Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 7,360 | 7,254 | 5,991 | 4,815 | 4,667 |
Cost of Revenue |
Loading...
|
M | -1,556 | 5,969 | - | - | - |
Gross Profit |
Loading...
|
M | 8,916 | 1,285 | 5,991 | 4,815 | 4,667 |
Operating Expenses |
Loading...
|
M | 6,552 | -2,550 | 4,402 | 3,843 | 3,008 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 2,831 | 2,468 | 2,386 | 1,724 | 1,688 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 1,671 | -5,878 | - | - | - |
Operating Income |
Loading...
|
M | 2,364 | 3,835 | 1,589 | 972 | 1,659 |
Interest Expense |
Loading...
|
M | 3,477 | 696 | 89 | 423 | 988 |
Non-operating Income/Expense |
Loading...
|
M | 20 | -1,071 | 2 | 972 | -988 |
EBT |
Loading...
|
M | 2,384 | 2,764 | 1,591 | 972 | 1,659 |
Income Tax Provision |
Loading...
|
M | 413 | 515 | 294 | 155 | 248 |
Income after Tax |
Loading...
|
M | 1,971 | 2,249 | 1,297 | 817 | 1,411 |
Non-Controlling Interest |
Loading...
|
M | - | 124 | 144 | 100 | 74 |
Net Income |
Loading...
|
M | - | 2,125 | 1,153 | 717 | 1,337 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 1,468,016,000.00 | 1,465,220,000.00 | 1,286,733,000.00 | 1,032,683,000.00 | 1,056,079,000.00 |
EBITDA |
Loading...
|
M | 2,364 | 3,933 | 1,678 | 1,013 | 1,708 |
Depreciation and Amortization |
Loading...
|
M | 798 | 98 | 89 | 41 | 49 |
EBIT |
Loading...
|
M | 1,566 | 3,835 | 1,589 | 972 | 1,659 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 17.32 | 18.63 | 18.48 | 15.95 | 14.95 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 121.14 | 17.71 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 32.12 | 52.87 | 26.52 | 20.19 | 35.55 |
Net Income Margin |
Loading...
|
% | - | 29.29 | 19.25 | 14.89 | 28.65 |
EBITDA Ratio |
Loading...
|
% | 32.12 | 54.22 | 28.01 | 21.04 | 36.60 |
EBIT Ratio |
Loading...
|
% | 21.28 | 52.87 | 26.52 | 20.19 | 35.55 |
EBT Ratio |
Loading...
|
% | 32.39 | 38.10 | 26.56 | 20.19 | 35.55 |
StockViz Staff
September 20, 2024
Any question? Send us an email