Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 304 | 190 | 179 | 167 | 151 | 139 | 129 | 127 | 117 | 88 | 54 | 55 | 59 | 66 | 59 | 53 | 61 | 67 | 61 | 47 | 36 | 27 | 18 | 13 | 10 | 3 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | 23 | 19 | 15 | 10 | 8 | 4 | 10 | 27 | 64 | 113 | 96 | 100 | 81 | 51 | 31 | 27 | 27 | 31 | 26 | - | - |
Gross Profit |
Loading...
|
M | 304 | 190 | 179 | 167 | 151 | 139 | 129 | 127 | 117 | 88 | 54 | 55 | 59 | 66 | 59 | 53 | 61 | 67 | 61 | 47 | 36 | 27 | 18 | 13 | 10 | 3 |
Operating Expenses |
Loading...
|
M | 34 | 91 | 106 | 113 | 91 | 65 | 67 | 67 | 67 | 51 | 18 | 23 | 29 | 47 | 52 | -12 | -39 | -38 | -12 | 1 | -1 | -8 | -16 | -15 | -6 | -1 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 71 | 77 | 78 | 70 | 63 | 59 | 55 | 53 | 52 | 35 | 21 | 26 | 23 | 25 | 23 | 22 | 23 | 19 | 19 | 14 | 11 | 8 | 6 | 4 | 3 | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 6 | 12 | 15 | 15 | 16 | -3 | -3 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | -88 | -86 | -83 | -77 | -60 | -22 | -33 | -55 | -111 | -164 | -85 | -60 | -44 | -39 | -33 | -26 | -19 | -14 | -11 | - | - |
Operating Income |
Loading...
|
M | 270 | 99 | 74 | 55 | 60 | 74 | 62 | 59 | 50 | 37 | 36 | 31 | 30 | 18 | 7 | 65 | 101 | 104 | 73 | 45 | 37 | 35 | 35 | 29 | 16 | 5 |
Interest Expense |
Loading...
|
M | 22 | 24 | 19 | 26 | 34 | 22 | 16 | 13 | 11 | 11 | 11 | 13 | 20 | 32 | 54 | 75 | 89 | 76 | 47 | 27 | 23 | 24 | 28 | 25 | 13 | 6 |
Non-operating Income/Expense |
Loading...
|
M | 103 | -24 | 74 | 55 | -34 | -22 | -16 | -13 | -11 | -11 | -11 | -13 | -20 | -32 | -54 | -75 | -89 | -76 | -47 | -27 | -23 | -24 | -28 | -25 | -13 | -6 |
EBT |
Loading...
|
M | 103 | 76 | 74 | 55 | 60 | 52 | 46 | 47 | 39 | 25 | 25 | 18 | 10 | -13 | -47 | -10 | 12 | 29 | 26 | 19 | 14 | 11 | 6 | 4 | 2 | -1 |
Income Tax Provision |
Loading...
|
M | 20 | 15 | 15 | 11 | 11 | 10 | 15 | 15 | 12 | 8 | 8 | 6 | -27 | 0 | 5 | -5 | 3 | 9 | 8 | 5 | 4 | 3 | 2 | 1 | 0 | - |
Income after Tax |
Loading...
|
M | 82 | 61 | 59 | 44 | 49 | 42 | 31 | 32 | 27 | 17 | 17 | 13 | 37 | -13 | -52 | -5 | 9 | 20 | 18 | 14 | 10 | 8 | 4 | 3 | 2 | - |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 8 | 8 | 7 | -26 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 61 | 59 | 44 | 49 | 42 | 31 | 32 | 27 | 17 | 17 | 12 | 36 | - | - | - | 9 | 20 | 18 | 14 | 10 | 8 | 4 | 3 | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 16,015,678.00 | 15,859,901.00 | 15,987,303.00 | 16,269,319.00 | 16,409,135.00 | 16,606,416.00 | 16,489,070.00 | 16,310,730.00 | 16,642,140.00 | 13,555,519.00 | 8,724,708.00 | 8,849,627.00 | 8,878,180.00 | 8,507,572.00 | 8,489,679.00 | 8,470,721.00 | 8,453,483.00 | 8,943,927.00 | 9,398,025.00 | 8,923,468.00 | 7,561,808.00 | 7,021,359.00 | 5,461,499.00 | 3,855,731.00 | 3,693,639.00 | 3,120,949.00 |
EBITDA |
Loading...
|
M | 11 | 112 | 87 | 64 | 70 | 83 | 72 | 69 | 62 | 44 | 38 | 34 | 32 | 21 | 10 | 68 | 104 | 107 | 75 | 47 | 39 | 36 | 35 | 29 | 16 | 5 |
Depreciation and Amortization |
Loading...
|
M | 11 | 13 | 14 | 9 | 10 | 10 | 10 | 10 | 12 | 8 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 |
EBIT |
Loading...
|
M | 0 | 99 | 74 | 55 | 60 | 74 | 62 | 59 | 50 | 37 | 36 | 31 | 30 | 18 | 7 | 65 | 101 | 104 | 73 | 45 | 37 | 35 | 35 | 29 | 16 | 5 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 19.94 | 19.43 | 19.93 | 19.53 | 18.20 | 18.91 | 32.14 | 31.94 | 30.42 | 31.22 | 32.21 | 31.02 | -270.26 | 0.35 | -11.78 | 49.58 | 25.29 | 31.11 | 31.27 | 27.24 | 27.43 | 28.99 | 30.74 | 31.80 | 12.50 | - |
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 | - | - |
Gross Profit Margin |
Loading...
|
% | 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...
|
% | 88.84 | 52.22 | 41.13 | 32.76 | 39.91 | 53.00 | 48.06 | 46.87 | 42.64 | 41.61 | 66.10 | 57.39 | 51.19 | 28.10 | 11.85 | 121.57 | 163.81 | 156.30 | 119.57 | 97.27 | 104.14 | 130.68 | 189.51 | 212.80 | 154.90 | 147.71 |
Net Income Margin |
Loading...
|
% | - | 32.08 | 32.93 | 26.36 | 32.65 | 30.21 | 24.29 | 25.15 | 23.05 | 19.74 | 31.35 | 21.03 | 61.76 | - | - | - | 14.60 | 29.69 | 29.37 | 29.36 | 28.08 | 29.04 | 24.50 | 20.75 | - | - |
EBITDA Ratio |
Loading...
|
% | 3.79 | 59.02 | 48.76 | 38.39 | 46.22 | 60.02 | 56.11 | 54.41 | 52.59 | 50.28 | 70.16 | 61.48 | 54.95 | 31.82 | 16.23 | 126.73 | 168.83 | 160.62 | 123.77 | 100.90 | 109.60 | 135.80 | 193.06 | 217.18 | 159.80 | 156.54 |
EBIT Ratio |
Loading...
|
% | 0.00 | 52.22 | 41.13 | 32.76 | 39.91 | 53.00 | 48.06 | 46.87 | 42.64 | 41.61 | 66.10 | 57.39 | 51.19 | 28.10 | 11.85 | 121.57 | 163.81 | 156.30 | 119.57 | 97.27 | 104.14 | 130.68 | 189.51 | 212.80 | 154.90 | 147.71 |
EBT Ratio |
Loading...
|
% | 33.84 | 39.82 | 41.13 | 32.76 | 39.91 | 37.26 | 35.79 | 36.95 | 33.13 | 28.70 | 46.25 | 33.22 | 17.30 | -20.37 | -79.12 | -18.39 | 19.54 | 43.10 | 42.73 | 40.35 | 38.69 | 40.90 | 35.38 | 30.43 | 23.53 | -36.24 |
StockViz Staff
September 19, 2024
Any question? Send us an email