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 | 2010-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 72 | 71 | 51 | 51 | 49 | 45 | 42 | 39 | 36 | 37 | 38 | 37 | 36 | 35 | 34 | 31 | 32 | 36 | 35 | 34 | 32 | 32 | 32 | 31 | 30 | 30 | 29 | 29 | 29 | 24 | 25 | 24 | 23 | 23 | 24 | 24 | 24 | 23 | 21 | 17 | 15 | 16 | 16 | 16 | 15 | 16 | 16 | 19 | 17 | 15 | 15 | 9 | 13 | 19 | 14 | 78 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -2 | -2 | 5 | -2 | 7 | 9 | 30 | 7 | 26 | - | 64 |
Gross Profit |
Loading...
|
M | 72 | 71 | 51 | 51 | 49 | 45 | 42 | 39 | 36 | 37 | 38 | 37 | 36 | 35 | 34 | 31 | 32 | 36 | 35 | 34 | 32 | 32 | 32 | 31 | 30 | 30 | 29 | 29 | 29 | 24 | 25 | 24 | 23 | 23 | 24 | 24 | 24 | 23 | 21 | 17 | 15 | 16 | 16 | 16 | 15 | 16 | 16 | 19 | 17 | 15 | 15 | 9 | 13 | 19 | 14 | 14 |
Operating Expenses |
Loading...
|
M | 70 | - | 32 | 31 | 31 | 20 | 29 | 27 | 22 | 22 | 37 | 42 | 21 | 18 | 20 | 20 | 22 | 15 | 15 | 15 | 21 | 15 | 16 | 18 | 18 | 18 | 18 | 19 | 27 | 18 | 17 | 18 | 18 | 18 | 18 | 20 | 21 | 19 | 17 | 14 | 10 | 11 | 8 | 10 | 11 | 11 | 13 | 16 | 13 | 11 | 12 | 30 | 8 | 17 | 7 | 14 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 18 | 17 | 17 | 17 | 17 | 18 | 19 | 18 | 18 | 18 | 19 | 20 | 20 | 19 | 19 | 18 | 18 | 17 | 17 | 17 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | 12 | 12 | 10 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 5 | 6 | 9 | 6 | 31 |
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 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 3 | 3 | 3 | 3 | 4 | 12 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 7 | 6 | 5 | 4 | 1 | 2 | 0 | 1 | 3 | 4 | 5 | 9 | 6 | 4 | 6 | 25 | 2 | 8 | - | -17 |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -7 | -6 | -23 | -4 | -3 | -3 | -22 | -2 | -1 | -1 | -20 | -1 | -1 | -1 | -21 | -1 | 2 | 2 | -12 | 2 | 2 | 2 | -8 | 2 | 2 | 2 | -20 | 3 | -18 | -20 | -60 | -15 | -43 | - | -64 |
Operating Income |
Loading...
|
M | 2 | - | 19 | 19 | 17 | 25 | 13 | 12 | 14 | 15 | 2 | -5 | 16 | 18 | 14 | 12 | 9 | 21 | 20 | 19 | 10 | 17 | 15 | 13 | 12 | 12 | 11 | 10 | 2 | 6 | 8 | 6 | 6 | 5 | 6 | 5 | 3 | 4 | 4 | 3 | 5 | 5 | 8 | 6 | 5 | 5 | 3 | 4 | 4 | 4 | 4 | -21 | 5 | 2 | 7 | 0 |
Interest Expense |
Loading...
|
M | 2 | 3 | 20 | 15 | 9 | 4 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 4 | 5 | 6 | 8 | 9 | 9 | 9 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 6 | 26 |
Non-operating Income/Expense |
Loading...
|
M | 19 | 17 | 17 | 70 | -9 | -8 | -1 | -4 | -4 | -1 | 12 | -6 | -6 | -6 | -7 | -7 | -8 | -9 | -9 | -9 | -7 | -6 | -5 | -4 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -4 | -5 | -5 | -6 | 0 |
EBT |
Loading...
|
M | 19 | 17 | 19 | 19 | 8 | 18 | 12 | 8 | 10 | 14 | 14 | -10 | 10 | 12 | 7 | 5 | 1 | 12 | 11 | 10 | 3 | 10 | 10 | 9 | 9 | 9 | 8 | 7 | 0 | 4 | 6 | 5 | 4 | 3 | 4 | 3 | 1 | 3 | 3 | 2 | 4 | 3 | 6 | 4 | 3 | 3 | 1 | 1 | 2 | 1 | 0 | -26 | 0 | -3 | 1 | 0 |
Income Tax Provision |
Loading...
|
M | 4 | 4 | 4 | 4 | 1 | 4 | 3 | 2 | 2 | 3 | 3 | -3 | 2 | 3 | 1 | 1 | 0 | 2 | 2 | 2 | 0 | 2 | 2 | 2 | 3 | 20 | 3 | 2 | 0 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | -1 | -3 | 0 | 0 |
Income after Tax |
Loading...
|
M | 15 | 13 | 15 | 15 | 7 | 14 | 9 | 6 | 8 | 11 | 11 | -7 | 8 | 9 | 6 | 4 | 1 | 9 | 9 | 8 | 3 | 8 | 8 | 7 | 6 | -11 | 6 | 5 | 0 | 3 | 4 | 3 | 3 | 2 | 3 | 3 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 2 | 1 | 0 | -17 | 1 | 0 | 1 | 0 |
Non-Controlling Interest |
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 | -3 | 0 | 2 | 2 | 1 | 2 | 1 | 5 | 2 | 1 | 1 | 0 | -1 | -1 | -1 | 0 | 1 | -1 | -1 | - | -7 |
Net Income |
Loading...
|
M | - | - | - | 15 | 7 | 14 | 9 | 6 | 8 | 11 | 11 | -7 | 8 | 9 | 6 | 4 | 1 | 9 | 9 | 8 | 3 | 8 | 8 | 7 | 6 | -11 | 6 | 5 | 0 | 3 | 4 | 3 | 3 | 2 | 3 | 3 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 2 | 1 | 0 | -1 | 1 | 1 | - | 7 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 16,872,840.00 | 16,827,460.00 | 16,800,901.00 | 16,781,923.00 | 16,077,116.00 | 15,161,153.00 | 15,130,762.00 | 15,245,673.00 | 15,793,012.00 | 15,989,606.00 | 16,146,611.00 | 15,894,342.00 | 16,485,718.00 | 16,563,359.00 | 16,469,242.00 | 16,489,125.00 | 17,258,428.00 | 17,567,680.00 | 17,753,657.00 | 17,984,958.00 | 18,197,429.00 | 18,497,334.00 | 18,880,476.00 | 18,847,279.00 | 18,761,586.00 | 17,975,883.00 | 18,616,452.00 | 17,966,994.00 | 18,396,154.00 | 17,444,144.00 | 17,451,295.00 | 17,208,682.00 | 17,369,871.00 | 17,810,984.00 | 18,291,029.00 | 18,077,987.00 | 19,192,702.00 | 19,235,841.00 | 19,242,722.00 | 19,178,607.00 | 18,378,159.00 | 18,680,463.00 | 19,377,896.00 | 19,288,154.00 | 20,036,875.00 | 20,121,837.00 | 20,108,612.00 | 20,108,612.00 | 21,160,000.00 | 21,160,000.00 | 21,160,000.00 | 21,160,000.00 | 21,160,000.00 | 21,160,000.00 | 21,160,000.00 | - |
EBITDA |
Loading...
|
M | 1 | 1 | 20 | 20 | 18 | 25 | 13 | 12 | 14 | 19 | 17 | -4 | 16 | 18 | 14 | 12 | 10 | 21 | 20 | 20 | 11 | 17 | 16 | 14 | 13 | 13 | 12 | 10 | 2 | 6 | 7 | 7 | 6 | 6 | 6 | 5 | 3 | 4 | 5 | 3 | 5 | 5 | 8 | 6 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | -21 | 5 | 3 | 8 | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | - |
EBIT |
Loading...
|
M | 0 | 0 | 19 | 19 | 17 | 25 | 13 | 12 | 14 | 19 | 17 | -5 | 16 | 18 | 14 | 12 | 9 | 21 | 20 | 19 | 10 | 17 | 15 | 13 | 12 | 12 | 11 | 10 | 2 | 6 | 8 | 6 | 6 | 5 | 6 | 5 | 3 | 4 | 4 | 3 | 5 | 5 | 8 | 6 | 5 | 5 | 3 | 4 | 4 | 4 | 4 | -21 | 5 | 2 | 7 | 0 |
Income from Discontinued Operations |
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 |
Tax Rate (Effective) |
Loading...
|
% | 20.75 | 20.94 | 20.48 | 22.88 | 17.59 | 22.76 | 22.32 | 21.78 | 21.60 | 20.53 | 22.04 | 26.80 | 21.03 | 21.51 | 20.08 | 21.14 | 13.61 | 21.22 | 21.39 | 20.82 | 5.31 | 22.14 | 22.12 | 21.82 | 30.64 | 220.63 | 31.08 | 31.58 | 637.25 | 23.04 | 38.80 | 29.86 | 25.76 | 26.08 | 37.54 | 17.78 | 21.27 | 28.71 | 27.74 | 15.21 | 27.06 | 17.40 | 44.49 | 28.23 | 15.78 | 17.50 | -18.89 | -12.25 | -17.41 | -10.92 | -67.06 | 34.81 | 829.55 | 109.71 | -15.76 | - |
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 | - | - |
Gross Profit Margin |
Loading...
|
% | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 17.94 |
Operating Income Margin |
Loading...
|
% | 2.58 | - | 36.73 | 38.40 | 35.57 | 56.33 | 31.60 | 31.20 | 39.62 | 40.86 | 4.05 | -12.39 | 43.55 | 49.85 | 41.21 | 36.83 | 29.65 | 57.20 | 57.24 | 56.42 | 33.09 | 52.08 | 48.72 | 43.49 | 40.68 | 40.76 | 37.89 | 33.87 | 7.53 | 23.17 | 31.99 | 26.01 | 24.79 | 20.56 | 23.13 | 18.75 | 12.00 | 18.28 | 20.50 | 18.29 | 32.79 | 31.08 | 47.60 | 36.67 | 30.96 | 28.83 | 20.04 | 19.44 | 26.06 | 26.69 | 23.48 | -242.97 | 35.65 | 11.78 | 49.16 | 0.00 |
Net Income Margin |
Loading...
|
% | - | - | - | 29.38 | 13.78 | 30.44 | 21.94 | 15.62 | 22.29 | 29.66 | 27.66 | -19.93 | 21.63 | 26.68 | 16.83 | 11.34 | 3.76 | 25.54 | 25.33 | 23.71 | 10.41 | 25.04 | 24.57 | 23.25 | 20.45 | -35.66 | 19.10 | 16.66 | 0.95 | 12.51 | 15.48 | 13.60 | 13.40 | 10.65 | 10.70 | 10.61 | 4.94 | 8.83 | 10.54 | 9.15 | 17.73 | 18.37 | 21.01 | 19.41 | 17.04 | 14.05 | 7.26 | 7.15 | 11.79 | 5.79 | 1.88 | -7.37 | 4.98 | 7.08 | - | 9.00 |
EBITDA Ratio |
Loading...
|
% | 1.06 | 1.21 | 38.42 | 40.09 | 36.81 | 56.39 | 31.68 | 31.31 | 39.76 | 52.07 | 45.82 | -12.04 | 44.00 | 50.42 | 41.91 | 37.79 | 30.70 | 58.24 | 58.42 | 57.75 | 34.63 | 53.72 | 50.50 | 45.43 | 42.82 | 43.04 | 40.36 | 35.32 | 7.73 | 23.88 | 29.31 | 30.16 | 26.89 | 25.25 | 24.71 | 19.82 | 14.75 | 17.98 | 23.68 | 19.02 | 34.51 | 32.97 | 50.29 | 40.32 | 33.84 | 31.47 | 24.08 | 22.68 | 30.08 | 29.04 | 26.33 | -238.17 | 35.36 | 17.03 | 53.74 | - |
EBIT Ratio |
Loading...
|
% | 0.00 | 0.00 | 36.73 | 38.40 | 35.57 | 56.33 | 31.60 | 31.20 | 39.62 | 51.90 | 45.58 | -12.39 | 43.55 | 49.85 | 41.21 | 36.83 | 29.65 | 57.20 | 57.24 | 56.42 | 33.09 | 52.08 | 48.72 | 43.49 | 40.68 | 40.76 | 37.89 | 33.87 | 7.53 | 23.17 | 31.99 | 26.01 | 24.79 | 20.56 | 23.13 | 18.75 | 12.00 | 18.28 | 20.50 | 18.29 | 32.79 | 31.08 | 47.60 | 36.67 | 30.96 | 28.83 | 20.04 | 19.44 | 26.06 | 26.69 | 23.48 | -242.97 | 35.65 | 11.78 | 49.16 | 0.00 |
EBT Ratio |
Loading...
|
% | 26.34 | 23.88 | 36.73 | 38.40 | 16.72 | 39.41 | 28.24 | 19.97 | 28.44 | 37.32 | 35.48 | -27.22 | 27.39 | 33.98 | 21.06 | 14.49 | 4.36 | 32.42 | 32.23 | 29.94 | 10.99 | 32.16 | 31.55 | 29.74 | 29.48 | 29.56 | 27.72 | 24.35 | -0.18 | 16.26 | 25.30 | 19.38 | 18.06 | 14.41 | 17.13 | 12.90 | 6.27 | 12.38 | 14.59 | 10.79 | 24.30 | 22.25 | 37.84 | 27.05 | 20.23 | 17.03 | 6.11 | 6.37 | 10.04 | 5.22 | 1.12 | -294.05 | -0.68 | -16.54 | 6.43 | 0.00 |
StockViz Staff
September 19, 2024
Any question? Send us an email