Income Statement | Trend | Unit | 2024-02-29 | 2023-02-28 | 2022-02-28 | 2021-02-28 | 2020-02-29 | 2019-02-28 | 2018-02-28 | 2017-02-28 | 2016-02-29 | 2015-02-28 | 2014-02-28 | 2013-02-28 | 2012-02-29 | 2011-02-28 | 2010-02-28 | 2009-02-28 | 2008-02-29 | 2007-02-28 | 2006-02-28 | 2005-02-28 | 2004-02-29 | 2003-02-28 | 2002-02-28 | 2001-02-28 | 2000-02-29 | 1999-02-28 | 1998-02-28 | 1997-02-28 | 1996-02-29 | 1995-02-28 | 1994-02-28 | 1993-02-28 | 1992-02-29 | 1991-02-28 | 1990-02-28 | 1989-02-28 | 1988-02-29 | 1987-02-28 | 1986-02-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 2,005 | 2,073 | 2,223 | 2,099 | 1,707 | 1,564 | 1,490 | 1,537 | 1,546 | 1,445 | 1,317 | 1,288 | 1,182 | 777 | 648 | 623 | 653 | 635 | 590 | 582 | 475 | 459 | 451 | 361 | 300 | 295 | 248 | 213 | 167 | 138 | 123 | 132 | 120 | 117 | 119 | 97 | 68 | 52 | 41 |
Cost of Revenue |
Loading...
|
M | 1,075 | 1,173 | 1,270 | 1,171 | 973 | 923 | 868 | 862 | 910 | 846 | 800 | 770 | 703 | 428 | 368 | 367 | 371 | 356 | 323 | 307 | 258 | 248 | 239 | 212 | 179 | 170 | 149 | 130 | 100 | 84 | 76 | 79 | 71 | 68 | 67 | 53 | 34 | 25 | 21 |
Gross Profit |
Loading...
|
M | 930 | 899 | 953 | 927 | 734 | 641 | 622 | 675 | 636 | 600 | 517 | 518 | 478 | 349 | 279 | 255 | 282 | 279 | 267 | 275 | 217 | 211 | 212 | 149 | 121 | 124 | 99 | 83 | 67 | 54 | 47 | 53 | 50 | 49 | 52 | 45 | 34 | 28 | 20 |
Operating Expenses |
Loading...
|
M | 651 | 688 | 681 | 646 | 556 | 442 | 453 | 511 | 505 | 438 | 400 | 369 | 339 | 238 | 190 | 188 | 208 | 209 | 195 | 172 | 131 | 158 | 171 | 126 | 111 | 88 | 69 | 60 | 50 | 39 | 37 | 39 | 38 | 40 | 38 | 31 | 24 | 21 | 21 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 286 | 359 | 371 | 359 | 317 | 400 | 380 | 356 | 347 | 435 | 389 | 369 | 340 | 234 | 187 | 194 | 208 | 209 | 195 | 173 | 131 | 106 | 98 | 114 | 104 | 83 | 65 | 57 | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 57 | 48 | 37 | 31 | 18 | 13 | 14 | 12 | 12 | 7 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 308 | 280 | 272 | 256 | 222 | 29 | 60 | 143 | 147 | -4 | 11 | 0 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -424 | -513 | -590 | -534 | -461 | -485 | -432 | -363 | -410 | -417 | -413 | -401 | -364 | -192 | -180 | -179 | -163 | -147 | -128 | -135 | -126 | -90 | -68 | -94 | -67 | -82 | -80 | -70 | -51 | -45 | -39 | -40 | -32 | -29 | -29 | -22 | -10 | -4 | 0 |
Operating Income |
Loading...
|
M | 280 | 212 | 273 | 281 | 178 | 199 | 169 | 164 | 131 | 162 | 117 | 149 | 139 | 112 | 89 | 67 | 74 | 70 | 71 | 102 | 86 | 53 | 42 | 23 | 9 | 36 | 30 | 23 | 17 | 15 | 10 | 14 | 11 | 9 | 15 | 14 | 10 | 7 | -1 |
Interest Expense |
Loading...
|
M | 53 | 41 | 13 | 13 | 13 | 12 | 14 | 15 | 11 | 12 | 10 | 9 | 13 | 10 | 10 | 14 | 0 | 18 | 17 | 10 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -70 | -41 | -13 | -12 | -12 | -3 | -17 | -12 | -6 | -10 | -12 | -3 | 0 | -2 | 0 | 110 | 2 | 3 | 1 | -3 | 4 | 2 | 1 | 2 | 7 | 2 | 2 | 2 | 1 | 0 | 0 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | 209 | 171 | 260 | 269 | 166 | 188 | 155 | 150 | 120 | 147 | 107 | 136 | 126 | 103 | 80 | -51 | 61 | 55 | 56 | 90 | 86 | 51 | 39 | 21 | 13 | 35 | 29 | 22 | 17 | 15 | 9 | 16 | 10 | 6 | 13 | 12 | 8 | 6 | -2 |
Income Tax Provision |
Loading...
|
M | 40 | 28 | 36 | 15 | 14 | 14 | 27 | 9 | 19 | 16 | 21 | 20 | 16 | 9 | 8 | 5 | 0 | 5 | 6 | 13 | 14 | 12 | 9 | 4 | 0 | 7 | 7 | 5 | 4 | 3 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 0 |
Income after Tax |
Loading...
|
M | 169 | 143 | 224 | 254 | 152 | 174 | 129 | 141 | 101 | 131 | 86 | 116 | 110 | 93 | 72 | -57 | 62 | 50 | 49 | 77 | 72 | 39 | 29 | 17 | 13 | 28 | 22 | 17 | 13 | 11 | 8 | 13 | 7 | 5 | 11 | 9 | 5 | 4 | -1 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 6 | 84 | 0 | -8 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 143 | 224 | 254 | 152 | 169 | 44 | 141 | 101 | 131 | 86 | 116 | 110 | 93 | 72 | - | 62 | 50 | 49 | 77 | 72 | 39 | 29 | 17 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 23,970,000.00 | 24,090,000.00 | 24,410,000.00 | 25,196,000.00 | 25,322,000.00 | 26,303,000.00 | 27,254,000.00 | 27,891,000.00 | 28,749,000.00 | 29,035,000.00 | 32,344,000.00 | 31,936,000.00 | 31,705,000.00 | 31,355,000.00 | 30,921,000.00 | 30,173,000.00 | 31,798,000.00 | 31,717,000.00 | 31,605,000.00 | 32,589,000.00 | 31,261,000.00 | 29,547,845.00 | 29,199,000.00 | 28,728,762.00 | 29,885,000.00 | 29,596,189.00 | 28,850,689.00 | 27,741,935.00 | 26,734,694.00 | 27,317,073.00 | 28,846,154.00 | 28,666,667.00 | 27,692,308.00 | 28,750,000.00 | 33,030,303.00 | 27,741,935.00 | 24,285,714.00 | 19,444,444.00 | 17,500,000.00 |
EBITDA |
Loading...
|
M | 331 | 284 | 309 | 291 | 260 | 203 | 187 | 177 | 137 | 209 | 129 | 183 | 170 | 132 | 106 | -133 | 86 | 82 | 83 | 114 | 88 | 58 | 49 | 37 | 9 | 39 | 32 | 24 | 18 | 17 | 11 | 13 | 12 | 10 | 16 | 15 | 10 | 8 | 0 |
Depreciation and Amortization |
Loading...
|
M | 51 | 72 | 36 | 9 | 82 | 30 | 34 | 44 | 43 | 40 | 35 | 35 | 30 | 19 | 15 | 14 | 14 | 14 | 12 | 10 | 6 | 7 | 9 | 8 | 7 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
EBIT |
Loading...
|
M | 280 | 212 | 273 | 281 | 178 | 173 | 153 | 133 | 94 | 169 | 95 | 148 | 139 | 114 | 90 | -147 | 72 | 68 | 70 | 105 | 81 | 51 | 41 | 28 | 2 | 34 | 28 | 21 | 16 | 15 | 10 | 11 | 10 | 8 | 14 | 14 | 9 | 7 | -1 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | -6 | -84 | -4 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 19.35 | 16.36 | 13.93 | 5.75 | 8.20 | 7.33 | 17.08 | 6.14 | 15.52 | 10.90 | 19.50 | 14.65 | 12.47 | 9.08 | 10.35 | -10.35 | -0.39 | 9.18 | 11.63 | 14.41 | 16.83 | 23.71 | 24.21 | 17.03 | -0.11 | 20.06 | 22.57 | 22.52 | 22.49 | 22.76 | 15.96 | 20.37 | 24.21 | 24.59 | 17.42 | 28.33 | 34.62 | 37.50 | 6.67 |
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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 46.40 | 43.39 | 42.87 | 44.18 | 43.02 | 40.99 | 41.76 | 43.94 | 41.15 | 41.49 | 39.23 | 40.23 | 40.49 | 44.95 | 43.10 | 41.01 | 43.17 | 44.00 | 45.20 | 47.20 | 45.74 | 45.99 | 47.07 | 41.23 | 40.32 | 42.17 | 39.90 | 38.87 | 40.10 | 38.88 | 38.07 | 40.08 | 41.18 | 41.49 | 43.77 | 45.89 | 49.48 | 52.87 | 49.51 |
Operating Income Margin |
Loading...
|
% | 13.94 | 10.22 | 12.26 | 13.41 | 10.44 | 12.75 | 11.35 | 10.69 | 8.45 | 11.19 | 8.89 | 11.55 | 11.80 | 14.38 | 13.80 | 10.77 | 11.33 | 11.09 | 12.10 | 17.54 | 18.06 | 11.52 | 9.23 | 6.24 | 3.14 | 12.33 | 12.13 | 10.66 | 10.41 | 10.57 | 7.95 | 10.76 | 9.32 | 7.36 | 12.21 | 14.27 | 14.14 | 13.03 | -1.23 |
Net Income Margin |
Loading...
|
% | - | 6.91 | 10.06 | 12.10 | 8.92 | 10.78 | 2.98 | 9.15 | 6.55 | 9.08 | 6.55 | 8.98 | 9.34 | 12.01 | 11.09 | - | 9.43 | 7.89 | 8.36 | 13.18 | 15.07 | 8.44 | 6.47 | 4.80 | 4.38 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 16.51 | 13.71 | 13.90 | 13.86 | 15.25 | 13.00 | 12.53 | 11.52 | 8.86 | 14.47 | 9.82 | 14.23 | 14.35 | 17.04 | 16.29 | -21.41 | 13.16 | 12.93 | 13.99 | 19.66 | 18.45 | 12.55 | 10.89 | 10.10 | 3.05 | 13.21 | 12.86 | 11.13 | 10.95 | 11.95 | 9.01 | 9.92 | 10.23 | 8.81 | 13.38 | 15.40 | 15.32 | 15.13 | 0.74 |
EBIT Ratio |
Loading...
|
% | 13.94 | 10.22 | 12.26 | 13.41 | 10.44 | 11.08 | 10.27 | 8.64 | 6.09 | 11.72 | 7.18 | 11.48 | 11.80 | 14.66 | 13.94 | -23.68 | 10.96 | 10.67 | 11.88 | 17.99 | 17.15 | 11.12 | 8.98 | 7.85 | 0.74 | 11.51 | 11.25 | 9.86 | 9.63 | 10.50 | 7.71 | 8.48 | 8.57 | 6.84 | 12.04 | 13.96 | 13.70 | 13.41 | -1.72 |
EBT Ratio |
Loading...
|
% | 10.43 | 8.26 | 11.69 | 12.84 | 9.72 | 12.02 | 10.43 | 9.75 | 7.75 | 10.19 | 8.13 | 10.52 | 10.67 | 13.21 | 12.37 | -8.26 | 9.39 | 8.69 | 9.46 | 15.40 | 18.12 | 11.06 | 8.54 | 5.78 | 4.37 | 12.02 | 11.61 | 10.42 | 10.11 | 10.50 | 7.63 | 12.27 | 7.90 | 5.22 | 11.11 | 12.32 | 11.49 | 10.73 | -3.68 |
StockViz Staff
September 20, 2024
Any question? Send us an email