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 | 170 | 169 | 175 | 170 | 161 | 162 | 158 | 157 | 144 | 136 | 129 | 121 | 105 | 92 | 89 | 79 | 77 |
Cost of Revenue |
Loading...
|
M | 80 | 82 | 61 | 58 | 56 | 54 | 58 | 55 | 51 | 43 | 43 | 41 | 36 | 29 | 29 | 29 | 28 |
Gross Profit |
Loading...
|
M | 90 | 88 | 113 | 112 | 105 | 108 | 100 | 102 | 93 | 93 | 86 | 80 | 69 | 63 | 60 | 50 | 49 |
Operating Expenses |
Loading...
|
M | 68 | 73 | 107 | 110 | 110 | 112 | 108 | 108 | 106 | 99 | 90 | 91 | 76 | 74 | 56 | 55 | 60 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 34 | 31 | 32 | 35 | 35 | 36 | 32 | 33 | 31 | 31 | 26 | 32 | 22 | 31 | 17 | 19 | 21 |
Research and Development (R&D) Expenses |
Loading...
|
M | 20 | 19 | 19 | 18 | 19 | 18 | 19 | 17 | 18 | 14 | 13 | 12 | 10 | 8 | 8 | 6 | 8 |
Other Operating Expenses |
Loading...
|
M | 14 | 23 | 56 | 57 | 57 | 58 | 57 | 57 | 58 | 54 | 51 | 47 | 43 | 35 | 31 | 30 | 30 |
Costs and Expenses |
Loading...
|
M | -11 | -8 | 46 | 52 | 55 | 58 | 50 | 53 | 56 | 56 | 47 | 50 | 40 | 46 | 26 | 26 | 32 |
Operating Income |
Loading...
|
M | 22 | 15 | 6 | 2 | -5 | -4 | -7 | -6 | -14 | -6 | -4 | -11 | -7 | -11 | 4 | -5 | -10 |
Interest Expense |
Loading...
|
M | 6 | 20 | 7 | 5 | 15 | 13 | 9 | 7 | 5 | 5 | 5 | 13 | 13 | 11 | 10 | 10 | 11 |
Non-operating Income/Expense |
Loading...
|
M | -32 | -35 | -7 | -5 | -15 | -13 | -9 | -7 | -5 | 5 | -29 | -13 | -13 | -11 | -10 | -10 | -11 |
EBT |
Loading...
|
M | -10 | -20 | 0 | -3 | -20 | -17 | -16 | -13 | -19 | -11 | -38 | -24 | -20 | -22 | -6 | -15 | -21 |
Income Tax Provision |
Loading...
|
M | 6 | 3 | 0 | -2 | 0 | 1 | 0 | 0 | -6 | -6 | -1 | 0 | -4 | -1 | -1 | -1 | -1 |
Income after Tax |
Loading...
|
M | -16 | -23 | -1 | -1 | -21 | -18 | -16 | -13 | -13 | -5 | -37 | -24 | -16 | -21 | -5 | -14 | -20 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | - | 14 | 13 | - |
Net Income |
Loading...
|
M | - | - | - | -1 | -21 | -18 | -16 | -13 | -13 | -5 | -37 | -24 | -31 | - | -19 | -27 | -33 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 186,635,095.00 | 188,638,631.00 | 188,805,421.00 | 188,277,209.00 | 190,042,673.00 | 192,903,016.00 | 194,542,764.00 | 195,650,334.00 | 195,432,404.00 | 195,362,351.00 | 187,994,437.00 | 192,483,634.00 | 192,483,634.00 | 195,461,004.00 | 43,732,225.00 | 43,732,225.00 | 192,372,862.00 |
EBITDA |
Loading...
|
M | 45 | 41 | 32 | 28 | 21 | 25 | 20 | 21 | 14 | 22 | 22 | 13 | 17 | 11 | 23 | 15 | 6 |
Depreciation and Amortization |
Loading...
|
M | 23 | 26 | 26 | 26 | 26 | 28 | 28 | 28 | 27 | 28 | 26 | 24 | 24 | 22 | 19 | 19 | 17 |
EBIT |
Loading...
|
M | 22 | 15 | 6 | 2 | -5 | -4 | -7 | -6 | -14 | -6 | -4 | -11 | -7 | -11 | 4 | -5 | -10 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -56.95 | -15.79 | -64.61 | 69.92 | -1.46 | -7.72 | 1.80 | -0.59 | 30.12 | 55.37 | 2.69 | -1.53 | 18.07 | 4.04 | 9.54 | 6.66 | 5.67 |
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 |
Gross Profit Margin |
Loading...
|
% | 53.12 | 51.82 | 64.82 | 65.78 | 65.28 | 66.70 | 63.54 | 64.96 | 64.66 | 68.49 | 66.58 | 66.25 | 65.99 | 68.86 | 66.93 | 63.35 | 63.89 |
Operating Income Margin |
Loading...
|
% | 12.88 | 8.59 | 3.60 | 1.05 | -3.28 | -2.27 | -4.59 | -3.88 | -9.45 | -4.24 | -3.16 | -8.92 | -6.27 | -11.86 | 4.19 | -5.69 | -13.43 |
Net Income Margin |
Loading...
|
% | - | - | - | -0.53 | -12.89 | -10.98 | -10.03 | -8.19 | -9.27 | -3.49 | -28.71 | -20.10 | -29.65 | - | -21.46 | -33.76 | -42.85 |
EBITDA Ratio |
Loading...
|
% | 26.37 | 24.07 | 18.50 | 16.33 | 12.82 | 15.21 | 12.88 | 13.62 | 9.63 | 16.05 | 17.06 | 11.09 | 16.32 | 11.55 | 25.68 | 18.65 | 8.43 |
EBIT Ratio |
Loading...
|
% | 12.88 | 8.59 | 3.60 | 1.05 | -3.28 | -2.27 | -4.59 | -3.88 | -9.45 | -4.24 | -3.16 | -8.92 | -6.27 | -11.86 | 4.19 | -5.69 | -13.43 |
EBT Ratio |
Loading...
|
% | -6.11 | -11.89 | -0.21 | -1.75 | -12.71 | -10.20 | -10.21 | -8.14 | -13.27 | -7.81 | -29.51 | -19.80 | -18.61 | -23.70 | -6.75 | -18.48 | -27.39 |
StockViz Staff
September 19, 2024
Any question? Send us an email