Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 61 | 47 | 26 | 26 | 26 | 24 | 20 | 24 | 17 | 14 | 9 | 14 | 17 | 3 | 6 | 18 | - | 0 | - | 113 | 136 | 93 | 83 | 30 | 33 | 26 | 14 | 2 | 3 | 4 | 3 | 2 | 2 | 4 | 4 | 4 | 4 |
Cost of Revenue |
Loading...
|
M | 21 | 21 | 7 | 9 | 8 | 4 | 5 | 11 | 9 | 5 | 3 | 7 | 10 | 2 | 4 | 11 | - | - | - | 60 | 86 | 51 | 63 | 24 | 21 | 16 | 14 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Gross Profit |
Loading...
|
M | 39 | 26 | 18 | 17 | 18 | 20 | 15 | 12 | 8 | 10 | 6 | 7 | 7 | 1 | 2 | 7 | - | 0 | - | 53 | 50 | 42 | 20 | 6 | 11 | 9 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
Operating Expenses |
Loading...
|
M | 26 | 15 | 15 | 11 | 15 | 16 | 15 | 12 | 19 | 11 | 9 | 11 | 3 | 3 | 3 | 1 | - | 1 | - | 67 | 70 | 46 | 61 | 30 | 29 | 29 | 26 | 22 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 9 | 21 | 15 | 14 | 15 | 14 | 13 | 12 | 12 | 11 | 10 | 10 | 6 | 0 | 3 | 1 | 1 | 1 | 3 | 60 | 63 | 39 | 34 | 15 | 16 | 14 | 13 | 5 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | 1 | 2 | 4 | 3 | 2 | 5 | 0 | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | - | 6 | 25 | 11 | 10 | 13 | 8 | 16 | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 5 | 1 | 8 | 6 | 8 | 11 | 9 | 1 | 4 | 7 | 7 | 4 | -3 | 1 | -2 | -9 | - | - | - | 7 | -16 | -5 | -1 | 6 | 7 | 13 | 12 | 20 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Operating Income |
Loading...
|
M | 13 | 11 | 3 | 6 | 3 | 4 | 0 | 0 | -10 | -2 | -3 | -4 | 5 | -2 | -1 | 6 | -1 | -1 | -3 | -14 | -20 | -4 | -41 | -24 | -17 | -20 | -26 | -20 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
Interest Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 13 | 11 | 8 | 8 | 5 | 2 | 0 | 8 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
Non-operating Income/Expense |
Loading...
|
M | 1 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -5 | 1 | 1 | 1 | 0 | 7 | 0 | 0 | 0 | 0 | 1 | -9 | -12 | -11 | -7 | -1 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
EBT |
Loading...
|
M | 14 | 11 | 3 | 6 | 3 | 4 | -1 | 0 | -10 | -2 | -3 | -3 | 4 | 5 | -1 | 6 | -2 | -1 | -2 | -23 | -32 | -15 | -49 | -25 | -19 | -19 | -26 | -21 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Income Tax Provision |
Loading...
|
M | 2 | -4 | 0 | -4 | -1 | 0 | 0 | 0 | 0 | 25 | 3 | -1 | 26 | -1 | 0 | 0 | -1 | 6 | 15 | 9 | 6 | 20 | 3 | 2 | 7 | 8 | 4 | 3 | - | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 1 |
Income after Tax |
Loading...
|
M | 12 | 15 | 3 | 10 | 4 | 4 | 0 | 0 | -10 | -27 | -7 | -2 | -22 | 6 | -1 | 6 | -1 | -8 | -17 | -32 | -38 | -35 | -52 | -26 | -26 | -28 | -30 | -24 | - | -1 | 0 | 0 | 0 | 0 | 1 | 1 | - |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 15 | 3 | 10 | 4 | 4 | 0 | 0 | -10 | -27 | - | - | 31 | 5 | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 37,587,308.00 | 37,097,270.00 | 36,901,390.00 | 32,708,235.00 | 29,271,375.00 | 28,894,927.00 | 28,468,545.00 | 28,434,832.00 | 28,252,219.00 | 28,167,378.00 | 28,610,000.00 | 28,292,000.00 | 27,096,000.00 | 22,887,000.00 | 22,723,000.00 | 22,907,000.00 | 23,095,000.00 | 19,258,000.00 | 19,237,000.00 | 23,882,000.00 | 5,833,500.00 | 5,828,000.00 | 4,959,000.00 | 1,333,284.00 | 1,207,541.00 | 884,139.00 | 525,140.00 | 429,487.00 | 76,923.00 | 63,636.00 | 75,300.00 | 66,700.00 | 100,000.00 | 100,000.00 | 36,599,300.00 | 36,599,300.00 | 36,599,300.00 |
EBITDA |
Loading...
|
M | 14 | 12 | 3 | 6 | 4 | 5 | 4 | 1 | -4 | -1 | -2 | -1 | 5 | 5 | -1 | 6 | -1 | 2 | 2 | -3 | -12 | 6 | -22 | -17 | -6 | -7 | -19 | -18 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | -1 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 3 | 6 | 11 | 8 | 10 | 12 | 7 | 10 | 13 | 7 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | -1 |
EBIT |
Loading...
|
M | 13 | 11 | 3 | 6 | 3 | 4 | 4 | 0 | -5 | -2 | -3 | -2 | 5 | -2 | -1 | 6 | -1 | -1 | -4 | -14 | -20 | -4 | -34 | -23 | -16 | -20 | -26 | -20 | -1 | 0 | 0 | 0 | -1 | 1 | -1 | -1 | 1 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 10.86 | -40.76 | -2.04 | -60.59 | -30.58 | 6.71 | 62.78 | 60.00 | -0.14 | -1,379.58 | -86.72 | 36.51 | 602.50 | -27.09 | -22.76 | -2.24 | 61.01 | -556.28 | -720.22 | -38.31 | -20.05 | -130.76 | -6.15 | -6.69 | -38.03 | -43.52 | -16.02 | -13.88 | - | 12.50 | 100.00 | 100.00 | 25.00 | 100.00 | 400.00 | 700.00 | - |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 64.91 | 55.43 | 71.20 | 65.21 | 70.43 | 82.89 | 76.59 | 52.41 | 46.73 | 67.05 | 67.42 | 49.46 | 42.86 | 31.41 | 30.45 | 39.13 | - | 100.00 | - | 46.91 | 36.73 | 45.38 | 24.16 | 19.69 | 34.40 | 36.33 | 0.71 | 54.17 | 54.84 | 52.63 | 71.43 | 73.91 | 70.83 | 77.78 | 69.05 | 67.57 | 65.12 |
Operating Income Margin |
Loading...
|
% | 22.07 | 23.70 | 11.69 | 23.14 | 11.66 | 17.23 | 1.81 | 0.80 | -59.40 | -13.39 | -33.03 | -31.68 | 26.59 | -67.54 | -12.84 | 31.79 | - | -6,505.00 | - | -12.38 | -14.64 | -4.32 | -50.22 | -79.26 | -53.36 | -76.56 | -182.98 | -841.67 | -19.35 | -10.53 | 10.71 | 8.70 | -8.33 | 16.67 | 2.38 | 8.11 | 11.63 |
Net Income Margin |
Loading...
|
% | - | 33.02 | 11.84 | 36.89 | 14.90 | 15.85 | -1.24 | 0.06 | -59.78 | -186.90 | - | - | 178.17 | 147.86 | - | 33.13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 22.92 | 24.85 | 11.14 | 24.52 | 15.01 | 19.24 | 19.37 | 2.13 | -24.91 | -9.40 | -27.72 | -9.41 | 26.60 | 164.73 | -12.84 | 31.90 | - | 8,550.00 | - | -3.03 | -8.71 | 5.98 | -27.05 | -54.32 | -18.02 | -27.73 | -131.91 | -766.67 | -6.45 | 2.63 | 25.00 | 26.09 | -0.42 | 32.22 | -6.43 | 5.14 | -13.95 |
EBIT Ratio |
Loading...
|
% | 22.07 | 23.70 | 11.69 | 23.14 | 11.66 | 17.90 | 17.82 | 0.80 | -28.21 | -13.39 | -33.03 | -12.29 | 26.59 | -67.54 | -11.27 | 31.79 | - | -7,280.00 | - | -12.38 | -14.64 | -4.32 | -41.20 | -77.15 | -48.24 | -77.73 | -184.40 | -812.50 | -22.58 | -10.53 | 10.71 | 8.70 | -29.17 | 16.67 | -23.81 | -35.14 | 11.63 |
EBT Ratio |
Loading...
|
% | 23.12 | 23.46 | 11.60 | 22.97 | 11.41 | 16.99 | -3.32 | 0.15 | -59.70 | -12.63 | -39.28 | -18.96 | 25.34 | 148.99 | -19.73 | 31.64 | - | -5,730.00 | - | -20.24 | -23.54 | -16.41 | -59.24 | -81.36 | -58.47 | -75.39 | -181.56 | -870.83 | -16.13 | -21.05 | 14.29 | 17.39 | -16.67 | 11.11 | -4.76 | -2.70 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email