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 | 2011-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 690 | 608 | 618 | 645 | 487 | 488 | 547 | 723 | 546 | 801 | 752 | 792 | 706 | 897 | 534 | 482 | 455 | 606 | 483 | 462 | 288 | 425 | 380 | 420 | 279 | 405 | 366 | 324 | 163 | 237 | 216 | 223 | 162 | 177 | 174 | 159 | 121 | 108 | 93 | 106 | 76 | 65 | 38 | 37 | 22 | 24 | 24 | 50 |
Cost of Revenue |
Loading...
|
M | 299 | 466 | 459 | 503 | 389 | 387 | 391 | 492 | 388 | 589 | 549 | 577 | 516 | 654 | 399 | 364 | 348 | 463 | 366 | 351 | 221 | 322 | 283 | 310 | 210 | 306 | 274 | 238 | 119 | 173 | 159 | 164 | 121 | 130 | 128 | 116 | 89 | 79 | 67 | 78 | 56 | 52 | 27 | 26 | 16 | 18 | 17 | 37 |
Gross Profit |
Loading...
|
M | 391 | 143 | 159 | 142 | 99 | 101 | 156 | 231 | 158 | 212 | 202 | 214 | 190 | 243 | 135 | 118 | 107 | 142 | 117 | 111 | 66 | 104 | 97 | 110 | 69 | 99 | 92 | 86 | 43 | 64 | 57 | 59 | 41 | 47 | 46 | 43 | 31 | 30 | 25 | 28 | 20 | 13 | 11 | 11 | 6 | 6 | 7 | 14 |
Operating Expenses |
Loading...
|
M | 372 | 83 | 77 | 77 | 73 | 60 | 61 | 72 | 63 | 70 | 64 | 68 | 68 | 78 | 58 | 50 | 53 | 58 | 53 | 53 | 45 | 48 | 46 | 48 | 38 | 44 | 41 | 38 | 27 | 30 | 28 | 28 | 24 | 23 | 23 | 21 | 20 | 18 | 15 | 15 | 12 | 10 | 6 | 6 | 4 | 4 | 3 | 10 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 32 | 33 | 27 | 28 | 30 | 27 | 27 | 29 | 28 | 28 | 24 | 23 | 25 | 28 | 22 | 20 | 20 | 21 | 19 | 19 | 18 | 19 | 18 | 18 | 15 | 15 | 15 | 14 | 11 | 12 | 11 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 6 | 5 | 5 | 5 | 4 | 3 | 2 | 2 | 2 | 10 |
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 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29 | 28 | 29 | 23 | 29 | 26 | 24 | 16 | 18 | 17 | 18 | 14 | 14 | 14 | 13 | 12 | 11 | 9 | 9 | 7 | 5 | 2 | 3 | 2 | 2 | 1 | 0 |
Costs and Expenses |
Loading...
|
M | -227 | -383 | -382 | -426 | -316 | -327 | -330 | -419 | -325 | -519 | -485 | -509 | -448 | -576 | -341 | -313 | -295 | -405 | -314 | -298 | -176 | -273 | -237 | -262 | -171 | -262 | -233 | -200 | -92 | -142 | -132 | -135 | -97 | -107 | -105 | -95 | -69 | -61 | -52 | -63 | -44 | -41 | -19 | -20 | -12 | -13 | -13 | -37 |
Operating Income |
Loading...
|
M | 19 | 60 | 82 | 65 | 26 | 41 | 95 | 159 | 96 | 141 | 138 | 146 | 122 | 166 | 77 | 68 | 54 | 84 | 64 | 58 | 21 | 55 | 52 | 62 | 31 | 55 | 50 | 48 | 16 | 34 | 29 | 31 | 17 | 24 | 23 | 21 | 12 | 12 | 10 | 14 | 7 | 4 | 5 | 5 | 2 | 2 | 4 | 4 |
Interest Expense |
Loading...
|
M | - | 6 | 22 | 22 | -6 | -6 | 14 | 4 | 4 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 | 9 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 4 | 3 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Non-operating Income/Expense |
Loading...
|
M | 4 | 9 | 7 | 6 | 6 | 6 | 14 | 4 | 4 | 2 | -11 | 3 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | -3 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 8 | 2 | 1 | 0 | 1 | 1 | 0 |
EBT |
Loading...
|
M | 23 | 69 | 89 | 71 | 32 | 47 | 109 | 163 | 100 | 143 | 127 | 149 | 123 | 167 | 78 | 69 | 55 | 85 | 65 | 61 | 22 | 56 | 49 | 63 | 31 | 55 | 51 | 49 | 17 | 35 | 29 | 31 | 18 | 24 | 23 | 21 | 12 | 12 | 11 | 14 | 7 | 10 | 5 | 5 | 2 | 2 | 4 | 5 |
Income Tax Provision |
Loading...
|
M | 6 | 16 | 22 | 18 | 5 | 13 | 18 | 40 | 21 | 32 | 26 | 31 | 24 | 30 | -11 | 13 | 12 | 20 | 15 | 14 | 3 | 14 | 11 | 15 | 4 | 19 | 17 | 16 | 5 | 12 | 10 | 11 | 6 | 8 | 8 | 7 | 4 | 4 | 3 | 5 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | 17 | 52 | 67 | 53 | 27 | 34 | 90 | 123 | 79 | 111 | 101 | 118 | 100 | 136 | 89 | 56 | 43 | 65 | 49 | 46 | 18 | 43 | 38 | 48 | 27 | 36 | 34 | 32 | 12 | 23 | 19 | 21 | 12 | 16 | 15 | 14 | 8 | 8 | 7 | 9 | 5 | 9 | 5 | 5 | 2 | 2 | 4 | 5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | -6 | -5 | -2 | -2 | -4 | -3 |
Net Income |
Loading...
|
M | - | - | - | 53 | 27 | 34 | 90 | 123 | 79 | 111 | 101 | 118 | 100 | 136 | 89 | 56 | 43 | 65 | 49 | 46 | 18 | 43 | 38 | 48 | 27 | 36 | 34 | 32 | 12 | 23 | 19 | 21 | 12 | 16 | 15 | 14 | 8 | 8 | 7 | 9 | 5 | 9 | 6 | 5 | 2 | 2 | 4 | 3 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 23,675,353.00 | 23,648,548.00 | 23,640,686.00 | 23,608,892.00 | 23,629,779.00 | 23,513,303.00 | 23,488,325.00 | 23,745,853.00 | 24,194,321.00 | 24,564,428.00 | 24,824,320.00 | 25,061,812.00 | 25,220,872.00 | 25,531,968.00 | 25,257,053.00 | 25,153,076.00 | 25,592,835.00 | 25,718,111.00 | 25,521,946.00 | 25,357,396.00 | 25,086,183.00 | 24,743,108.00 | 24,896,569.00 | 25,000,647.00 | 24,772,027.00 | 24,992,512.00 | 24,050,385.00 | 23,242,589.00 | 22,787,652.00 | 22,878,789.00 | 22,674,021.00 | 21,487,013.00 | 20,461,073.00 | 21,174,417.00 | 20,318,537.00 | 21,246,875.00 | 23,808,813.00 | 22,136,497.00 | 20,881,827.00 | 20,868,910.00 | 20,862,701.00 | 20,834,124.00 | 19,413,449.00 | 7,477,000.00 | 7,477,000.00 | 7,477,000.00 | 7,477,000.00 | - |
EBITDA |
Loading...
|
M | 19 | 60 | 82 | 65 | 26 | 41 | 95 | 159 | 100 | 141 | 141 | 147 | 124 | 166 | 78 | 69 | 55 | 84 | 64 | 59 | 22 | 55 | 52 | 63 | 31 | 55 | 51 | 49 | 17 | 34 | 30 | 32 | 18 | 24 | 23 | 21 | 12 | 12 | 11 | 14 | 7 | 2 | 5 | 5 | 3 | 2 | 4 | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 4 | 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 | - |
EBIT |
Loading...
|
M | 18 | 60 | 81 | 65 | 26 | 40 | 95 | 159 | 96 | 141 | 140 | 147 | 123 | 165 | 78 | 69 | 55 | 84 | 64 | 58 | 22 | 55 | 52 | 63 | 31 | 55 | 51 | 49 | 17 | 34 | 29 | 31 | 18 | 23 | 23 | 21 | 12 | 11 | 10 | 14 | 7 | 2 | 5 | 5 | 3 | 2 | 4 | 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 |
Tax Rate (Effective) |
Loading...
|
% | 26.16 | 24.01 | 25.05 | 25.59 | 16.65 | 27.19 | 16.85 | 24.31 | 20.96 | 22.37 | 20.82 | 20.78 | 19.16 | 18.08 | -14.38 | 18.91 | 21.95 | 23.57 | 23.76 | 23.92 | 15.49 | 24.12 | 23.00 | 24.04 | 12.57 | 35.25 | 33.79 | 33.80 | 30.06 | 33.60 | 33.98 | 34.22 | 34.38 | 34.70 | 33.59 | 34.21 | 34.29 | 34.91 | 33.11 | 35.00 | 34.99 | 8.00 | 2.58 | 1.74 | 1.88 | 2.41 | 0.86 | 2.70 |
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 | - |
Gross Profit Margin |
Loading...
|
% | 56.62 | 23.44 | 25.72 | 22.00 | 20.28 | 20.69 | 28.48 | 32.00 | 29.01 | 26.43 | 26.91 | 27.05 | 26.91 | 27.11 | 25.31 | 24.50 | 23.43 | 23.48 | 24.15 | 24.10 | 23.05 | 24.36 | 25.59 | 26.14 | 24.82 | 24.37 | 25.12 | 26.64 | 26.70 | 27.16 | 26.27 | 26.53 | 25.46 | 26.53 | 26.45 | 26.80 | 26.07 | 27.30 | 27.30 | 26.68 | 25.72 | 20.40 | 28.81 | 29.50 | 27.97 | 26.26 | 29.11 | 27.26 |
Operating Income Margin |
Loading...
|
% | 2.71 | 9.84 | 13.32 | 10.09 | 5.35 | 8.36 | 17.29 | 21.99 | 17.53 | 17.64 | 18.35 | 18.45 | 17.34 | 18.45 | 14.50 | 14.09 | 11.85 | 13.87 | 13.25 | 12.65 | 7.33 | 13.04 | 13.58 | 14.81 | 11.06 | 13.52 | 13.79 | 14.95 | 9.90 | 14.49 | 13.45 | 13.80 | 10.66 | 13.42 | 13.25 | 13.37 | 9.67 | 10.63 | 10.71 | 13.04 | 9.30 | 5.36 | 13.92 | 13.80 | 11.06 | 9.52 | 15.84 | 7.42 |
Net Income Margin |
Loading...
|
% | - | - | - | 8.23 | 5.53 | 6.99 | 16.52 | 17.06 | 14.41 | 13.89 | 13.38 | 14.93 | 14.12 | 15.20 | 16.66 | 11.55 | 9.42 | 10.71 | 10.22 | 9.97 | 6.37 | 10.03 | 9.92 | 11.34 | 9.78 | 8.80 | 9.21 | 9.93 | 7.23 | 9.80 | 9.00 | 9.28 | 7.20 | 8.90 | 8.86 | 8.80 | 6.38 | 6.95 | 7.62 | 8.49 | 6.05 | 13.95 | 14.69 | 13.82 | 11.16 | 9.79 | 15.52 | 6.64 |
EBITDA Ratio |
Loading...
|
% | 2.71 | 9.94 | 13.32 | 10.09 | 5.35 | 8.36 | 17.36 | 22.04 | 18.29 | 17.64 | 18.71 | 18.56 | 17.50 | 18.45 | 14.60 | 14.28 | 12.11 | 13.87 | 13.25 | 12.69 | 7.60 | 13.04 | 13.73 | 14.97 | 11.26 | 13.52 | 13.96 | 15.06 | 10.47 | 14.49 | 13.74 | 14.23 | 11.20 | 13.42 | 13.48 | 13.51 | 9.88 | 10.68 | 11.39 | 13.21 | 9.50 | 3.27 | 14.01 | 13.85 | 11.68 | 10.14 | 16.31 | - |
EBIT Ratio |
Loading...
|
% | 2.62 | 9.84 | 13.19 | 10.01 | 5.25 | 8.27 | 17.29 | 21.99 | 17.53 | 17.60 | 18.67 | 18.53 | 17.46 | 18.43 | 14.57 | 14.24 | 12.07 | 13.84 | 13.22 | 12.66 | 7.54 | 13.00 | 13.68 | 14.93 | 11.19 | 13.47 | 13.90 | 15.00 | 10.34 | 14.39 | 13.63 | 14.10 | 10.97 | 13.28 | 13.35 | 13.38 | 9.71 | 10.35 | 11.20 | 13.07 | 9.31 | 3.13 | 13.83 | 13.67 | 11.39 | 9.89 | 16.10 | 0.00 |
EBT Ratio |
Loading...
|
% | 3.35 | 11.27 | 14.48 | 11.07 | 6.64 | 9.60 | 19.87 | 22.54 | 18.23 | 17.90 | 16.90 | 18.84 | 17.46 | 18.56 | 14.57 | 14.24 | 12.07 | 14.01 | 13.40 | 13.11 | 7.54 | 13.22 | 12.88 | 14.93 | 11.19 | 13.59 | 13.90 | 15.00 | 10.34 | 14.76 | 13.63 | 14.10 | 10.97 | 13.63 | 13.35 | 13.38 | 9.71 | 10.68 | 11.39 | 13.07 | 9.31 | 15.15 | 13.90 | 13.66 | 11.37 | 10.04 | 16.06 | 9.19 |
StockViz Staff
September 20, 2024
Any question? Send us an email