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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 88 | 74 | 58 | 55 | 55 | 58 | 50 | 42 | 40 | 45 | 47 | 44 | 43 | 46 | 43 | 42 | 37 | 38 | 38 | 37 | 37 | 36 | 35 | 34 | 35 | 33 | 33 | 31 | 31 | 31 | 32 | 31 | 33 | 30 | 30 | 29 | 29 | 29 | 29 | 18 | 13 | 14 | 14 | 13 | 13 | 14 | 14 | 13 | 14 | 14 | 14 | 15 | 15 | 16 | 16 | 16 | 17 | 16 | 15 | 14 | 13 | 14 | 14 | 12 | 13 | 15 | 16 | 15 | 16 | 17 | 17 | 17 | 16 | 17 | 15 | 15 | 14 | 13 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 |
Cost of Revenue |
Loading...
|
M | 11 | 65,871 | -13 | -65,863 | 5 | - | - | - | - | 0 | - | - | - | - | - | - | - | 0 | - | - | 0 | 0 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 0 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 1 | 0 | 1 | 1 | 1 | 3 | 3 | 0 | 4 | 6 | 6 | 7 | 8 | 14 | 18 | 14 | 17 | 36 | 24 | 26 | 27 | 22 | 20 | 25 | 30 | 27 | 26 | 24 | 23 | 23 | 21 | 20 | 17 | 16 | 14 | 12 | 10 | 9 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | - | - | - | - | 2 | 2 | 1 | 1 |
Gross Profit |
Loading...
|
M | 77 | -65,797 | 71 | 65,918 | 50 | 58 | 50 | 42 | 40 | 45 | 47 | 44 | 43 | 46 | 43 | 42 | 37 | 38 | 38 | 37 | 37 | 36 | 35 | 34 | 35 | 33 | 33 | 31 | 31 | 31 | 32 | 31 | 33 | 30 | 30 | 29 | 29 | 29 | 29 | 18 | 13 | 14 | 14 | 13 | 13 | 14 | 14 | 13 | 14 | 14 | 14 | 15 | 15 | 16 | 16 | 16 | 17 | 16 | 15 | 14 | 13 | 14 | 14 | 12 | 13 | 15 | 16 | 15 | 16 | 17 | 17 | 17 | 16 | 17 | 15 | 15 | 14 | 13 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 |
Operating Expenses |
Loading...
|
M | 49 | -65,822 | 45 | 65,874 | 15 | 24 | 24 | 22 | 21 | 25 | 23 | 17 | 20 | 23 | 24 | 24 | 16 | 14 | 14 | 14 | 15 | 16 | 16 | 17 | 16 | 169 | 17 | 17 | 17 | 16 | 17 | 17 | 17 | 18 | 16 | 17 | 16 | 17 | 17 | 12 | 5 | 4 | 6 | 5 | 4 | 7 | 7 | 4 | 6 | 7 | 6 | 7 | 8 | 12 | 15 | 9 | 11 | 27 | 12 | 9 | 5 | -3 | -6 | -2 | -1 | -7 | -10 | -10 | -12 | -12 | -11 | -9 | -7 | -4 | -3 | -3 | -1 | 0 | 1 | 1 | 1 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -3 | -3 | -4 | -4 | -5 | -5 | -4 | -4 | -3 | -2 | -1 | -1 | -1 | 2 | 1 | 1 | 2 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 18 | 21 | 17 | 16 | 17 | 20 | 20 | 19 | 18 | 22 | 19 | 19 | 18 | 18 | 19 | 17 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 13 | 13 | 13 | 14 | 13 | 13 | 13 | 13 | 13 | 12 | 11 | 11 | 7 | 5 | 5 | 6 | 5 | 5 | 6 | 5 | 5 | 5 | 8 | 5 | 5 | 5 | 8 | 6 | 6 | 6 | 4 | 6 | 7 | 6 | 5 | 6 | 6 | 6 | 6 | 5 | 7 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 |
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 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 2 | 2 | 155 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 6 | 6 | 5 | -1 | -1 | 0 | -1 | -1 | 0 | 1 | -1 | 1 | 0 | 1 | 2 | 3 | 4 | 9 | 4 | 5 | 23 | 6 | 2 | -2 | -9 | -11 | -7 | -7 | -13 | -16 | -16 | -17 | -16 | -15 | -13 | -12 | -9 | -8 | -7 | -6 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | -6 | -6 | -6 | -6 | -5 | -5 | -4 | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -2 | -65,919 | -32 | -11 | 35 | - | - | - | - | -25 | - | - | - | - | - | - | - | -14 | - | - | -15 | -16 | -22 | -23 | -21 | 36 | -22 | -21 | -21 | -16 | -21 | -21 | -21 | -21 | -19 | -19 | -18 | -20 | -20 | -15 | -5 | -4 | -7 | -6 | -6 | -10 | -9 | -5 | -10 | -13 | -12 | -14 | -16 | -26 | -33 | -24 | -28 | -62 | -36 | -35 | -31 | -19 | -14 | -23 | -29 | -20 | -15 | -15 | -11 | -12 | -11 | -11 | -10 | -11 | -10 | -9 | -8 | -8 | -9 | -8 | -8 | -7 | -8 | -6 | -5 | -5 | -5 | -5 | -4 | -4 | -3 | -4 | -3 | -3 | -3 | -3 | -3 | - | - | - | - | 2 | 1 | 1 | 2 |
Operating Income |
Loading...
|
M | 28 | 25 | 26 | 44 | 35 | 34 | 26 | 20 | 19 | 20 | 23 | 27 | 23 | 24 | 19 | 17 | 21 | 24 | 24 | 23 | 23 | 21 | 18 | 17 | 18 | -137 | 16 | 14 | 14 | 15 | 15 | 14 | 16 | 12 | 14 | 12 | 12 | 12 | 11 | 5 | 8 | 10 | 8 | 8 | 9 | 7 | 7 | 9 | 8 | 7 | 8 | 8 | 7 | 4 | 2 | 7 | 6 | -10 | 3 | 5 | 9 | 17 | 19 | 14 | 14 | 22 | 26 | 25 | 28 | 28 | 28 | 25 | 23 | 21 | 19 | 18 | 15 | 14 | 11 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 8 | 9 | 8 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 0 | 0 | 0 | -1 |
Interest Expense |
Loading...
|
M | 29 | 25 | 22 | 18 | 12 | 8 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 7 | 8 | 8 | 9 | 9 | 8 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 7 | 8 | 8 | 9 | 11 | 12 | 14 | 16 | 18 | 18 | 19 | 21 | 22 | 23 | 22 | 22 | 21 | 20 | 18 | 16 | 14 | 13 | 11 | 9 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 1 |
Non-operating Income/Expense |
Loading...
|
M | 27 | 25 | 26 | -18 | -9 | -8 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -6 | -6 | -7 | -8 | -8 | -9 | -9 | -8 | -6 | -6 | -5 | -5 | 103 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -5 | -5 | -6 | -7 | -8 | -8 | -9 | -11 | -12 | -14 | -16 | -18 | -18 | -19 | -21 | -22 | -23 | -22 | -22 | -21 | -20 | -18 | -16 | -14 | -13 | -11 | -9 | -8 | -7 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -7 | -6 | -5 | -4 | -4 | -3 | - | - | - | - | - |
EBT |
Loading...
|
M | 27 | 25 | 26 | 25 | 26 | 27 | 20 | 15 | 14 | 15 | 19 | 22 | 18 | 18 | 13 | 11 | 13 | 16 | 16 | 14 | 15 | 14 | 12 | 12 | 13 | 12 | 12 | 11 | 11 | 12 | 11 | 11 | 13 | 9 | 11 | 9 | 10 | 9 | 9 | 2 | 5 | 8 | 5 | 6 | 6 | 4 | 4 | 6 | 4 | 3 | 3 | 3 | 1 | -3 | -6 | -1 | -3 | -21 | -9 | -10 | -7 | 0 | 1 | -5 | -6 | 0 | 3 | 3 | 6 | 7 | 8 | 7 | 7 | 7 | 6 | 7 | 6 | 6 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 0 | 0 | 0 | -1 |
Income Tax Provision |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 3 | 4 | 4 | 4 | 3 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | -27 | 0 | 0 | 2 | 2 | -1 | -1 | 0 | 15 | -4 | -3 | -3 | 0 | 0 | -2 | -2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 3 | 2 | 2 | 1 | 1 |
Income after Tax |
Loading...
|
M | 22 | 20 | 21 | 20 | 21 | 22 | 16 | 12 | 11 | 12 | 15 | 18 | 14 | 14 | 11 | 9 | 11 | 13 | 13 | 12 | 12 | 12 | 10 | 9 | 11 | 8 | 8 | 7 | 8 | 8 | 8 | 7 | 9 | 6 | 7 | 7 | 7 | 6 | 6 | 2 | 4 | 5 | 3 | 4 | 4 | 3 | 3 | 4 | 3 | 30 | 3 | 3 | -1 | -5 | -5 | 0 | -3 | -36 | -5 | -6 | -4 | 0 | 1 | -3 | -4 | 0 | 2 | 2 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | - | -2 | -2 | -2 | -2 |
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 | -11 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 3 | 2 | -30 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | -2 | -4 | -5 | -5 | -5 | -5 | -5 | -4 | -5 | -4 | -4 | -3 | -3 | -3 | -3 | -2 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 21 | 20 | 21 | 22 | 16 | 12 | 11 | 12 | 15 | 18 | 14 | 14 | 11 | 9 | 11 | 13 | 13 | 12 | 12 | 12 | 10 | 9 | 11 | 8 | 8 | 7 | 8 | 8 | 8 | 7 | 9 | 6 | 7 | 7 | 7 | 6 | 6 | 2 | 4 | 5 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 30 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 2 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 16,118,858.00 | 16,044,222.00 | 16,018,419.00 | 16,003,371.00 | 15,996,138.00 | 15,887,983.00 | 15,861,551.00 | 15,848,681.00 | 15,841,037.00 | 15,696,451.00 | 15,860,314.00 | 16,116,666.00 | 16,283,490.00 | 16,279,243.00 | 16,233,666.00 | 16,213,264.00 | 16,351,559.00 | 16,375,740.00 | 16,393,078.00 | 16,434,714.00 | 16,435,176.00 | 16,600,108.00 | 16,619,295.00 | 16,610,819.00 | 16,604,325.00 | 16,536,225.00 | 16,494,540.00 | 16,485,356.00 | 16,449,210.00 | 16,374,117.00 | 16,307,350.00 | 16,268,839.00 | 16,325,475.00 | 16,352,187.00 | 16,461,794.00 | 16,803,846.00 | 16,978,591.00 | 16,989,476.00 | 16,926,249.00 | 11,435,867.00 | 8,741,121.00 | 8,735,096.00 | 8,725,268.00 | 8,718,649.00 | 8,718,601.00 | 8,674,342.00 | 8,653,751.00 | 9,043,791.00 | 8,991,422.00 | 8,605,484.00 | 8,868,122.00 | 8,872,692.00 | 8,884,675.00 | 8,599,166.00 | 8,507,174.00 | 8,505,086.00 | 8,501,671.00 | 8,501,671.00 | 8,492,946.00 | 8,487,747.00 | 8,481,265.00 | 8,480,985.00 | 8,530,347.00 | 8,469,097.00 | 8,465,148.00 | 8,465,148.00 | 8,491,612.00 | 8,503,138.00 | 8,944,599.00 | 8,858,684.00 | 8,524,116.00 | 8,952,101.00 | 9,379,137.00 | 8,791,533.00 | 8,947,421.00 | 9,376,461.00 | 9,374,980.00 | 8,342,218.00 | 8,895,493.00 | 8,476,678.00 | 8,890,367.00 | 8,701,773.00 | 6,882,612.00 | 6,741,066.00 | 6,728,030.00 | 6,578,953.00 | 6,685,318.00 | 6,697,443.00 | 6,680,222.00 | 6,570,460.00 | 5,499,386.00 | 5,603,402.00 | 3,586,173.00 | 3,586,173.00 | 3,479,055.00 | 3,479,055.00 | 3,479,055.00 | 3,479,055.00 | 3,489,519.00 | 3,489,519.00 | 3,489,519.00 | 3,510,000.00 | 3,020,000.00 | 2,100,000.00 | 2,100,000.00 |
EBITDA |
Loading...
|
M | -1 | 25 | 26 | 43,734 | 38 | 38 | 29 | 23 | 23 | 23 | 27 | 31 | 26 | 27 | 22 | 20 | 22 | 27 | 27 | 26 | 25 | 23 | 21 | 19 | 21 | 19 | 19 | 17 | 17 | 18 | 17 | 15 | 18 | 15 | 17 | 15 | 15 | 15 | 14 | 7 | 8 | 11 | 9 | 9 | 10 | 8 | 8 | 10 | 8 | 8 | 8 | 9 | 8 | 4 | 2 | 8 | 6 | -10 | 4 | 6 | 10 | 18 | 20 | 15 | 15 | 23 | 27 | 26 | 28 | 29 | 28 | 26 | 24 | 22 | 20 | 18 | 16 | 14 | 12 | 11 | 10 | 10 | 9 | 10 | 9 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 2 | 2 | 1 | -1 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 43,690 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | -3 | 23 | 23 | 44 | 35 | 34 | 26 | 20 | 19 | 20 | 23 | 27 | 23 | 24 | 19 | 17 | 21 | 24 | 24 | 23 | 23 | 21 | 18 | 17 | 18 | 17 | 16 | 14 | 14 | 15 | 15 | 14 | 16 | 12 | 14 | 12 | 12 | 12 | 11 | 5 | 8 | 10 | 8 | 8 | 9 | 7 | 7 | 9 | 8 | 7 | 8 | 8 | 7 | 4 | 2 | 7 | 6 | -10 | 3 | 5 | 9 | 17 | 19 | 14 | 14 | 22 | 26 | 25 | 28 | 28 | 28 | 25 | 23 | 21 | 19 | 18 | 15 | 14 | 11 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 8 | 9 | 8 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 2 | 2 | 1 | -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 | 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 | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 20.10 | 20.54 | 19.75 | 19.75 | 19.75 | 18.86 | 19.74 | 19.75 | 19.75 | 23.52 | 19.00 | 19.00 | 19.00 | 20.62 | 19.00 | 19.01 | 19.00 | 15.95 | 18.99 | 19.00 | 19.00 | 18.67 | 19.00 | 18.99 | 19.00 | 35.95 | 30.75 | 30.75 | 30.67 | 32.88 | 31.61 | 31.62 | 31.61 | 28.85 | 31.50 | 29.57 | 31.50 | 29.37 | 30.42 | 39.03 | 31.98 | 32.96 | 36.70 | 30.41 | 29.00 | 29.42 | 32.16 | 31.74 | 30.59 | -923.73 | 0.00 | 0.00 | 138.24 | -65.65 | 11.82 | 70.37 | 13.99 | -74.58 | 41.53 | 34.82 | 38.80 | 269.57 | 4.68 | 43.55 | 39.28 | 131.67 | 25.75 | 25.47 | 30.16 | 32.07 | 30.93 | 30.84 | 30.68 | 32.98 | 30.50 | 30.84 | 30.65 | 24.70 | 29.18 | 28.03 | 28.00 | 27.73 | 25.03 | 28.25 | 28.36 | 27.88 | 29.31 | 29.47 | 29.59 | 31.17 | 31.14 | 27.46 | 32.11 | 30.88 | 32.93 | 32.25 | 31.02 | - | 25.00 | 16.67 | - | 971.43 | 1,425.00 | -433.33 | -50.88 |
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 | 0 | 0 | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 87.59 | -89,151.93 | 122.24 | 119,425.32 | 90.69 | 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 | 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 |
Operating Income Margin |
Loading...
|
% | 31.61 | 34.16 | 44.65 | 79.23 | 63.59 | 59.00 | 51.84 | 47.18 | 48.10 | 43.69 | 50.00 | 61.39 | 53.10 | 50.91 | 45.03 | 41.71 | 56.40 | 63.00 | 63.39 | 61.86 | 60.60 | 56.94 | 52.52 | 49.61 | 52.67 | -414.84 | 49.41 | 45.82 | 45.21 | 49.38 | 46.41 | 44.66 | 47.04 | 40.48 | 45.43 | 41.06 | 43.59 | 41.69 | 39.66 | 30.29 | 61.95 | 72.66 | 59.43 | 64.59 | 67.40 | 52.52 | 51.61 | 68.89 | 56.75 | 48.98 | 55.13 | 53.97 | 46.90 | 24.05 | 10.63 | 42.94 | 34.26 | -60.99 | 22.06 | 34.71 | 65.82 | 121.80 | 142.10 | 112.71 | 108.61 | 150.04 | 166.59 | 163.42 | 174.14 | 169.25 | 163.58 | 150.64 | 141.42 | 125.42 | 122.57 | 118.16 | 110.64 | 103.10 | 94.57 | 95.45 | 94.93 | 98.80 | 96.19 | 108.19 | 115.79 | 120.88 | 126.18 | 132.42 | 147.85 | 151.24 | 190.39 | 206.34 | 225.83 | 229.05 | 219.01 | 207.46 | 191.74 | 185.19 | 148.28 | 144.00 | 142.86 | 10.99 | 7.79 | -30.93 | -186.89 |
Net Income Margin |
Loading...
|
% | - | - | 35.83 | 36.88 | 37.90 | 37.30 | 32.30 | 27.90 | 28.61 | 25.77 | 32.23 | 40.77 | 33.12 | 30.49 | 24.96 | 20.93 | 28.95 | 34.61 | 32.91 | 31.28 | 31.72 | 31.98 | 29.30 | 27.97 | 31.47 | 24.25 | 25.07 | 23.51 | 24.28 | 26.05 | 24.72 | 23.85 | 25.93 | 21.81 | 24.53 | 22.57 | 23.28 | 22.08 | 20.59 | 8.46 | 28.48 | 36.15 | 25.25 | 30.69 | 33.13 | 22.09 | 19.18 | 24.44 | 18.49 | 208.88 | 19.02 | 16.02 | 7.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.18 | 7.97 | 0.00 | 0.00 | 0.65 | 15.22 | 14.45 | 26.95 | 27.61 | 30.76 | 30.21 | 30.16 | 26.98 | 27.92 | 31.63 | 31.46 | 34.03 | 25.92 | 28.60 | 28.24 | 30.03 | 24.44 | 29.04 | 28.74 | 29.99 | 29.94 | 27.26 | 28.63 | 26.08 | 27.93 | 19.12 | 23.64 | 24.24 | 21.93 | 19.48 | 16.55 | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -0.80 | 34.16 | 44.65 | 79,234.00 | 69.10 | 64.28 | 58.21 | 54.87 | 56.71 | 51.39 | 57.38 | 68.82 | 61.14 | 57.76 | 51.74 | 47.49 | 59.07 | 69.64 | 69.33 | 68.65 | 66.44 | 63.63 | 59.51 | 56.85 | 59.86 | 59.25 | 56.83 | 54.80 | 53.34 | 58.55 | 54.14 | 49.50 | 55.43 | 50.78 | 55.49 | 50.54 | 53.52 | 51.79 | 49.24 | 38.45 | 66.02 | 76.71 | 63.40 | 68.66 | 71.57 | 56.64 | 55.87 | 73.18 | 60.44 | 52.51 | 59.00 | 57.83 | 50.69 | 27.58 | 14.13 | 47.15 | 37.88 | -58.53 | 26.76 | 40.12 | 71.12 | 127.08 | 147.93 | 118.29 | 112.57 | 155.45 | 171.75 | 168.80 | 178.30 | 172.41 | 168.19 | 155.33 | 146.22 | 129.89 | 127.30 | 122.10 | 114.17 | 106.48 | 97.94 | 99.42 | 98.84 | 103.25 | 102.06 | 114.09 | 121.59 | 126.69 | 130.55 | 137.31 | 153.22 | 156.32 | 193.85 | 209.78 | 227.43 | 233.20 | 223.05 | 211.99 | 196.64 | 192.59 | 151.72 | 148.00 | 147.62 | 122.51 | 123.38 | 110.31 | -85.25 |
EBIT Ratio |
Loading...
|
% | -3.97 | 30.58 | 39.62 | 79.23 | 63.59 | 59.00 | 51.84 | 47.18 | 48.10 | 43.69 | 50.00 | 61.39 | 53.10 | 50.91 | 45.03 | 41.71 | 56.40 | 63.00 | 63.39 | 61.86 | 60.60 | 56.94 | 52.52 | 49.61 | 52.67 | 51.53 | 49.41 | 45.82 | 45.21 | 49.38 | 46.41 | 44.66 | 47.04 | 40.48 | 45.43 | 41.06 | 43.59 | 41.69 | 39.66 | 30.29 | 61.95 | 72.66 | 59.43 | 64.59 | 67.40 | 52.52 | 51.61 | 68.89 | 56.75 | 48.98 | 55.13 | 53.97 | 46.90 | 24.05 | 10.63 | 42.94 | 34.26 | -60.99 | 22.06 | 34.71 | 65.82 | 121.80 | 142.10 | 112.71 | 108.61 | 150.04 | 166.59 | 163.42 | 174.14 | 169.25 | 163.58 | 150.64 | 141.42 | 125.42 | 122.57 | 118.16 | 110.64 | 103.10 | 94.57 | 95.45 | 94.93 | 98.80 | 96.19 | 108.19 | 115.79 | 120.88 | 126.18 | 132.42 | 147.85 | 151.24 | 190.39 | 206.34 | 225.83 | 229.05 | 219.01 | 207.46 | 191.74 | 185.19 | 148.28 | 144.00 | 142.86 | 117.80 | 118.83 | 103.09 | -91.80 |
EBT Ratio |
Loading...
|
% | 30.81 | 34.16 | 44.65 | 45.96 | 47.23 | 45.96 | 40.24 | 34.77 | 35.66 | 33.70 | 39.80 | 50.34 | 40.89 | 38.42 | 30.81 | 25.84 | 35.74 | 41.18 | 40.63 | 38.62 | 39.16 | 39.32 | 36.18 | 34.53 | 38.85 | 37.86 | 36.21 | 33.95 | 35.03 | 38.81 | 36.15 | 34.88 | 37.92 | 30.66 | 35.81 | 32.04 | 33.99 | 31.26 | 29.59 | 13.87 | 41.87 | 53.91 | 39.88 | 44.11 | 46.66 | 31.30 | 28.27 | 43.47 | 30.06 | 20.63 | 21.45 | 18.29 | 9.34 | -18.70 | -37.44 | -7.46 | -18.12 | -125.40 | -60.68 | -68.14 | -54.37 | -1.28 | 8.36 | -37.47 | -46.38 | -2.05 | 20.49 | 19.39 | 38.59 | 40.65 | 44.54 | 43.67 | 43.51 | 40.26 | 40.17 | 45.74 | 45.37 | 45.19 | 36.61 | 39.73 | 39.22 | 41.56 | 32.60 | 40.48 | 40.11 | 41.58 | 42.36 | 38.64 | 40.66 | 37.89 | 40.56 | 26.35 | 34.83 | 35.06 | 32.71 | 28.73 | 24.01 | 25.93 | 27.59 | 24.00 | - | 10.99 | 7.79 | -30.93 | -186.89 |
StockViz Staff
September 16, 2024
Any question? Send us an email