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 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 706 | 634 | 649 | 584 | 569 | 575 | 617 | 567 | 502 | 481 | 484 | 406 | 332 | 315 | 330 | 293 | 291 | 276 | 294 | 283 | 257 | 244 | 240 | 233 | 206 | 198 | 207 | 208 | 204 | 192 | 206 | 180 | 160 | 151 | 160 | 144 | 134 | 136 | 136 | 136 | 120 | 120 | 124 | 122 | 122 | 127 | 109 | 119 | 113 | 113 | 126 | 123 | 118 | 114 | 111 | 121 | 108 | 120 | 153 | 172 | 167 | 173 | 209 | 214 | 196 | 198 | 227 | 223 | 217 | 229 | 242 | 177 | 245 | 259 | 258 | 284 | 288 | 303 | 367 | 367 | 344 | 360 | 382 | 375 | 343 | 349 | 369 | 375 | 356 | 375 | 424 | 424 | 419 | 427 | 515 | 452 | 370 | 335 | 343 | 280 | 216 | 198 | 167 | 115 | 73 | 32 |
Cost of Revenue |
Loading...
|
M | 542 | 491 | 508 | 477 | 468 | 479 | 520 | 485 | 443 | 401 | 392 | 333 | 267 | 256 | 262 | 235 | 240 | 226 | 243 | 236 | 214 | 202 | 200 | 190 | 172 | 165 | 169 | 173 | 172 | 157 | 168 | 146 | 132 | 123 | 129 | 119 | 112 | 114 | 114 | 114 | 100 | 102 | 106 | 106 | 106 | 109 | 87 | 106 | 100 | 103 | 116 | 114 | 113 | 102 | 103 | 106 | 94 | 100 | 135 | 140 | 138 | 144 | 175 | 181 | 166 | 165 | 194 | 184 | 181 | 192 | 206 | 155 | 216 | 222 | 235 | 247 | 254 | 269 | 324 | 324 | 296 | 309 | 328 | 322 | 294 | 297 | 318 | 316 | 302 | 318 | 349 | 342 | 342 | 352 | 415 | 374 | 307 | 276 | 272 | 218 | 170 | 157 | 133 | 91 | 57 | 25 |
Gross Profit |
Loading...
|
M | 164 | 144 | 141 | 108 | 101 | 95 | 98 | 83 | 59 | 80 | 92 | 73 | 65 | 59 | 68 | 58 | 51 | 50 | 51 | 46 | 43 | 42 | 41 | 43 | 34 | 33 | 38 | 35 | 32 | 35 | 38 | 34 | 28 | 28 | 30 | 25 | 22 | 23 | 22 | 23 | 20 | 18 | 17 | 16 | 16 | 18 | 22 | 13 | 13 | 11 | 10 | 10 | 5 | 11 | 8 | 15 | 14 | 20 | 18 | 32 | 30 | 30 | 34 | 34 | 31 | 33 | 33 | 38 | 36 | 37 | 36 | 23 | 29 | 37 | 23 | 37 | 33 | 34 | 43 | 43 | 48 | 51 | 53 | 53 | 49 | 51 | 51 | 58 | 55 | 57 | 75 | 82 | 77 | 75 | 99 | 78 | 63 | 60 | 71 | 62 | 46 | 41 | 35 | 24 | 16 | 7 |
Operating Expenses |
Loading...
|
M | 87 | 86 | 87 | 73 | 69 | 69 | 79 | 67 | 63 | 59 | 62 | 50 | 48 | 43 | 54 | 44 | 42 | 38 | 37 | 36 | 35 | 32 | 32 | 32 | 30 | 30 | 31 | 31 | 30 | 28 | 28 | 26 | 25 | 23 | 23 | 20 | 19 | 19 | 20 | 19 | 19 | 18 | 18 | 17 | 17 | 15 | 13 | 16 | 15 | 14 | 24 | 19 | 13 | 15 | 19 | 21 | 26 | 20 | 28 | 27 | 31 | 29 | 31 | 29 | 30 | 32 | 34 | 38 | 35 | 36 | 31 | 23 | 36 | 33 | 101 | 38 | 36 | 36 | 39 | 39 | 35 | 36 | 39 | 38 | 37 | 39 | 41 | 40 | 45 | 54 | 61 | 56 | 55 | 55 | 74 | 54 | 58 | 49 | 39 | 35 | 26 | 24 | 19 | 13 | 27 | 8 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 95 | 86 | 87 | 74 | 69 | 68 | 73 | 67 | 63 | 59 | 43 | 50 | 90 | 43 | 124 | 44 | 42 | 38 | 37 | 36 | 35 | 32 | 32 | 32 | 30 | 30 | 31 | 31 | 30 | 28 | 28 | 26 | 24 | 23 | 23 | 21 | 19 | 19 | 20 | 19 | 19 | 18 | 18 | 17 | 17 | 15 | 14 | 16 | 15 | 13 | 21 | 17 | 13 | 18 | 19 | 21 | 26 | 19 | 24 | 27 | 29 | 29 | 31 | 28 | 28 | 31 | 33 | 34 | 35 | 36 | 31 | 23 | 36 | 33 | 43 | 38 | 36 | 36 | 39 | 39 | 35 | 36 | 39 | 38 | 37 | 39 | 41 | 40 | 43 | 50 | 57 | 53 | 52 | 52 | 71 | 51 | 54 | 45 | 36 | 32 | 24 | 22 | 18 | 12 | 10 | 8 |
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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 3 | 2 | 0 | -3 | 0 | 0 | 0 | 1 | 4 | 0 | 2 | 0 | 0 | 1 | 2 | 1 | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 3 | 3 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -454 | -405 | -421 | -403 | -399 | -412 | -447 | -417 | -380 | -341 | -331 | -283 | -219 | -213 | -216 | -191 | -198 | -188 | -206 | -200 | -179 | -170 | -168 | -158 | -142 | -135 | -137 | -142 | -142 | -129 | -140 | -120 | -108 | -101 | -107 | -98 | -93 | -95 | -94 | -94 | -81 | -84 | -88 | -89 | -89 | -94 | -73 | -91 | -85 | -89 | -102 | -96 | -100 | -91 | -85 | -85 | -68 | -81 | -111 | -113 | -108 | -115 | -144 | -153 | -138 | -134 | -161 | -146 | -146 | -156 | -176 | -132 | -192 | -189 | -135 | -208 | -219 | -233 | -286 | -286 | -261 | -273 | -289 | -284 | -257 | -259 | -277 | -276 | -258 | -268 | -288 | -286 | -287 | -297 | -341 | -320 | -250 | -227 | -233 | -183 | -144 | -133 | -113 | -78 | -30 | -18 |
Operating Income |
Loading...
|
M | 76 | 58 | 53 | 34 | 32 | 27 | 19 | 16 | -5 | 20 | 30 | 22 | 17 | 16 | 14 | 14 | 9 | 12 | 14 | 10 | 8 | 9 | 9 | 10 | 4 | 3 | 7 | 5 | 2 | 7 | 9 | 8 | 3 | 5 | 8 | 5 | 2 | 4 | 3 | 4 | 1 | 1 | -1 | -1 | -1 | 3 | 8 | -3 | -3 | -3 | -14 | -10 | -8 | -4 | -11 | -6 | -12 | 0 | -10 | 5 | -1 | 1 | 3 | 5 | 1 | 1 | -1 | 0 | 0 | 2 | 5 | 0 | -7 | 4 | -78 | -1 | -3 | -2 | 4 | 4 | 13 | 14 | 14 | 15 | 12 | 13 | 10 | 19 | 10 | 3 | 14 | 26 | 22 | 19 | 25 | 24 | 5 | 11 | 32 | 27 | 20 | 17 | 15 | 11 | -12 | -1 |
Interest Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 7 | 1 | 2 | 4 | 6 | 4 | 2 | 2 | 1 | 3 | 8 | 6 | 26 | 4 | 4 | 6 | 26 | 7 | 7 | 6 | 7 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | - | 5 | 4 | 3 | 2 | 1 | - | 0 | - |
Non-operating Income/Expense |
Loading...
|
M | 0 | 0 | 0 | 1 | 1 | 12 | 5 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -2 | 1 | 0 | 0 | -1 | -10 | -2 | 0 | -4 | 0 | 0 | 0 | -1 | -5 | -1 | -2 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | -13 | 0 | -59 | 1 | 0 | 0 | 10 | -5 | 18 | 13 | -6 | 13 | 13 | 13 | -40 | 13 | 12 | 10 | -38 | 13 | 13 | 12 | -32 | 11 | 12 | 10 | -5 | -4 | -3 | -2 | -1 | 0 | 0 | - |
EBT |
Loading...
|
M | 76 | 59 | 53 | 34 | 32 | 39 | 25 | 15 | -5 | 19 | 30 | 22 | 17 | 16 | 15 | 14 | 9 | 12 | 14 | 10 | 8 | 9 | 8 | 10 | 4 | 3 | 7 | 4 | 1 | 7 | 9 | 8 | 2 | 5 | 7 | 4 | 2 | 4 | 2 | 3 | 0 | 0 | -1 | -1 | -1 | 1 | 7 | -3 | -3 | -4 | -15 | -10 | -8 | -4 | -12 | -7 | -13 | -1 | -13 | 3 | -2 | 0 | 1 | 4 | 0 | -2 | -2 | 3 | -1 | 0 | 3 | -2 | -27 | -2 | -87 | -8 | -8 | -11 | -1 | -1 | 1 | 8 | 8 | 9 | 5 | 6 | 4 | 12 | 3 | -3 | 7 | 19 | 15 | 13 | 19 | 18 | -1 | 6 | 27 | 24 | 17 | 16 | 14 | 11 | -11 | -1 |
Income Tax Provision |
Loading...
|
M | 19 | 15 | 12 | 8 | 8 | 10 | 7 | 4 | -1 | 4 | 6 | 3 | 4 | 4 | 1 | 2 | 2 | 3 | 4 | -1 | 2 | 2 | 4 | 1 | 1 | 32 | 3 | -2 | 1 | 3 | -93 | -3 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 0 | 1 | 2 | 0 | -1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 0 | -1 | -1 | -4 | 2 | 0 | 3 | 2 | 2 | 2 | 5 | 1 | 2 | 4 | 8 | 7 | 6 | 8 | 8 | 2 | 4 | 11 | 10 | 7 | 7 | 6 | 5 | 3 | -1 |
Income after Tax |
Loading...
|
M | 57 | 44 | 41 | 26 | 24 | 29 | 18 | 11 | -4 | 15 | 24 | 20 | 13 | 12 | 14 | 12 | 6 | 9 | 10 | 11 | 5 | 7 | 5 | 9 | 2 | -30 | 3 | 6 | 1 | 4 | 102 | 11 | 2 | 6 | 8 | 4 | 2 | 3 | 2 | 3 | 0 | 0 | -1 | -1 | -1 | 1 | 8 | -3 | -3 | -4 | -15 | -10 | -9 | -4 | -12 | -7 | -13 | -1 | -12 | 1 | -1 | 0 | 0 | 2 | 0 | -1 | -2 | 1 | -1 | 0 | 2 | -2 | -27 | -2 | -85 | -9 | -8 | -11 | 1 | 1 | 6 | 6 | 8 | 5 | 3 | 4 | 2 | 7 | 2 | -5 | 3 | 11 | 8 | 7 | 11 | 10 | -2 | 3 | 16 | 14 | 10 | 9 | 8 | 6 | -14 | -1 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 2 | -2 | 0 | 0 | 1 | -1 | 0 | 0 | -2 | -47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -5 | -7 | -5 | -3 | -4 | -2 | -7 | -2 | 0 | -3 | -11 | -8 | -7 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | - | 23 | 22 | 26 | 16 | 9 | -5 | 14 | 22 | 19 | 13 | 12 | 15 | 12 | 6 | 9 | 10 | 11 | 5 | 7 | 5 | 9 | 2 | -30 | 3 | 6 | 1 | 4 | 102 | 11 | 2 | 6 | 7 | 4 | 2 | 3 | 2 | 3 | 0 | 0 | -2 | -1 | -1 | 1 | -5 | -3 | 0 | -4 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | -2 | 2 | 0 | 0 | -1 | 1 | 0 | 0 | 2 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 5 | 7 | 5 | 3 | 4 | 2 | 7 | 2 | 0 | 3 | 11 | 8 | 7 | 11 | 10 | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 20,479,755.00 | 20,435,148.00 | 20,426,000.00 | 20,405,702.00 | 20,387,796.00 | 20,449,035.00 | 20,707,000.00 | 20,939,437.00 | 20,772,426.00 | 20,958,887.00 | 21,081,000.00 | 21,087,779.00 | 21,071,059.00 | 21,061,355.00 | 21,047,000.00 | 20,996,732.00 | 21,122,310.00 | 21,148,312.00 | 21,184,000.00 | 21,301,235.00 | 21,379,746.00 | 21,261,065.00 | 21,448,000.00 | 21,331,883.00 | 21,440,570.00 | 21,196,854.00 | 21,490,000.00 | 21,556,118.00 | 21,574,155.00 | 21,557,838.00 | 21,516,000.00 | 21,456,634.00 | 21,436,012.00 | 21,347,494.00 | 21,343,000.00 | 21,370,634.00 | 21,618,327.00 | 21,779,728.00 | 21,734,591.00 | 18,521,628.00 | 18,514,150.00 | 18,507,750.00 | 17,817,254.00 | 15,445,606.00 | 14,909,896.00 | 14,919,189.00 | 14,801,903.00 | 14,642,293.00 | 14,638,678.00 | 14,569,000.00 | 14,569,000.00 | 14,491,966.00 | 14,481,005.00 | 14,447,841.00 | 14,447,357.00 | 14,425,119.00 | 14,390,580.00 | 14,396,017.00 | 14,396,017.00 | 14,403,139.00 | 14,322,439.00 | 14,318,776.00 | 14,318,776.00 | 15,003,131.00 | 15,021,520.00 | 15,092,303.00 | 15,092,303.00 | 15,163,387.00 | 15,081,537.00 | 15,034,079.00 | 15,000,107.00 | 15,328,124.00 | 39,384,545.00 | 14,970,502.00 | 39,248,246.00 | 39,207,359.00 | 39,149,769.00 | 38,665,537.00 | 39,432,344.00 | 39,432,344.00 | 38,544,198.00 | 38,835,737.00 | 38,273,416.00 | 39,161,593.00 | 39,372,367.00 | 39,472,309.00 | 39,447,351.00 | 40,073,939.00 | 40,002,961.00 | 39,759,175.00 | 39,759,175.00 | 40,956,004.00 | 41,093,981.00 | 41,088,790.00 | 40,756,732.00 | 40,791,970.00 | 40,379,289.00 | 39,516,627.00 | 38,500,000.00 | 35,400,000.00 | 32,900,000.00 | 31,700,000.00 | 29,100,000.00 | 27,200,000.00 | 18,200,000.00 | 4,500,000.00 |
EBITDA |
Loading...
|
M | 84 | 67 | 63 | 40 | 33 | 33 | 26 | 22 | 1 | 26 | 30 | 29 | 23 | 20 | 29 | 17 | 12 | 14 | 14 | 12 | 11 | 12 | 9 | 13 | 6 | 5 | 7 | 7 | 4 | 9 | 10 | 10 | 4 | 6 | 8 | 5 | 3 | 5 | 3 | 4 | 1 | 1 | 0 | 0 | 0 | 2 | 8 | -2 | -2 | -2 | -1 | -7 | -7 | 1 | -10 | -5 | -11 | 2 | -4 | 7 | 3 | 3 | 6 | 9 | 7 | 6 | 3 | 2 | 3 | 4 | 9 | 1 | 24 | 6 | -15 | 5 | 0 | 2 | -2 | 3 | -2 | 5 | 58 | 6 | 3 | 3 | 56 | 10 | 4 | 2 | 61 | 20 | 16 | 14 | 66 | 19 | 5 | 7 | 28 | 24 | 18 | 17 | 16 | 13 | -10 | -1 |
Depreciation and Amortization |
Loading...
|
M | 8 | 8 | 9 | 7 | 2 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | -6 | 6 | 2 | 4 | 6 | 2 | 4 | 3 | 3 | 3 | 3 | 5 | 4 | 4 | 4 | 6 | 4 | 4 | 4 | 9 | 7 | 7 | 7 | 8 | 7 | 12 | 6 | 6 | 4 | 3 | 3 | 3 | 2 | 1 | 0 |
EBIT |
Loading...
|
M | 76 | 59 | 54 | 33 | 32 | 27 | 19 | 16 | -5 | 20 | 24 | 23 | 17 | 16 | 25 | 14 | 9 | 12 | 11 | 10 | 8 | 9 | 7 | 10 | 4 | 3 | 4 | 5 | 2 | 7 | 8 | 8 | 3 | 5 | 7 | 4 | 2 | 4 | 3 | 3 | 1 | 1 | -1 | 0 | -1 | 1 | 7 | -3 | -3 | -2 | -4 | -8 | -8 | 0 | -11 | -6 | -12 | 1 | -6 | 6 | 1 | 1 | 4 | 7 | 4 | 3 | 1 | 0 | 0 | 2 | 7 | 7 | 18 | 4 | -19 | -2 | -2 | -1 | -6 | -1 | -5 | 2 | 52 | 2 | -1 | 0 | 50 | 6 | -1 | -2 | 52 | 13 | 9 | 7 | 58 | 12 | -7 | 1 | 22 | 20 | 14 | 14 | 14 | 11 | -11 | -1 |
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 | -1 | 0 | 0 | 0 | -9 | 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 | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 25.43 | 26.10 | 23.09 | 24.22 | 25.39 | 25.86 | 26.42 | 24.59 | 24.20 | 20.94 | 21.14 | 11.84 | 21.30 | 22.96 | 7.53 | 12.09 | 28.10 | 28.91 | 26.47 | -12.26 | 29.98 | 21.45 | 42.17 | 10.72 | 38.39 | 1,215.38 | 50.75 | -34.89 | 55.31 | 40.12 | -1,059.09 | -37.18 | 0.45 | -19.39 | -2.74 | 7.88 | 14.09 | 7.09 | 12.31 | 13.12 | 8.98 | -0.38 | -5.73 | -15.08 | -5.98 | 15.37 | -2.50 | 0.78 | -2.45 | -5.71 | -0.08 | 0.89 | -9.53 | 13.66 | 0.51 | 1.47 | -1.38 | 6.43 | 3.55 | 56.55 | 43.74 | 27.88 | 104.25 | 46.46 | 78.01 | 33.42 | 2.26 | 62.11 | 40.10 | -263.92 | 15.18 | -0.47 | -1.11 | -11.14 | 1.66 | -17.94 | -8.19 | -2.80 | 204.96 | 204.96 | -383.86 | 21.80 | 3.66 | 38.51 | 38.49 | 38.51 | 50.59 | 38.78 | 28.06 | -47.24 | 56.29 | 44.59 | 46.22 | 47.23 | 43.09 | 44.75 | -173.37 | 58.16 | 42.22 | 42.37 | 42.94 | 42.41 | 43.36 | 41.28 | -21.93 | 41.67 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 23.21 | 22.67 | 21.66 | 18.41 | 17.74 | 16.60 | 15.86 | 14.60 | 11.66 | 16.59 | 18.93 | 17.94 | 19.54 | 18.64 | 20.61 | 19.90 | 17.60 | 18.19 | 17.34 | 16.42 | 16.83 | 17.06 | 16.85 | 18.29 | 16.45 | 16.67 | 18.44 | 16.99 | 15.62 | 18.31 | 18.24 | 18.93 | 17.38 | 18.33 | 19.04 | 17.39 | 16.23 | 16.65 | 16.43 | 16.64 | 16.65 | 15.09 | 14.00 | 12.88 | 13.11 | 14.13 | 19.85 | 10.88 | 11.16 | 9.61 | 7.87 | 7.74 | 4.53 | 9.83 | 7.09 | 12.42 | 12.63 | 16.57 | 11.59 | 18.77 | 17.80 | 17.11 | 16.35 | 15.80 | 15.66 | 16.67 | 14.51 | 17.21 | 16.50 | 16.20 | 14.90 | 12.81 | 11.81 | 14.23 | 8.78 | 13.17 | 11.50 | 11.35 | 11.66 | 11.66 | 13.93 | 14.06 | 13.98 | 14.23 | 14.31 | 14.73 | 13.87 | 15.61 | 15.34 | 15.25 | 17.60 | 19.28 | 18.34 | 17.46 | 19.28 | 17.26 | 16.97 | 17.79 | 20.66 | 22.10 | 21.09 | 20.74 | 20.65 | 20.82 | 21.52 | 20.44 |
Operating Income Margin |
Loading...
|
% | 10.82 | 9.14 | 8.19 | 5.87 | 5.55 | 4.68 | 3.11 | 2.76 | -0.96 | 4.22 | 6.22 | 5.53 | 5.16 | 5.05 | 4.36 | 4.80 | 3.17 | 4.48 | 4.73 | 3.62 | 3.20 | 3.89 | 3.62 | 4.34 | 2.01 | 1.51 | 3.39 | 2.26 | 0.79 | 3.64 | 4.47 | 4.56 | 1.57 | 3.40 | 4.76 | 3.16 | 1.72 | 2.93 | 1.92 | 2.62 | 0.73 | 0.49 | -0.93 | -0.75 | -0.48 | 2.42 | 7.54 | -2.25 | -2.49 | -2.65 | -11.16 | -7.86 | -6.67 | -3.23 | -9.82 | -4.87 | -11.34 | 0.02 | -6.76 | 3.04 | -0.71 | 0.33 | 1.30 | 2.30 | 0.51 | 0.59 | -0.37 | -0.04 | 0.15 | 0.66 | 2.12 | -0.05 | -2.85 | 1.52 | -30.17 | -0.34 | -0.99 | -0.53 | 1.17 | 1.17 | 3.72 | 3.98 | 3.66 | 4.05 | 3.39 | 3.65 | 2.73 | 4.96 | 2.74 | 0.92 | 3.31 | 6.02 | 5.18 | 4.53 | 4.92 | 5.25 | 1.39 | 3.23 | 9.25 | 9.76 | 9.13 | 8.75 | 9.04 | 9.28 | -16.00 | -3.77 |
Net Income Margin |
Loading...
|
% | - | - | - | 3.86 | 3.79 | 4.59 | 2.63 | 1.67 | -1.08 | 3.01 | 4.63 | 4.76 | 3.87 | 3.84 | 4.42 | 4.18 | 2.14 | 3.08 | 3.36 | 3.88 | 2.14 | 2.82 | 1.95 | 3.66 | 1.08 | -14.91 | 1.52 | 2.82 | 0.26 | 2.01 | 49.60 | 6.02 | 1.37 | 3.85 | 4.68 | 2.75 | 1.35 | 2.41 | 1.48 | 1.96 | 0.33 | 0.10 | -1.49 | -0.94 | -0.90 | 0.40 | -4.51 | -2.66 | -0.17 | -3.28 | 0.00 | -8.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.81 | 0.72 | 0.00 | 0.00 | -1.00 | 1.08 | 0.12 | 0.00 | -0.53 | 0.54 | -0.17 | 0.17 | 0.89 | 26.34 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.49 | 1.42 | 1.92 | 1.40 | 0.88 | 1.09 | 0.60 | 1.99 | 0.58 | 0.00 | 0.73 | 2.48 | 1.93 | 1.64 | 2.13 | 2.23 | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 11.93 | 10.54 | 9.72 | 6.90 | 5.85 | 5.79 | 4.20 | 3.85 | 0.26 | 5.37 | 6.24 | 7.04 | 6.94 | 6.35 | 8.63 | 5.93 | 4.15 | 5.24 | 4.70 | 4.39 | 4.15 | 4.82 | 3.66 | 5.44 | 3.03 | 2.63 | 3.19 | 3.42 | 1.95 | 4.67 | 4.72 | 5.50 | 2.80 | 3.90 | 4.76 | 3.52 | 2.23 | 3.33 | 2.32 | 3.01 | 1.18 | 1.03 | -0.21 | 0.38 | -0.04 | 1.37 | 7.23 | -1.67 | -1.88 | -1.59 | -0.56 | -5.68 | -5.79 | 0.92 | -8.80 | -3.79 | -9.90 | 1.79 | -2.57 | 4.35 | 1.97 | 1.78 | 2.67 | 4.25 | 3.73 | 3.16 | 1.47 | 1.07 | 1.47 | 1.91 | 3.84 | 0.28 | 9.79 | 2.38 | -5.80 | 1.67 | 0.00 | 0.74 | -0.64 | 0.71 | -0.62 | 1.38 | 15.12 | 1.60 | 0.82 | 0.97 | 15.15 | 2.67 | 1.03 | 0.53 | 14.49 | 4.70 | 3.78 | 3.26 | 12.78 | 4.22 | 1.27 | 2.13 | 8.28 | 8.57 | 8.15 | 8.78 | 9.72 | 10.97 | -14.18 | -2.99 |
EBIT Ratio |
Loading...
|
% | 10.82 | 9.34 | 8.29 | 5.72 | 5.55 | 4.68 | 3.11 | 2.76 | -0.96 | 4.08 | 5.00 | 5.55 | 5.19 | 5.07 | 7.50 | 4.84 | 3.04 | 4.38 | 3.90 | 3.56 | 3.19 | 3.85 | 2.77 | 4.39 | 2.03 | 1.51 | 1.86 | 2.22 | 0.81 | 3.59 | 3.67 | 4.58 | 2.16 | 3.36 | 4.32 | 3.08 | 1.79 | 2.90 | 1.85 | 2.55 | 0.64 | 0.51 | -0.69 | -0.35 | -0.48 | 0.94 | 6.53 | -2.13 | -2.33 | -2.07 | -3.21 | -6.38 | -6.65 | -0.08 | -9.95 | -4.79 | -11.22 | 0.65 | -4.05 | 3.45 | 0.50 | 0.63 | 1.96 | 3.24 | 2.19 | 1.67 | 0.29 | -0.18 | 0.17 | 0.67 | 3.05 | 3.80 | 7.18 | 1.50 | -7.40 | -0.56 | -0.82 | -0.46 | -1.54 | -0.19 | -1.57 | 0.42 | 13.71 | 0.64 | -0.25 | -0.08 | 13.54 | 1.57 | -0.19 | -0.59 | 12.37 | 2.95 | 2.10 | 1.64 | 11.19 | 2.76 | -1.92 | 0.31 | 6.48 | 7.04 | 6.54 | 7.23 | 8.14 | 9.45 | -15.45 | -3.77 |
EBT Ratio |
Loading...
|
% | 10.79 | 9.30 | 8.22 | 5.84 | 5.68 | 6.75 | 3.98 | 2.59 | -1.07 | 3.98 | 6.16 | 5.49 | 5.11 | 5.03 | 4.42 | 4.78 | 2.97 | 4.35 | 4.63 | 3.48 | 3.03 | 3.65 | 3.45 | 4.17 | 1.80 | 1.33 | 3.24 | 2.09 | 0.61 | 3.41 | 4.28 | 4.40 | 1.38 | 3.22 | 4.57 | 2.99 | 1.61 | 2.74 | 1.69 | 2.36 | 0.41 | 0.22 | -0.87 | -0.52 | -0.73 | 0.59 | 6.89 | -2.68 | -2.97 | -3.09 | -11.57 | -8.33 | -7.13 | -3.72 | -10.43 | -5.48 | -12.13 | -0.72 | -8.21 | 1.95 | -1.27 | -0.06 | 0.62 | 1.76 | 0.22 | -0.78 | -0.70 | 1.22 | -0.56 | -0.04 | 1.13 | -0.96 | -11.05 | -0.73 | -33.60 | -2.79 | -2.70 | -3.52 | -0.19 | -0.19 | 0.33 | 2.21 | 2.13 | 2.34 | 1.60 | 1.78 | 1.21 | 3.26 | 0.81 | -0.92 | 1.67 | 4.48 | 3.59 | 3.11 | 3.74 | 4.04 | -0.24 | 1.86 | 7.88 | 8.44 | 7.88 | 7.99 | 8.56 | 9.45 | -15.72 | -3.77 |
StockViz Staff
September 20, 2024
Any question? Send us an email