Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 933 | 728 | 689 | 607 | 569 |
Cost of Revenue |
Loading...
|
M | -21 | - | - | - | - |
Gross Profit |
Loading...
|
M | 954 | 728 | 689 | 607 | 569 |
Operating Expenses |
Loading...
|
M | 857 | 383 | 414 | 433 | 385 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 271 | 254 | 240 | 203 | 201 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 183 | - | - | - | - |
Operating Income |
Loading...
|
M | 97 | 344 | 275 | 174 | 184 |
Interest Expense |
Loading...
|
M | 33 | 76 | 28 | 45 | 81 |
Non-operating Income/Expense |
Loading...
|
M | 97 | -76 | 275 | 174 | -81 |
EBT |
Loading...
|
M | 97 | 268 | 275 | 174 | 184 |
Income Tax Provision |
Loading...
|
M | 17 | 56 | 55 | 36 | 35 |
Income after Tax |
Loading...
|
M | 80 | 212 | 220 | 138 | 149 |
Non-Controlling Interest |
Loading...
|
M | - | 8 | 8 | 4 | 0 |
Net Income |
Loading...
|
M | - | 204 | 212 | 133 | 149 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 42,792,000.00 | 42,631,000.00 | 42,411,000.00 | 37,357,000.00 | 36,062,000.00 |
EBITDA |
Loading...
|
M | 97 | 352 | 285 | 185 | 196 |
Depreciation and Amortization |
Loading...
|
M | 30 | 8 | 9 | 11 | 12 |
EBIT |
Loading...
|
M | 67 | 344 | 275 | 174 | 184 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 17.42 | 20.76 | 20.10 | 20.72 | 19.00 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 102.27 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 10.37 | 47.31 | 39.96 | 28.67 | 32.34 |
Net Income Margin |
Loading...
|
% | - | 28.06 | 30.75 | 21.99 | 26.19 |
EBITDA Ratio |
Loading...
|
% | 10.37 | 48.38 | 41.32 | 30.43 | 34.44 |
EBIT Ratio |
Loading...
|
% | 7.14 | 47.31 | 39.96 | 28.67 | 32.34 |
EBT Ratio |
Loading...
|
% | 10.37 | 36.80 | 39.96 | 28.67 | 32.34 |
StockViz Staff
September 20, 2024
Any question? Send us an email