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 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2009-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 103 | 101 | 42 | 46 | 97 | 57 | 69 | 65 | 63 | 78 | 75 | 79 | 87 | 92 | 84 | 81 | 71 | 60 | 64 | 62 | 49 | 91 | 101 | 111 | 101 | 115 | 126 | 119 | 112 | 112 | 149 | 137 | 105 | 98 | 98 | 103 | 99 | 72 | 67 | 72 | 54 | 53 | 56 | 70 | 71 | 85 | 84 | 71 | 52 | 40 | 49 | 31 | 24 | 42 | 38 | 171 |
Cost of Revenue |
Loading...
|
M | - | - | -59 | -54 | - | - | - | - | - | -7 | -7 | -7 | -7 | -8 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | 0 | -9 | -9 | -8 | 1 | -9 | -8 | -8 | 2 | -8 | -8 | -8 | 1 | -8 | -8 | 1 | 0 | -4 | -5 | -5 | 2 | -4 | -4 | -3 | -2 | 10 | 7 | 6 | 7 | 8 | 10 | 9 | 92 | 0 | 233 |
Gross Profit |
Loading...
|
M | 103 | 101 | 42 | 46 | 97 | 57 | 69 | 65 | 63 | 86 | 82 | 86 | 93 | 100 | 92 | 88 | 78 | 67 | 72 | 69 | 56 | 91 | 110 | 120 | 109 | 115 | 135 | 127 | 120 | 110 | 157 | 146 | 112 | 97 | 106 | 111 | 99 | 72 | 71 | 77 | 58 | 52 | 59 | 74 | 74 | 87 | 84 | 71 | 52 | 40 | 49 | 31 | 24 | 42 | 38 | 0 |
Operating Expenses |
Loading...
|
M | 113 | 105 | 40 | 83 | 47 | 8 | 22 | 35 | 34 | 44 | 40 | 47 | 53 | 20 | 65 | 69 | 71 | 27 | 58 | 60 | 51 | 124 | 71 | 89 | 83 | 161 | 98 | 96 | 93 | 165 | 102 | 100 | 94 | 148 | 87 | 88 | 82 | 108 | 61 | 60 | 52 | 86 | 54 | 53 | 52 | 51 | 47 | 45 | 29 | 27 | 26 | 21 | 22 | 45 | 32 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 11 | 9 | 36 | 38 | 40 | 36 | 37 | 37 | 41 | 41 | 39 | 40 | 43 | 45 | 42 | 42 | 41 | 39 | 42 | 43 | 34 | 66 | 75 | 85 | 82 | 88 | 92 | 93 | 89 | 99 | 95 | 93 | 84 | 77 | 76 | 77 | 71 | 56 | 54 | 52 | 46 | 47 | 49 | 49 | 47 | 48 | 42 | 38 | 30 | 25 | 21 | 19 | 19 | 24 | 20 | 46 |
Research and Development (R&D) Expenses |
Loading...
|
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 | 0 | 0 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57 | -4 | 4 | 0 | 74 | 6 | 3 | 4 | 66 | 7 | 7 | 11 | 71 | 11 | 11 | 10 | 51 | 7 | 7 | 6 | 40 | 5 | 4 | 5 | 3 | 5 | 7 | -1 | 2 | 6 | 2 | 3 | 21 | 12 | -46 |
Costs and Expenses |
Loading...
|
M | - | - | 68 | 64 | - | - | - | - | - | 18 | 15 | 12 | 14 | 41 | 15 | 15 | 15 | 41 | 17 | 15 | 15 | 54 | 23 | 23 | 23 | 65 | 25 | 24 | 25 | 61 | 23 | 25 | 23 | 58 | 23 | 22 | 13 | 42 | 15 | 16 | 15 | 39 | 13 | 14 | 14 | 30 | -3 | 0 | 0 | -65 | -35 | -32 | 8 | -137 | -32 | -233 |
Operating Income |
Loading...
|
M | -11 | -4 | 1 | -37 | 50 | 50 | 47 | 30 | 29 | 42 | 42 | 40 | 41 | 80 | 26 | 19 | 7 | 41 | 14 | 9 | 5 | -33 | 39 | 31 | 27 | -46 | 36 | 32 | 27 | -55 | 55 | 46 | 18 | -51 | 19 | 23 | 17 | -36 | 10 | 17 | 6 | -35 | 5 | 21 | 22 | 36 | 38 | 26 | 23 | 13 | 23 | 9 | 2 | -3 | 6 | 0 |
Interest Expense |
Loading...
|
M | 70 | 66 | 62 | 57 | 48 | 38 | 20 | 8 | 4 | 4 | 4 | 4 | 5 | 7 | 8 | 10 | 18 | 21 | 23 | 23 | 21 | 21 | 18 | 16 | 13 | 13 | 11 | 10 | 10 | 9 | 9 | 7 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 4 | 5 | 5 | 6 | 7 | 7 | 8 | 9 | 10 | 12 | 80 |
Non-operating Income/Expense |
Loading...
|
M | -11 | -4 | 1 | -37 | -44 | -38 | -20 | -8 | -4 | -4 | -7 | -2 | -4 | -45 | 7 | 5 | 2 | -24 | 2 | 1 | 1 | 48 | -24 | -22 | -19 | 63 | -17 | -15 | -14 | 58 | -12 | -11 | -9 | 62 | -4 | -4 | -4 | 46 | -3 | -3 | -3 | 33 | -3 | -3 | -6 | -8 | -5 | -5 | -6 | -7 | -7 | -8 | -9 | -10 | -12 | 0 |
EBT |
Loading...
|
M | -11 | -4 | 1 | -37 | 6 | 11 | 26 | 22 | 25 | 38 | 35 | 37 | 37 | 35 | 34 | 24 | 9 | 16 | 16 | 10 | 6 | 15 | 14 | 9 | 8 | 17 | 20 | 16 | 13 | 3 | 43 | 35 | 10 | 11 | 14 | 18 | 14 | 10 | 7 | 14 | 3 | -1 | 2 | 18 | 16 | 29 | 33 | 21 | 17 | 6 | 16 | 1 | -7 | -13 | -6 | 0 |
Income Tax Provision |
Loading...
|
M | -3 | -1 | -1 | -5 | 1 | 3 | 6 | 5 | 5 | 8 | 8 | 8 | 7 | 8 | 7 | 5 | 2 | 3 | 2 | 1 | 1 | 0 | 3 | 2 | 2 | -18 | 6 | 5 | 4 | 1 | 15 | 13 | 3 | 2 | 4 | 6 | 3 | 4 | 2 | 4 | 1 | -1 | 0 | 6 | 5 | 7 | 12 | 3 | -2 | -1 | 0 | 0 | 0 | 1 | -1 | 0 |
Income after Tax |
Loading...
|
M | -7 | -3 | 2 | -31 | 5 | 9 | 20 | 18 | 20 | 29 | 27 | 29 | 30 | 28 | 26 | 19 | 7 | 13 | 14 | 9 | 5 | 15 | 12 | 7 | 6 | 35 | 14 | 11 | 9 | 2 | 28 | 22 | 6 | 9 | 10 | 12 | 10 | 6 | 5 | 9 | 2 | -1 | 2 | 12 | 11 | 21 | 21 | 18 | 19 | 7 | 15 | 1 | -7 | -14 | -5 | 0 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 14 | 7 | 12 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -15 | -1 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | - | - | -31 | 5 | 9 | 20 | 18 | 20 | 29 | 27 | 29 | 30 | 28 | 26 | 19 | 7 | 11 | 14 | -6 | -2 | 15 | 12 | 7 | 6 | 35 | 14 | 11 | 9 | 2 | 28 | 22 | 6 | 9 | 10 | 12 | 10 | 6 | 5 | 9 | 2 | -1 | 2 | 12 | 11 | 24 | 21 | 18 | 19 | 7 | 15 | 1 | 0 | 0 | 0 | 0 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 18,856,870.00 | 18,807,965.00 | 18,792,893.00 | 18,775,022.00 | 18,771,899.00 | 18,753,147.00 | 18,796,737.00 | 18,834,443.00 | 19,791,913.00 | 20,522,475.00 | 20,819,601.00 | 21,287,974.00 | 21,961,828.00 | 22,103,902.00 | 22,877,226.00 | 23,479,845.00 | 23,860,280.00 | 24,469,891.00 | 24,625,938.00 | 26,802,130.00 | 27,185,175.00 | 27,175,522.00 | 27,181,688.00 | 27,156,329.00 | 27,159,000.00 | 27,136,977.00 | 27,089,040.00 | 27,084,608.00 | 27,057,449.00 | 25,588,691.00 | 25,009,459.00 | 24,911,919.00 | 23,877,376.00 | 22,297,183.00 | 22,291,810.00 | 22,292,734.00 | 17,355,076.00 | 14,973,222.00 | 14,968,238.00 | 14,954,998.00 | 14,947,864.00 | 14,812,391.00 | 14,790,671.00 | 14,785,481.00 | 14,804,129.00 | 14,714,166.00 | 14,699,032.00 | 14,824,064.00 | 10,720,330.00 | 5,403,496.00 | 5,745,432.00 | 5,675,382.00 | 5,403,498.00 | 5,403,496.00 | 5,403,496.00 | - |
EBITDA |
Loading...
|
M | -11 | -4 | 1 | -37 | 54 | 54 | 51 | 35 | 34 | 42 | 47 | 44 | 45 | 23 | 51 | 44 | 38 | 45 | 49 | 29 | 31 | 36 | 39 | 31 | 27 | 36 | 37 | 32 | 28 | 15 | 56 | 46 | 19 | 19 | 22 | 25 | 22 | 17 | 16 | 20 | 10 | 12 | 7 | 22 | 23 | 38 | 39 | 27 | 24 | 14 | 24 | 10 | 2 | -2 | 6 | - |
Depreciation and Amortization |
Loading...
|
M | 11 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | -13 | 10 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 4 | 4 | 3 | 5 | 4 | 6 | 3 | 4 | 10 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - |
EBIT |
Loading...
|
M | -21 | -7 | -3 | -41 | 50 | 50 | 47 | 30 | 29 | 36 | 42 | 40 | 41 | 36 | 42 | 34 | 37 | 45 | 49 | 28 | 30 | 36 | 39 | 31 | 27 | 35 | 36 | 32 | 27 | 15 | 55 | 46 | 18 | 15 | 19 | 23 | 17 | 13 | 10 | 17 | 6 | 2 | 5 | 21 | 22 | 36 | 38 | 26 | 23 | 13 | 23 | 9 | 2 | -3 | -6 | 0 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 | 0 | -14 | -7 | -7 | -7 | -7 | 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 |
Tax Rate (Effective) |
Loading...
|
% | 29.00 | 14.76 | -64.28 | 14.15 | 21.97 | 23.73 | 23.00 | 21.00 | 19.00 | 22.00 | 22.00 | 22.00 | 19.27 | 21.72 | 22.00 | 21.16 | 19.61 | 19.24 | 14.56 | 12.69 | 19.75 | -2.48 | 17.85 | 19.58 | 24.52 | -104.88 | 30.02 | 30.52 | 32.14 | 32.65 | 35.43 | 37.55 | 33.58 | 17.54 | 30.71 | 32.67 | 24.37 | 42.04 | 28.55 | 32.29 | 18.64 | 39.11 | 15.63 | 32.43 | 33.21 | 24.72 | 35.53 | 15.72 | -9.93 | -9.37 | 2.32 | -1.34 | -0.58 | -9.90 | 10.56 | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Gross Profit Margin |
Loading...
|
% | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 109.28 | 109.22 | 108.77 | 107.84 | 108.31 | 108.77 | 109.18 | 109.76 | 111.51 | 111.38 | 111.19 | 114.60 | 99.85 | 108.73 | 107.81 | 108.39 | 99.54 | 106.96 | 106.85 | 106.81 | 98.43 | 105.27 | 106.15 | 107.19 | 99.32 | 108.35 | 107.48 | 99.49 | 99.35 | 106.30 | 106.78 | 108.41 | 96.61 | 106.39 | 105.08 | 104.25 | 102.73 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 0.00 |
Operating Income Margin |
Loading...
|
% | -10.30 | -3.96 | 3.34 | -79.10 | 51.66 | 86.66 | 67.58 | 46.05 | 46.18 | 53.07 | 56.38 | 49.87 | 46.87 | 86.62 | 31.21 | 23.43 | 10.04 | 67.33 | 21.22 | 14.33 | 10.42 | -36.03 | 38.24 | 27.53 | 26.41 | -40.20 | 28.86 | 26.50 | 24.18 | -48.73 | 36.84 | 33.43 | 17.42 | -52.64 | 19.16 | 21.91 | 17.24 | -49.54 | 15.12 | 23.58 | 11.04 | -64.77 | 8.83 | 29.70 | 31.03 | 42.58 | 44.58 | 37.12 | 44.56 | 32.19 | 46.27 | 30.21 | 6.71 | -7.57 | 15.00 | 0.00 |
Net Income Margin |
Loading...
|
% | - | - | - | -67.90 | 5.21 | 14.85 | 29.39 | 27.14 | 31.65 | 37.53 | 36.28 | 36.79 | 34.27 | 29.88 | 31.21 | 23.43 | 10.04 | 18.17 | 21.47 | -9.00 | -3.53 | 16.74 | 11.72 | 6.37 | 5.82 | 30.24 | 11.00 | 9.40 | 8.00 | 2.04 | 18.53 | 15.84 | 6.12 | 8.90 | 10.19 | 12.00 | 10.36 | 7.77 | 7.42 | 13.06 | 4.29 | -1.61 | 2.99 | 17.14 | 15.51 | 27.91 | 25.28 | 25.30 | 36.35 | 17.42 | 30.99 | 4.21 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA Ratio |
Loading...
|
% | -10.30 | -3.96 | 3.34 | -79.10 | 55.80 | 94.43 | 73.70 | 53.90 | 53.40 | 53.07 | 62.46 | 55.94 | 51.54 | 25.26 | 60.96 | 54.18 | 52.78 | 74.46 | 76.21 | 46.04 | 62.89 | 39.63 | 38.64 | 27.89 | 26.81 | 30.77 | 29.23 | 26.92 | 24.64 | 13.43 | 37.22 | 33.81 | 17.92 | 19.89 | 22.78 | 24.36 | 21.89 | 23.75 | 24.28 | 27.40 | 19.27 | 22.40 | 11.79 | 31.74 | 33.18 | 44.18 | 46.20 | 38.64 | 46.56 | 34.44 | 48.28 | 33.09 | 10.11 | -5.49 | 15.00 | - |
EBIT Ratio |
Loading...
|
% | -20.59 | -6.84 | -6.02 | -87.81 | 51.66 | 86.66 | 67.58 | 46.05 | 46.18 | 46.37 | 56.38 | 49.87 | 46.87 | 39.28 | 49.55 | 42.49 | 52.29 | 73.78 | 75.54 | 45.30 | 62.20 | 39.19 | 38.24 | 27.53 | 26.41 | 30.57 | 28.86 | 26.50 | 24.18 | 12.96 | 36.84 | 33.43 | 17.42 | 15.61 | 19.16 | 21.91 | 17.24 | 17.93 | 15.12 | 23.58 | 11.04 | 3.04 | 8.83 | 29.70 | 31.03 | 42.58 | 44.58 | 37.12 | 44.56 | 32.19 | 46.27 | 30.21 | 6.71 | -7.57 | -15.77 | 0.00 |
EBT Ratio |
Loading...
|
% | -10.30 | -3.96 | 3.34 | -79.10 | 6.68 | 19.46 | 38.17 | 34.36 | 39.07 | 48.11 | 46.52 | 47.17 | 42.44 | 38.18 | 40.01 | 29.71 | 12.49 | 26.83 | 24.84 | 16.41 | 12.98 | 16.33 | 14.27 | 7.93 | 7.71 | 14.76 | 15.72 | 13.52 | 11.79 | 3.03 | 28.69 | 25.36 | 9.21 | 10.79 | 14.70 | 17.83 | 13.70 | 13.40 | 10.39 | 19.29 | 5.27 | -2.65 | 3.54 | 25.37 | 23.23 | 33.57 | 39.21 | 30.02 | 33.07 | 15.93 | 31.72 | 4.15 | -30.79 | -31.48 | -15.77 | 0.00 |
StockViz Staff
September 20, 2024
Any question? Send us an email