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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 189 | 174 | 432 | 611 | 213 | 195 | 476 | 674 | 228 | 185 | 409 | 597 | 192 | 145 | 381 | 480 | 126 | 123 | 298 |
Cost of Revenue |
Loading...
|
M | 134 | 124 | 272 | 359 | 142 | 130 | 258 | 370 | 142 | 118 | 221 | 313 | 121 | 93 | 215 | 269 | 86 | 82 | 167 |
Gross Profit |
Loading...
|
M | 54 | 50 | 160 | 252 | 71 | 65 | 217 | 304 | 86 | 67 | 188 | 284 | 72 | 52 | 167 | 211 | 40 | 41 | 131 |
Operating Expenses |
Loading...
|
M | 85 | 87 | 122 | 136 | 96 | 92 | 134 | 131 | 90 | 80 | 121 | 117 | 70 | 77 | 99 | 99 | 56 | 60 | 72 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 85 | 87 | 122 | 136 | 96 | 92 | 134 | 131 | 90 | 80 | 121 | 117 | 70 | 0 | 99 | 99 | 56 | 60 | 72 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -49 | -37 | -151 | -224 | -45 | -38 | -124 | -239 | -53 | -38 | -100 | -196 | -50 | -16 | -116 | -170 | -30 | -22 | -95 |
Operating Income |
Loading...
|
M | -31 | -36 | 39 | 116 | -25 | -27 | 83 | 172 | -4 | -12 | 67 | 166 | 1 | -26 | 68 | 112 | -16 | -19 | 59 |
Interest Expense |
Loading...
|
M | 18 | 17 | 17 | 18 | 17 | 13 | 10 | 7 | 7 | 7 | 7 | 7 | 8 | 12 | 19 | 19 | 23 | 22 | 24 |
Non-operating Income/Expense |
Loading...
|
M | -18 | -3 | -17 | -18 | -17 | -13 | -10 | -7 | -7 | 0 | 0 | -1 | -3 | -7 | 0 | -1 | 0 | 0 | -3 |
EBT |
Loading...
|
M | -49 | -54 | 21 | 98 | -42 | -40 | 74 | 165 | -11 | -20 | 59 | 158 | -10 | -45 | 49 | 92 | -39 | -41 | 32 |
Income Tax Provision |
Loading...
|
M | -14 | -14 | 5 | 26 | -11 | -10 | 16 | 42 | -4 | -5 | 15 | 39 | -3 | -14 | 7 | 20 | -9 | -15 | 31 |
Income after Tax |
Loading...
|
M | -35 | -40 | 16 | 73 | -32 | -30 | 58 | 123 | -7 | -14 | 45 | 119 | -6 | -30 | 42 | 72 | -30 | -26 | 1 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | - | - | - | -32 | -30 | 58 | 123 | -7 | -14 | 45 | 119 | -6 | -30 | 42 | - | -30 | -26 | 1 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 184,625,000.00 | 184,383,000.00 | 184,782,000.00 | 184,760,000.00 | 183,729,000.00 | 183,513,000.00 | 184,688,000.00 | 184,721,000.00 | 182,678,000.00 | 188,507,000.00 | 192,729,000.00 | 194,200,000.00 | 186,810,000.00 | 176,990,000.00 | 186,602,667.00 | 186,606,228.00 | 186,606,228.00 | 186,606,228.00 | 186,810,000.00 |
EBITDA |
Loading...
|
M | -23 | -28 | 47 | 124 | -16 | -18 | 83 | 179 | 2 | -4 | 74 | 172 | 7 | -19 | 68 | 118 | -10 | -12 | 63 |
Depreciation and Amortization |
Loading...
|
M | 8 | 8 | 9 | 8 | 9 | 9 | 0 | 7 | 7 | 9 | 7 | 6 | 6 | 7 | 8 | 6 | 7 | 7 | 8 |
EBIT |
Loading...
|
M | -31 | -36 | 39 | 116 | -25 | -27 | 83 | 172 | -4 | -13 | 67 | 166 | 0 | -26 | 60 | 111 | -16 | -19 | 56 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 29.02 | 26.13 | 22.94 | 26.07 | 25.70 | 25.00 | 21.18 | 25.66 | 32.97 | 26.72 | 24.87 | 24.89 | 33.91 | 32.12 | 14.67 | 21.42 | 23.58 | 36.43 | 97.56 |
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 |
Gross Profit Margin |
Loading...
|
% | 28.80 | 28.98 | 37.04 | 41.19 | 33.44 | 33.47 | 45.67 | 45.07 | 37.54 | 36.42 | 45.99 | 47.56 | 37.25 | 35.66 | 43.70 | 43.92 | 31.58 | 33.40 | 44.03 |
Operating Income Margin |
Loading...
|
% | -16.18 | -20.96 | 8.91 | 18.96 | -11.83 | -13.83 | 17.47 | 25.55 | -1.82 | -6.75 | 16.41 | 27.90 | 0.68 | -17.77 | 17.85 | 23.25 | -12.77 | -15.16 | 19.76 |
Net Income Margin |
Loading...
|
% | - | - | - | - | -14.81 | -15.51 | 12.18 | 18.26 | -3.26 | -7.82 | 10.89 | 19.92 | -3.35 | -20.87 | 11.03 | - | -23.60 | -21.29 | 0.26 |
EBITDA Ratio |
Loading...
|
% | -12.02 | -16.18 | 10.90 | 20.29 | -7.64 | -9.47 | 17.47 | 26.62 | 1.06 | -1.96 | 18.10 | 28.82 | 3.39 | -13.23 | 17.80 | 24.49 | -7.53 | -9.35 | 21.28 |
EBIT Ratio |
Loading...
|
% | -16.18 | -20.96 | 8.91 | 18.96 | -11.83 | -13.83 | 17.47 | 25.55 | -1.82 | -6.96 | 16.30 | 27.76 | 0.13 | -17.77 | 15.61 | 23.13 | -12.92 | -15.27 | 18.74 |
EBT Ratio |
Loading...
|
% | -25.80 | -30.78 | 4.95 | 16.06 | -19.94 | -20.68 | 15.46 | 24.56 | -4.87 | -10.67 | 14.50 | 26.52 | -5.07 | -30.74 | 12.92 | 19.08 | -30.88 | -33.50 | 10.72 |
StockViz Staff
September 19, 2024
Any question? Send us an email