Income Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,797 | 1,892 | 1,970 | 2,054 | 2,302 | 2,458 | 2,885 | 2,885 | 2,689 | 2,154 | 1,735 | 1,378 | 1,130 | 917 | 1,135 | 900 | 900 | 739 | 620 | 544 | 466 | 396 | 413 | 404 | 206 | 104 | 65 | 69 | 58 | 15 |
Cost of Revenue |
Loading...
|
M | 1,400 | 1,464 | 1,479 | 1,588 | 1,857 | 1,942 | 2,271 | 2,271 | 2,070 | 1,586 | 1,260 | 996 | 811 | 666 | 876 | 639 | 639 | 525 | 449 | 384 | 323 | 292 | 235 | 222 | 122 | 62 | 41 | 41 | 36 | 10 |
Gross Profit |
Loading...
|
M | 396 | 427 | 492 | 466 | 445 | 515 | 614 | 614 | 619 | 567 | 475 | 382 | 319 | 251 | 259 | 261 | 261 | 213 | 171 | 160 | 143 | 104 | 178 | 182 | 84 | 43 | 25 | 28 | 22 | 5 |
Operating Expenses |
Loading...
|
M | 482 | 323 | 298 | 262 | 392 | 409 | 464 | 323 | 381 | 339 | 301 | 231 | 213 | 185 | 215 | 177 | 177 | 148 | 133 | 114 | 97 | 92 | 139 | 176 | 59 | 32 | 21 | 22 | 16 | 4 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 289 | 301 | 299 | 324 | 375 | 349 | 304 | 304 | 349 | 311 | 275 | 238 | 213 | 173 | 215 | 177 | 177 | 148 | 128 | 114 | 97 | 88 | 132 | 164 | 54 | 30 | 20 | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 6 | 9 | 10 | 12 | - | 10 | 10 | 11 | 10 | 10 | 8 | 4 | 4 | 1 | 1 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 186 | 13 | -12 | -74 | - | 51 | 150 | 8 | 22 | 18 | 18 | -11 | -4 | 10 | -1 | -2 | -2 | -1 | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,101 | -1,153 | -1,171 | -1,252 | -1,467 | -1,575 | -1,949 | -1,949 | -1,698 | -1,260 | -973 | -758 | -598 | -493 | -661 | -462 | -462 | -377 | -316 | -269 | -226 | -200 | -96 | -46 | -63 | -29 | -20 | -19 | -20 | -6 |
Operating Income |
Loading...
|
M | -86 | 105 | 194 | 203 | 53 | 106 | 150 | 291 | 238 | 228 | 174 | 152 | 107 | 67 | 44 | 84 | 84 | 65 | 38 | 46 | 46 | 12 | 39 | 6 | 25 | 10 | 4 | 6 | 6 | 0 |
Interest Expense |
Loading...
|
M | 46 | 13 | 9 | 18 | 36 | 27 | 25 | 0 | 22 | 20 | 20 | 17 | 13 | 12 | 8 | 7 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -181 | -1 | -85 | -170 | -105 | -40 | -148 | -148 | -9 | -13 | -14 | 7 | 0 | -9 | -53 | -7 | - | -6 | -5 | -2 | 0 | -9 | 2 | -7 | -5 | -2 | -2 | -2 | -1 | -1 |
EBT |
Loading...
|
M | -130 | 103 | 109 | 34 | -52 | 81 | 118 | 118 | 215 | 208 | 154 | 134 | 94 | 58 | -17 | 77 | 77 | 60 | 35 | 43 | 44 | 5 | 41 | -8 | 19 | 8 | 2 | 4 | 4 | 0 |
Income Tax Provision |
Loading...
|
M | -14 | 23 | 41 | 6 | -3 | -1 | 71 | 71 | 48 | 70 | 34 | 41 | 37 | 29 | 8 | 30 | 30 | 22 | 13 | 16 | 17 | 2 | 17 | 4 | 8 | 3 | 1 | 2 | 2 | 0 |
Income after Tax |
Loading...
|
M | -115 | 81 | 68 | 28 | -49 | 82 | 47 | 47 | 167 | 137 | 119 | 93 | 57 | 29 | -25 | 47 | 47 | 37 | 22 | 27 | 27 | 3 | 24 | -11 | 11 | 5 | 1 | 2 | 2 | -1 |
Non-Controlling Interest |
Loading...
|
M | 1 | 3 | -11 | 106 | 134 | 72 | 0 | 0 | 0 | -2 | 0 | 14 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | -117 | 78 | 77 | -80 | -183 | 10 | 67 | 47 | 168 | 140 | 120 | 79 | 55 | 29 | - | 41 | 47 | 37 | 22 | 27 | 27 | 3 | 24 | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 89,396,000.00 | 93,345,000.00 | 101,322,000.00 | 103,618,000.00 | 104,076,000.00 | 104,477,000.00 | 104,183,000.00 | 104,183,000.00 | 103,421,000.00 | 100,006,000.00 | 95,144,000.00 | 91,694,000.00 | 89,074,000.00 | 83,028,000.00 | 80,966,000.00 | 82,216,000.00 | 82,216,000.00 | 77,824,000.00 | 74,033,846.00 | 77,165,714.00 | 77,442,254.00 | 69,488,000.00 | 69,088,000.00 | 56,055,738.00 | 53,272,000.00 | 23,786,000.00 | 18,333,333.00 | 17,500,000.00 | 17,142,857.00 | 3,703,704.00 |
EBITDA |
Loading...
|
M | 150 | 175 | 243 | 256 | 110 | 169 | 350 | 310 | 270 | 256 | 200 | 145 | 107 | 77 | 97 | 100 | 100 | 78 | 57 | 56 | 54 | 29 | 50 | 25 | 30 | 12 | 5 | 7 | 7 | 1 |
Depreciation and Amortization |
Loading...
|
M | 51 | 70 | 50 | 52 | 57 | 18 | 66 | 19 | 23 | 16 | 12 | 30 | 24 | 19 | 21 | 16 | 16 | 13 | 14 | 10 | 9 | 8 | 13 | 12 | 5 | 2 | 1 | 1 | 1 | 0 |
EBIT |
Loading...
|
M | 99 | 105 | 194 | 203 | 53 | 151 | 285 | 291 | 247 | 240 | 188 | 114 | 83 | 58 | 75 | 84 | 84 | 65 | 43 | 46 | 45 | 21 | 38 | 13 | 25 | 10 | 4 | 6 | 6 | 0 |
Income from Discontinued Operations |
Loading...
|
M | - | - | 11 | -106 | -133 | -73 | 2 | 20 | 20 | -2 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 10.94 | 21.95 | 37.77 | 18.34 | 5.19 | -1.09 | 59.90 | 59.90 | 22.24 | 33.77 | 22.31 | 30.66 | 39.51 | 50.33 | -49.67 | 38.41 | 38.41 | 37.77 | 36.63 | 37.75 | 37.75 | 38.14 | 42.00 | -51.98 | 43.30 | 41.77 | 42.11 | 43.24 | 42.86 | -66.67 |
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 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 22.06 | 22.59 | 24.95 | 22.68 | 19.34 | 20.97 | 21.28 | 21.28 | 23.01 | 26.34 | 27.37 | 27.75 | 28.27 | 27.38 | 22.81 | 29.03 | 29.03 | 28.89 | 27.58 | 29.46 | 30.66 | 26.28 | 43.17 | 44.99 | 40.78 | 40.75 | 37.61 | 40.38 | 37.69 | 31.33 |
Operating Income Margin |
Loading...
|
% | -4.77 | 5.53 | 9.83 | 9.91 | 2.32 | 4.31 | 5.21 | 10.10 | 8.84 | 10.57 | 10.05 | 10.99 | 9.46 | 7.27 | 3.87 | 9.33 | 9.33 | 8.87 | 6.16 | 8.43 | 9.80 | 3.09 | 9.55 | 1.49 | 12.04 | 9.68 | 5.35 | 8.02 | 9.47 | 2.00 |
Net Income Margin |
Loading...
|
% | -6.49 | 4.12 | 3.93 | -3.91 | -7.96 | 0.39 | 2.34 | 1.64 | 6.24 | 6.49 | 6.91 | 5.75 | 4.86 | 3.12 | - | 4.58 | 5.27 | 5.02 | 3.53 | 4.96 | 5.89 | 0.75 | 5.71 | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 8.34 | 9.24 | 12.35 | 12.44 | 4.79 | 6.87 | 12.14 | 10.76 | 10.05 | 11.88 | 11.54 | 10.51 | 9.48 | 8.36 | 8.51 | 11.07 | 11.07 | 10.56 | 9.14 | 10.23 | 11.56 | 7.44 | 12.22 | 6.09 | 14.37 | 11.60 | 7.49 | 9.91 | 11.36 | 4.67 |
EBIT Ratio |
Loading...
|
% | 5.51 | 5.53 | 9.83 | 9.91 | 2.32 | 6.13 | 9.87 | 10.10 | 9.17 | 11.16 | 10.83 | 8.30 | 7.35 | 6.31 | 6.63 | 9.33 | 9.33 | 8.87 | 6.91 | 8.43 | 9.71 | 5.33 | 9.12 | 3.18 | 12.04 | 9.68 | 5.35 | 8.02 | 9.47 | 2.00 |
EBT Ratio |
Loading...
|
% | -7.21 | 5.47 | 5.52 | 1.65 | -2.26 | 3.30 | 4.10 | 4.10 | 8.01 | 9.64 | 8.87 | 9.74 | 8.36 | 6.28 | -1.45 | 8.56 | 8.56 | 8.06 | 5.57 | 7.97 | 9.47 | 1.21 | 9.85 | -1.86 | 9.42 | 7.57 | 2.91 | 5.39 | 7.23 | -2.00 |
StockViz Staff
September 20, 2024
Any question? Send us an email