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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 14 | 15 | 12 | 42 | 13 | 10 | 24 | 11 | 7 | 6 | 5 | 7 | 14 | 17 | 27 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Cost of Revenue |
Loading...
|
M | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | - | - | - | - | -65 | 23 | 23 | 18 | 19 | 16 | 18 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 |
Gross Profit |
Loading...
|
M | 13 | 14 | 9 | 41 | 11 | 9 | 22 | 10 | 6 | 5 | 4 | 6 | 14 | 17 | 27 | 2 | - | 65 | -23 | -23 | -18 | -19 | -16 | -18 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 |
Operating Expenses |
Loading...
|
M | 22 | 23 | 26 | 29 | 37 | 40 | 44 | 47 | 53 | 43 | 45 | 44 | 40 | 41 | 36 | 33 | - | 101 | 11 | 9 | 8 | 7 | 5 | 3 | 3 | 17 | 16 | 15 | 12 | 10 | 7 | 7 | 6 | 3 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 15 | 15 | 17 | 19 | 23 | 25 | 26 | 27 | 27 | 24 | 24 | 25 | 23 | 24 | 18 | 14 | 11 | 12 | 11 | 9 | 8 | 7 | 5 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 3 |
Research and Development (R&D) Expenses |
Loading...
|
M | 7 | 7 | 9 | 12 | 15 | 17 | 20 | 21 | 26 | 20 | 21 | 19 | 17 | 16 | 18 | 19 | 20 | 24 | 23 | 23 | 18 | 19 | 16 | 18 | 17 | 15 | 14 | 14 | 11 | 9 | 6 | 6 | 4 | 13 |
Other Operating Expenses |
Loading...
|
M | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 65 | -23 | -23 | -18 | -19 | -16 | -18 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
Costs and Expenses |
Loading...
|
M | 21 | 21 | 26 | 28 | 36 | 39 | 43 | 46 | 52 | 43 | 45 | 43 | 39 | - | - | - | - | 101 | 11 | 9 | 8 | 7 | 5 | 3 | 3 | 17 | 16 | 15 | 12 | 10 | 7 | 7 | 6 | 0 |
Operating Income |
Loading...
|
M | -9 | -9 | -16 | 12 | -26 | -31 | -22 | -37 | -47 | -38 | -41 | -38 | -26 | -24 | -10 | -31 | -32 | -37 | -34 | -33 | -26 | -26 | -21 | -22 | -21 | -17 | -16 | -15 | -12 | -10 | -7 | -7 | -6 | -15 |
Interest Expense |
Loading...
|
M | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -1 | -1 | -1 | 1 | -2 | -2 | -3 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
EBT |
Loading...
|
M | -10 | -10 | -17 | 10 | -28 | -33 | -24 | -39 | -49 | -40 | -42 | -39 | -26 | -25 | -11 | -31 | -31 | -35 | -32 | -31 | -24 | -24 | -20 | -21 | -20 | -17 | -16 | -15 | -12 | -10 | -7 | -7 | -6 | -20 |
Income Tax Provision |
Loading...
|
M | - | 1 | 1 | 1 | 5 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | - | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | - | -11 | -18 | 9 | -33 | -34 | -25 | -42 | -52 | -40 | -42 | -39 | -26 | -25 | -12 | -31 | - | -35 | - | - | -24 | -24 | -20 | -21 | -20 | -17 | -16 | -15 | -12 | -10 | -7 | -7 | -6 | -20 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 1 |
Net Income |
Loading...
|
M | - | - | - | 9 | -28 | -34 | -25 | -39 | -49 | -40 | -42 | -39 | -26 | -25 | -12 | -31 | -31 | -35 | -32 | -31 | -24 | -24 | -20 | -21 | -20 | -45 | -16 | -15 | -17 | -35 | 0 | 0 | 0 | -22 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 52,171,684.00 | 51,838,834.00 | 51,777,731.00 | 61,040,507.00 | 51,647,934.00 | 43,626,113.00 | 42,799,342.00 | 42,707,703.00 | 42,687,201.00 | 42,544,321.00 | 42,383,573.00 | 42,119,850.00 | 40,700,827.00 | 38,053,609.00 | 38,009,204.00 | 37,786,208.00 | 37,659,722.00 | 37,586,218.00 | 37,540,380.00 | 37,470,926.00 | 37,396,980.00 | 37,203,233.00 | 33,829,437.00 | 32,781,921.00 | 29,360,470.00 | 29,360,470.00 | 28,318,656.00 | 14,208,115.00 | 26,663,834.00 | 20,429,389.00 | 20,429,389.00 | 20,429,389.00 | 20,429,389.00 | - |
EBITDA |
Loading...
|
M | -9 | -9 | -16 | 13 | -25 | -30 | -21 | -37 | -47 | -38 | -41 | -38 | -25 | -24 | -10 | -31 | -32 | -37 | -34 | -33 | -26 | -26 | -21 | -22 | -21 | -17 | -16 | -15 | -12 | -10 | -7 | -7 | -6 | - |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 1 | 1 | 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 | - |
EBIT |
Loading...
|
M | -9 | -9 | -16 | 13 | -26 | -31 | -22 | -37 | -47 | -38 | -41 | -38 | -26 | -24 | -10 | -31 | -32 | -37 | -34 | -33 | -26 | -26 | -21 | -22 | -21 | -17 | -16 | -15 | -12 | -10 | -7 | -7 | -6 | -15 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | - | -9.04 | -5.23 | 13.06 | -17.89 | -1.45 | -5.07 | -6.30 | -4.90 | -0.62 | -0.76 | -0.56 | -0.52 | -1.93 | -8.67 | -0.16 | - | 0.40 | - | - | 0.27 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.33 | -0.61 | 0.00 | 0.00 | -0.33 | 0.00 |
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 | 0 | 0 | 0 | - |
Gross Profit Margin |
Loading...
|
% | 92.55 | 91.56 | 74.99 | 96.69 | 88.73 | 90.32 | 95.29 | 90.77 | 90.31 | 93.55 | 87.83 | 87.76 | 98.29 | 100.00 | 100.00 | 100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,338.70 |
Operating Income Margin |
Loading...
|
% | -62.50 | -60.03 | -133.07 | 27.17 | -198.87 | -301.34 | -91.40 | -349.59 | -677.79 | -648.48 | -846.93 | -578.32 | -179.60 | -145.58 | -36.64 | -1,440.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,954.79 |
Net Income Margin |
Loading...
|
% | - | - | - | 20.55 | -213.15 | -328.28 | -107.19 | -373.08 | -712.72 | -690.48 | -874.19 | -596.94 | -185.98 | -153.19 | -43.89 | -1,458.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -4,155.17 |
EBITDA Ratio |
Loading...
|
% | -61.67 | -59.20 | -133.07 | 30.33 | -189.29 | -293.02 | -89.71 | -349.00 | -678.24 | -650.72 | -845.94 | -577.79 | -178.90 | -145.73 | -37.00 | -1,438.64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Ratio |
Loading...
|
% | -62.50 | -60.03 | -134.11 | 30.02 | -198.87 | -301.34 | -91.40 | -349.59 | -677.79 | -652.69 | -848.35 | -579.57 | -179.74 | -146.45 | -37.54 | -1,446.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,954.79 |
EBT Ratio |
Loading...
|
% | -70.59 | -67.07 | -140.64 | 23.63 | -213.15 | -323.59 | -102.02 | -373.08 | -712.72 | -686.23 | -867.58 | -593.61 | -185.00 | -150.30 | -40.39 | -1,458.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3,881.80 |
StockViz Staff
September 19, 2024
Any question? Send us an email