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 | 84 | 83 | 78 | 89 | 57 | 51 | 47 | 28 | 24 | 31 | 42 | 64 | 60 | 45 | 29 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Cost of Revenue |
Loading...
|
M | 7 | 7 | 7 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 0 | - | -65 | -42 | -18 | 0 | 84 | 77 | 71 | 71 | 52 | 36 | 17 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 16 | 16 |
Gross Profit |
Loading...
|
M | 77 | 75 | 71 | 84 | 53 | 48 | 44 | 26 | 22 | 29 | 41 | 63 | 59 | 45 | 93 | 44 | 18 | 0 | -84 | -77 | -71 | -71 | -52 | -36 | -17 | 0 | 0 | 0 | 0 | 0 | -12 | -12 | -12 | -12 |
Operating Expenses |
Loading...
|
M | 100 | 115 | 132 | 151 | 168 | 184 | 187 | 188 | 185 | 172 | 170 | 160 | 149 | 110 | 170 | 145 | 121 | 129 | 35 | 29 | 23 | 19 | 29 | 40 | 52 | 61 | 54 | 45 | 37 | 30 | 23 | 17 | 9 | 3 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 66 | 74 | 83 | 92 | 100 | 104 | 104 | 103 | 101 | 97 | 97 | 91 | 80 | 68 | 56 | 49 | 44 | 40 | 35 | 29 | 23 | 19 | 14 | 11 | 9 | 7 | 6 | 5 | 4 | 5 | 7 | 6 | 5 | 3 |
Research and Development (R&D) Expenses |
Loading...
|
M | 36 | 44 | 53 | 64 | 72 | 83 | 87 | 88 | 86 | 76 | 73 | 70 | 69 | 73 | 81 | 86 | 91 | 89 | 84 | 77 | 71 | 71 | 67 | 65 | 60 | 54 | 48 | 40 | 32 | 25 | 29 | 23 | 17 | 13 |
Other Operating Expenses |
Loading...
|
M | -1 | -3 | -4 | -5 | -5 | -4 | -4 | -3 | -2 | -1 | 0 | 0 | 0 | 0 | 65 | 42 | 18 | 0 | -84 | -77 | -71 | -71 | -52 | -36 | -17 | 0 | 0 | 0 | 0 | 0 | -13 | -13 | -13 | -13 |
Costs and Expenses |
Loading...
|
M | 96 | 111 | 129 | 146 | 163 | 180 | 183 | 185 | 183 | 170 | 127 | 82 | 39 | - | 101 | 112 | 121 | 129 | 35 | 29 | 23 | 19 | 29 | 40 | 52 | 61 | 54 | 45 | 37 | 30 | 20 | 13 | 6 | 0 |
Operating Income |
Loading...
|
M | -23 | -40 | -61 | -67 | -115 | -136 | -143 | -162 | -164 | -142 | -129 | -98 | -90 | -96 | -109 | -133 | -135 | -129 | -119 | -105 | -94 | -89 | -80 | -76 | -69 | -61 | -54 | -45 | -37 | -30 | -35 | -29 | -21 | -15 |
Interest Expense |
Loading...
|
M | 9 | 6 | 7 | 12 | 11 | 10 | 9 | 8 | 6 | 5 | 3 | 3 | 3 | 2 | 1 | 0 | - | - | 2 | 2 | 2 | 4 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -3 | -3 | -4 | -6 | -9 | -10 | -8 | -5 | -3 | 0 | 0 | 0 | -1 | 0 | 1 | 3 | 5 | 7 | 7 | 7 | 6 | 4 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | -5 | -5 | -5 | -5 |
EBT |
Loading...
|
M | -27 | -45 | -68 | -75 | -124 | -146 | -152 | -171 | -170 | -147 | -133 | -101 | -93 | -98 | -108 | -130 | -130 | -122 | -111 | -99 | -89 | -85 | -78 | -74 | -68 | -60 | -54 | -44 | -37 | -30 | -40 | -34 | -26 | -20 |
Income Tax Provision |
Loading...
|
M | 3 | 8 | 8 | 8 | 9 | 7 | 6 | 5 | 3 | 1 | 1 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -20 | -53 | -76 | -83 | -133 | -152 | -159 | -176 | -174 | -148 | -134 | -103 | -95 | -68 | -78 | -67 | -35 | -59 | -48 | -68 | -89 | -85 | -78 | -74 | -68 | -60 | -54 | -45 | -37 | -30 | -40 | -34 | -26 | -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 | -8 | -7 | -3 | 9 | 9 | 9 | 4 | 1 | 1 | 1 | 1 |
Net Income |
Loading...
|
M | 9 | -19 | -53 | -78 | -126 | -148 | -154 | -171 | -171 | -148 | -134 | -103 | -95 | -99 | -109 | -130 | -130 | -122 | -111 | -99 | -89 | -85 | -106 | -102 | -97 | -93 | -83 | -67 | -52 | -35 | -22 | -22 | -22 | -22 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 54,207,189.00 | 54,076,251.50 | 52,023,071.25 | 49,778,474.00 | 45,195,273.00 | 42,955,089.75 | 42,684,641.75 | 42,580,699.50 | 42,433,736.25 | 41,937,142.75 | 40,814,464.75 | 39,720,872.50 | 38,637,462.00 | 37,877,185.75 | 37,760,338.00 | 37,643,132.00 | 37,564,311.50 | 37,498,626.00 | 37,402,879.75 | 36,475,144.00 | 35,302,892.75 | 33,293,765.25 | 31,333,074.50 | 29,955,379.25 | 25,311,927.75 | 24,637,768.75 | 22,404,998.50 | 20,432,681.75 | 21,988,000.25 | 20,429,389.00 | 20,429,389.00 | 20,429,389.00 | 20,429,389.00 | - |
EBITDA |
Loading...
|
M | -21 | -37 | -58 | -63 | -113 | -135 | -143 | -163 | -164 | -142 | -129 | -98 | -90 | -96 | -109 | -133 | -135 | -129 | -118 | -105 | -94 | -89 | -80 | -75 | -69 | -61 | -54 | -45 | -37 | -30 | -20 | -13 | -6 | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 2 | 2 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
EBIT |
Loading...
|
M | -22 | -38 | -60 | -65 | -115 | -136 | -143 | -163 | -164 | -143 | -129 | -98 | -91 | -97 | -109 | -133 | -135 | -129 | -119 | -105 | -95 | -89 | -80 | -76 | -69 | -61 | -54 | -45 | -37 | -30 | -35 | -29 | -21 | -15 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | -0.41 | -4.78 | -2.88 | -2.84 | -7.68 | -4.43 | -4.22 | -3.14 | -1.71 | -0.62 | -0.94 | -2.92 | -2.82 | -3.59 | -2.81 | 0.12 | 0.40 | 0.33 | 0.26 | 0.17 | 0.13 | 0.06 | 0.00 | 0.00 | 0.00 | -0.08 | -0.23 | -0.23 | -0.23 | -0.23 | -0.08 | -0.11 | -0.16 | 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 | 0 | 0 | 0 | - |
Gross Profit Margin |
Loading...
|
% | 88.95 | 87.99 | 87.68 | 92.76 | 91.28 | 91.67 | 92.48 | 90.61 | 89.86 | 91.86 | 93.47 | 96.51 | 99.57 | 100.00 | 100.00 | 100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,338.70 | -2,338.70 | -2,338.70 | -2,338.70 |
Operating Income Margin |
Loading...
|
% | -57.11 | -91.20 | -151.53 | -141.11 | -235.30 | -355.03 | -441.81 | -630.70 | -687.88 | -563.33 | -437.61 | -235.03 | -450.52 | -540.83 | -738.46 | -1,440.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,954.79 | -2,954.79 | -2,954.79 | -2,954.79 |
Net Income Margin |
Loading...
|
% | 20.55 | -96.30 | -173.63 | -157.02 | -255.43 | -380.32 | -470.87 | -662.62 | -718.58 | -586.89 | -452.57 | -245.00 | -460.37 | -551.83 | -751.15 | -1,458.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -4,155.17 | -4,155.17 | -4,155.17 | -4,155.17 |
EBITDA Ratio |
Loading...
|
% | -55.90 | -87.81 | -146.27 | -135.42 | -230.26 | -352.49 | -441.92 | -630.98 | -688.17 | -563.34 | -437.09 | -234.85 | -450.07 | -540.46 | -737.82 | -1,438.64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Ratio |
Loading...
|
% | -56.65 | -90.75 | -151.07 | -140.40 | -235.30 | -355.03 | -442.87 | -632.11 | -689.60 | -565.09 | -438.53 | -235.83 | -452.44 | -543.34 | -741.79 | -1,446.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2,954.79 | -2,954.79 | -2,954.79 | -2,954.79 |
EBT Ratio |
Loading...
|
% | -63.67 | -99.31 | -163.44 | -153.78 | -252.96 | -377.85 | -468.51 | -659.90 | -715.04 | -583.11 | -449.12 | -242.32 | -458.53 | -549.70 | -749.40 | -1,458.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3,881.80 | -3,881.80 | -3,881.80 | -3,881.80 |
StockViz Staff
September 19, 2024
Any question? Send us an email