | 26 | 22 | 19 | 18 | 13 | 10 | 8 | 1 |
Income Tax Provision |
Loading...
|
M | - | 7 | 9 | 9 | 4 | 4 | 2 | 4 | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 0 | 1 |
Income after Tax |
Loading...
|
M | - | 28 | 40 | 45 | 36 | 19 | 32 | 31 | 24 | 24 | 20 | 18 | 17 | 12 | 9 | 7 | 1 |
Non-Controlling Interest |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | - | 40 | 45 | 35 | 19 | 32 | 31 | 26 | 24 | 20 | 18 | 17 | - | 9 | 7 | 1 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 288,999,736.00 | 295,665,276.00 | 289,557,906.00 | 289,247,206.00 | 293,796,128.00 | 313,248,534.00 | 313,165,357.00 | 312,992,943.00 | 313,189,120.00 | 313,189,120.00 | 313,204,997.00 | 308,586,186.00 | 292,915,765.00 | 292,915,765.00 | 292,915,765.00 | 292,915,765.00 | 292,915,765.00 |
EBITDA |
Loading...
|
M | - | -87 | 93 | 68 | 48 | 32 | 46 | 42 | 27 | 27 | 24 | 20 | 16 | 16 | 10 | 8 | 1 |
Depreciation and Amortization |
Loading...
|
M | - | 4 | 3 | 3 | 11 | 11 | 2 | 7 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 0 |
EBIT |
Loading...
|
M | - | -90 | 90 | 65 | 27 | 27 | 44 | 35 | 25 | 25 | 22 | 19 | 16 | 15 | 10 | 8 | 1 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | - | 20.79 | 18.06 | 16.38 | 9.90 | 16.89 | 6.61 | 11.90 | 8.24 | 8.24 | 11.51 | 8.27 | 7.53 | 7.94 | 9.76 | 6.09 | 59.66 |
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 |
Gross Profit Margin |
Loading...
|
% | 34.14 | 37.08 | 45.47 | 43.91 | 45.04 | 46.53 | 48.16 | 49.06 | 51.07 | 51.07 | 50.18 | 57.31 | 57.80 | 59.65 | 54.72 | 55.81 | 61.14 |
Operating Income Margin |
Loading...
|
% | 14.49 | 21.81 | 31.44 | 29.64 | 28.71 | 27.14 | 33.26 | 34.68 | 32.21 | 32.21 | 31.42 | 32.09 | 46.66 | 35.94 | 30.28 | 37.91 | 7.35 |
Net Income Margin |
Loading...
|
% | - | - | 24.59 | 27.74 | 25.82 | 16.34 | 29.02 | 30.22 | 34.48 | 30.93 | 28.64 | 30.03 | 42.03 | - | 27.95 | 35.90 | 3.08 |
EBITDA Ratio |
Loading...
|
% | - | -46.03 | 56.67 | 42.10 | 34.85 | 27.11 | 41.14 | 41.52 | 35.20 | 35.20 | 34.56 | 34.75 | 40.84 | 45.42 | 33.69 | 38.65 | 3.56 |
EBIT Ratio |
Loading...
|
% | - | -47.95 | 54.69 | 40.32 | 19.30 | 22.38 | 39.37 | 34.68 | 33.22 | 33.22 | 32.55 | 32.47 | 39.56 | 44.71 | 31.16 | 37.91 | 2.86 |
EBT Ratio |
Loading...
|
% | 13.46 | 19.13 | 30.05 | 33.24 | 28.94 | 19.67 | 30.95 | 34.47 | 33.65 | 33.65 | 32.38 | 32.74 | 45.47 | 36.36 | 30.97 | 38.23 | 7.62 |
StockViz Staff
September 16, 2024
Any question? Send us an email