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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 34 | 34 | 30 | 25 | 27 | 14 | 24 | 20 | 17 | 18 | 20 | 20 | 21 | 24 | 20 | 21 | 20 | 21 | 21 | 21 | 20 | 20 | 19 | 19 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 15 | 15 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 18 | 15 | 15 | 15 | 15 | 15 | 15 | 17 | 16 | 19 | 16 | 17 | 17 | 18 | 18 | 17 | 19 | 20 | 20 | 19 | 20 | 20 | 20 | 21 | 21 | 21 | 20 | 20 | 20 | 19 | 18 | 17 | 16 | 15 | 14 | 13 | 14 | 13 | 12 | 12 | 12 | 11 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 1 |
Cost of Revenue |
Loading...
|
M | 5 | - | - | -2 | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 0 | 3 | 2 | 2 | 3 | 5 | 7 | 9 | 28 | 31 | 32 | 32 | 23 | 27 | 16 | 33 | 19 | 29 | 23 | 20 | 20 | 24 | 18 | 17 | 15 | 13 | 13 | 11 | 9 | 9 | 11 | 8 | 7 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 5 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 0 |
Gross Profit |
Loading...
|
M | 29 | 34 | 30 | 25 | 27 | 14 | 24 | 20 | 17 | 18 | 20 | 20 | 21 | 24 | 20 | 21 | 20 | 21 | 21 | 21 | 20 | 20 | 19 | 19 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 15 | 15 | 14 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 18 | 15 | 15 | 15 | 15 | 15 | 15 | 17 | 16 | 19 | 16 | 17 | 17 | 18 | 18 | 17 | 19 | 20 | 20 | 19 | 20 | 20 | 20 | 21 | 21 | 21 | 20 | 20 | 20 | 19 | 18 | 17 | 16 | 15 | 14 | 13 | 14 | 13 | 12 | 12 | 12 | 11 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Operating Expenses |
Loading...
|
M | 17 | 81 | 16 | 13 | 7 | -4 | 11 | 11 | 9 | 10 | 10 | 10 | 10 | 12 | 11 | 10 | 10 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 9 | 10 | 9 | 9 | 9 | 10 | 9 | 9 | 10 | 10 | 10 | 9 | 9 | 10 | 9 | 8 | 9 | 9 | 9 | 8 | 9 | 10 | 9 | 10 | 8 | 11 | 11 | 9 | 10 | 11 | 9 | 9 | 30 | 28 | 27 | 31 | 13 | 44 | 3 | 3 | 0 | 5 | -3 | -6 | -6 | -2 | -6 | -4 | -2 | -1 | 0 | 1 | 3 | 3 | 6 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 1 | 1 | 1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 7 | 9 | 7 | 7 | 8 | 4 | 8 | 8 | 7 | 6 | 7 | 8 | 8 | 7 | 7 | 6 | 8 | 6 | 7 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 6 | 7 | 7 | 6 | 6 | 6 | 7 | 6 | 6 | 8 | 9 | 9 | 16 | 7 | 10 | 9 | 9 | 10 | 10 | 10 | 16 | 10 | 9 | 9 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 4 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 4 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 4 | 1 | 0 | -1 | -5 | 4 | -1 | 1 | 2 | 0 | 0 | 20 | 13 | 17 | 22 | 4 | 38 | -4 | -4 | -7 | -2 | -10 | -12 | -12 | -8 | -12 | -10 | -8 | -7 | -6 | -4 | -3 | -2 | 1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 0 | - | - | 2 | - | - | - | - | - | -24 | - | - | - | - | - | - | - | - | - | - | - | -26 | -2 | -2 | -2 | 20 | -1 | -1 | -1 | 22 | -1 | 0 | -1 | 23 | -1 | -1 | 0 | 20 | 0 | 0 | 0 | 20 | 0 | -1 | -1 | -27 | -1 | -1 | 0 | -27 | -2 | -1 | -3 | -35 | -6 | -8 | -27 | -2 | -32 | -32 | -23 | -6 | -16 | -32 | -19 | -34 | -23 | -20 | -19 | -23 | -18 | -16 | -14 | -12 | -12 | -10 | -9 | -12 | -10 | -7 | -7 | 6 | -6 | -9 | -9 | -9 | -8 | -8 | -6 | -6 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Operating Income |
Loading...
|
M | 12 | -47 | 14 | 13 | 20 | 18 | 14 | 9 | 8 | 8 | 9 | 10 | 10 | 12 | 10 | 11 | 10 | 13 | 13 | 13 | 13 | 12 | 11 | 10 | 9 | 8 | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 4 | 9 | 6 | 7 | 4 | 4 | 6 | 6 | 6 | 7 | 10 | -13 | -11 | -10 | -13 | 5 | -27 | 16 | 17 | 20 | 14 | 23 | 26 | 26 | 22 | 27 | 24 | 22 | 21 | 20 | 18 | 15 | 14 | 10 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
Interest Expense |
Loading...
|
M | 8 | 0 | 8 | 6 | 5 | 3 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 14 | 17 | 19 | 20 | 19 | 19 | 19 | 18 | 16 | 14 | 13 | 12 | 10 | 8 | 8 | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 12 | 12 | 14 | 13 | -5 | -3 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -4 | -4 | -5 | -6 | -7 | -8 | -9 | -10 | -11 | -12 | -13 | -14 | -14 | -17 | -19 | -20 | -19 | -19 | -19 | -18 | -16 | -14 | -13 | -12 | -10 | -8 | -8 | -7 | -6 | -6 | -6 | -5 | -6 | -6 | -6 | -6 | -6 | -4 | -5 | -5 | -5 | -5 | -5 | -5 | 0 | 0 | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 12 | 12 | 14 | 13 | 15 | 15 | 13 | 8 | 7 | 8 | 9 | 10 | 10 | 11 | 9 | 9 | 8 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 2 | 7 | 3 | 4 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | -21 | -21 | -20 | -24 | -7 | -40 | 3 | 3 | 3 | -4 | 3 | 7 | 7 | 4 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 3 | 5 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
Income Tax Provision |
Loading...
|
M | 2 | 2 | 3 | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 4 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 1 | -11 | -11 | -1 | 6 | -3 | -5 | 1 | 1 | 1 | -2 | 1 | 2 | 2 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 0 |
Income after Tax |
Loading...
|
M | 10 | 9 | 11 | 10 | 12 | 12 | 10 | 7 | 6 | 6 | 7 | 8 | 8 | 9 | 7 | 8 | 6 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 2 | 5 | 5 | 4 | 4 | 5 | 4 | 3 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 21 | 7 | 3 | 4 | 1 | 1 | 2 | 1 | 0 | 2 | 2 | -10 | -9 | -20 | -30 | -4 | -35 | 2 | 2 | 2 | -3 | 2 | 5 | 5 | 3 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 4 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -1 |
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 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 2 | -2 | 2 | -2 | -7 | -2 | -5 | -5 | -3 | -6 | -6 | -5 | -6 | -6 | -5 | -5 | -4 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | - | 10 | 12 | 12 | 10 | 7 | 6 | 6 | 7 | 8 | 8 | 9 | 7 | 8 | 6 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 2 | 5 | 5 | 4 | 4 | 5 | 4 | 3 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | -15 | 2 | 3 | 2 | 21 | 7 | 3 | 4 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | -2 | 2 | 7 | 2 | 5 | 5 | 3 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 4 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 34,361,562.00 | 34,301,650.00 | 34,291,487.00 | 34,292,179.00 | 34,297,221.00 | 34,277,839.00 | 34,251,792.00 | 34,253,846.00 | 34,254,772.00 | 34,229,664.00 | 34,190,264.00 | 34,193,016.00 | 34,195,526.00 | 34,154,820.00 | 34,109,901.00 | 34,108,982.00 | 34,106,719.00 | 34,080,275.00 | 34,060,796.00 | 34,042,886.00 | 34,040,380.00 | 34,031,454.00 | 34,014,319.00 | 34,016,679.00 | 34,011,592.00 | 33,965,344.00 | 33,947,269.00 | 33,948,127.00 | 33,948,584.00 | 33,923,371.00 | 33,921,599.00 | 33,922,506.00 | 33,925,113.00 | 33,891,429.00 | 33,866,789.00 | 33,866,789.00 | 33,866,789.00 | 33,837,334.00 | 33,795,384.00 | 33,788,431.00 | 33,790,542.00 | 27,276,722.00 | 27,261,325.00 | 27,260,748.00 | 27,211,603.00 | 27,098,608.00 | 27,082,825.00 | 27,082,825.00 | 27,082,825.00 | 27,082,825.00 | 27,082,823.00 | 27,083,823.00 | 17,679,621.00 | 17,679,621.00 | 17,677,284.00 | 17,692,231.00 | 17,696,922.00 | 17,696,922.00 | 17,669,440.00 | 17,260,269.00 | 17,162,237.00 | 17,162,237.00 | 16,998,434.00 | 17,015,207.00 | 17,414,286.00 | 17,414,286.00 | 17,550,000.00 | 17,653,846.00 | 18,131,250.00 | 18,131,250.00 | 18,027,000.00 | 18,314,545.00 | 16,986,435.00 | 16,986,435.00 | 17,235,945.00 | 19,601,636.00 | 16,831,033.00 | 19,166,044.00 | 19,163,025.00 | 17,198,553.00 | 17,884,764.00 | 17,342,801.00 | 16,990,317.00 | 16,728,343.00 | 17,854,129.00 | 17,329,008.00 | 35,601,232.00 | 16,990,891.00 | 12,227,615.00 | 12,227,615.00 | 11,780,467.00 | 19,151,959.00 | 8,452,820.00 | 8,171,059.00 | 8,194,617.00 | 8,040,069.00 | 7,992,667.00 | 7,880,000.00 | 8,060,000.00 | 5,570,000.00 | 5,470,000.00 | 5,520,000.00 | 5,470,000.00 | 5,250,000.00 |
EBITDA |
Loading...
|
M | 12 | 20 | 14 | 13 | 20 | 18 | 14 | 9 | 9 | 9 | 10 | 11 | 11 | 12 | 11 | 12 | 11 | 13 | 14 | 14 | 13 | 12 | 12 | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 10 | 6 | 8 | 5 | 5 | 7 | 6 | 6 | 8 | 10 | -12 | -10 | -9 | -12 | 6 | -26 | 17 | 18 | 21 | 15 | 24 | 27 | 27 | 23 | 27 | 25 | 22 | 22 | 21 | 18 | 16 | 15 | 10 | 12 | 11 | 10 | 11 | 11 | 11 | 11 | 11 | 10 | 7 | 7 | 8 | 8 | 7 | 7 | 6 | 5 | 4 | 4 | 3 | 2 | 2 | 1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | 12 | 18 | 14 | 13 | 20 | 18 | 14 | 9 | 8 | 8 | 9 | 10 | 10 | 12 | 10 | 11 | 10 | 13 | 13 | 13 | 13 | 12 | 11 | 10 | 9 | 8 | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 4 | 9 | 6 | 7 | 4 | 4 | 6 | 6 | 6 | 7 | 10 | -13 | -11 | -10 | -13 | 5 | -27 | 16 | 17 | 20 | 14 | 23 | 26 | 26 | 22 | 27 | 24 | 22 | 21 | 20 | 18 | 15 | 14 | 10 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 1 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 19.35 | 19.27 | 19.75 | 19.35 | 19.86 | 19.64 | 19.85 | 18.52 | 18.82 | 18.05 | 19.42 | 19.05 | 18.50 | 16.84 | 18.47 | 18.72 | 18.23 | 19.26 | 18.75 | 19.32 | 18.31 | 19.84 | 18.64 | 17.57 | 17.55 | 67.13 | 30.67 | 30.90 | 30.59 | 30.49 | 22.67 | 30.96 | 28.60 | 30.61 | 30.43 | 30.64 | 30.48 | 29.30 | 30.39 | 30.88 | 30.84 | 30.01 | 30.35 | 31.48 | 31.59 | -793.69 | 4.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 156.05 | -185.35 | 42.71 | 53.86 | 55.29 | 2.93 | -25.27 | 39.90 | 13.09 | 25.46 | 27.66 | 28.48 | 40.70 | 29.68 | 32.35 | 32.21 | 27.68 | 32.02 | 32.05 | 32.38 | 31.64 | 32.41 | 32.27 | 31.86 | 32.29 | 30.55 | 32.38 | 31.89 | 31.81 | 33.01 | 33.29 | 33.70 | 32.93 | 32.97 | 32.76 | 32.53 | 32.75 | 32.57 | 32.62 | 33.34 | 33.39 | 15.38 | 521.09 | 677.17 | 700.00 | 850.00 | 5,475.00 | -2,500.00 | -397.44 | -161.54 | -48.91 |
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 | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 86.19 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 97.78 | 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 | 20.54 | 22.73 | 22.61 | 22.91 | 19.27 | 23.36 | 43.75 |
Operating Income Margin |
Loading...
|
% | 35.99 | -135.88 | 47.74 | 50.42 | 73.35 | 129.20 | 56.22 | 44.22 | 45.60 | 44.54 | 48.52 | 51.31 | 50.01 | 49.64 | 48.44 | 51.94 | 50.45 | 62.04 | 64.16 | 63.71 | 61.57 | 58.17 | 56.80 | 55.19 | 50.16 | 46.39 | 49.26 | 47.95 | 46.37 | 41.48 | 43.41 | 42.94 | 38.47 | 39.76 | 38.21 | 39.91 | 38.28 | 31.35 | 38.49 | 39.43 | 37.98 | 34.72 | 35.58 | 40.25 | 38.52 | 29.89 | 51.32 | 37.62 | 48.71 | 27.86 | 28.85 | 39.67 | 36.30 | 33.56 | 41.51 | 51.04 | -80.21 | -66.84 | -60.27 | -74.56 | 30.00 | -154.09 | 85.84 | 84.96 | 101.67 | 75.14 | 116.03 | 128.39 | 131.37 | 107.58 | 128.90 | 118.38 | 110.98 | 105.47 | 100.53 | 93.55 | 85.68 | 82.54 | 61.54 | 71.89 | 73.93 | 73.57 | 72.94 | 78.76 | 84.25 | 82.97 | 90.24 | 92.07 | 92.73 | 94.96 | 112.70 | 119.81 | 125.20 | 128.24 | 120.24 | 111.21 | 103.87 | 11.35 | 9.09 | 1.41 | -3.08 | -20.31 | -47.45 | -115.00 |
Net Income Margin |
Loading...
|
% | - | - | - | 40.67 | 44.86 | 88.63 | 41.41 | 33.57 | 34.77 | 34.21 | 36.84 | 38.63 | 37.66 | 38.14 | 34.90 | 36.54 | 32.24 | 39.36 | 39.41 | 38.62 | 37.58 | 35.16 | 35.55 | 35.89 | 32.74 | 12.24 | 28.19 | 27.75 | 26.89 | 23.95 | 27.86 | 24.04 | 21.81 | 22.16 | 20.70 | 21.29 | 19.97 | 15.67 | 19.91 | 20.28 | 18.87 | -107.82 | 15.90 | 18.57 | 17.12 | 143.68 | 36.59 | 20.79 | 29.92 | 7.20 | 6.82 | 15.59 | 8.45 | 4.97 | 4.35 | 9.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -10.72 | 9.86 | -12.10 | 12.38 | 35.86 | 12.36 | 22.55 | 24.43 | 13.62 | 29.19 | 27.93 | 26.77 | 28.11 | 28.10 | 27.91 | 25.89 | 25.90 | 13.32 | 21.84 | 20.93 | 22.18 | 22.31 | 23.11 | 23.59 | 23.34 | 23.69 | 22.35 | 21.24 | 20.59 | 20.46 | 19.94 | 19.28 | 19.98 | 19.54 | 17.90 | 13.37 | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 35.99 | 57.37 | 47.74 | 50.42 | 73.95 | 129.67 | 57.41 | 46.61 | 49.87 | 49.27 | 52.20 | 54.50 | 52.42 | 51.83 | 51.62 | 55.47 | 54.07 | 64.62 | 65.84 | 67.07 | 64.68 | 61.50 | 60.10 | 59.05 | 53.20 | 51.13 | 51.93 | 50.49 | 49.61 | 45.31 | 47.92 | 47.71 | 42.59 | 44.78 | 42.38 | 45.46 | 43.09 | 36.09 | 44.83 | 45.20 | 43.51 | 40.39 | 41.33 | 44.90 | 44.06 | 35.29 | 55.52 | 42.27 | 53.41 | 33.22 | 33.83 | 44.60 | 41.42 | 38.06 | 46.45 | 53.69 | -74.78 | -61.44 | -54.77 | -69.32 | 35.14 | -148.50 | 91.00 | 89.72 | 106.57 | 80.54 | 120.81 | 132.94 | 135.40 | 111.52 | 133.07 | 122.55 | 115.30 | 109.73 | 104.04 | 97.57 | 90.30 | 86.94 | 65.93 | 76.81 | 79.50 | 77.57 | 77.43 | 85.36 | 90.23 | 88.02 | 96.03 | 98.44 | 98.32 | 101.41 | 118.29 | 125.28 | 130.73 | 134.49 | 126.82 | 118.49 | 110.19 | 97.03 | 92.42 | 84.81 | 80.18 | 66.15 | 35.04 | -52.50 |
EBIT Ratio |
Loading...
|
% | 34.58 | 52.03 | 47.66 | 50.10 | 73.35 | 129.20 | 56.22 | 44.22 | 45.60 | 44.54 | 48.52 | 51.31 | 50.01 | 49.64 | 48.44 | 51.94 | 50.45 | 62.04 | 64.16 | 63.71 | 61.57 | 58.17 | 56.80 | 55.19 | 50.16 | 46.39 | 49.26 | 47.95 | 46.37 | 41.48 | 43.41 | 42.94 | 38.47 | 39.76 | 38.21 | 39.91 | 38.28 | 31.35 | 38.49 | 39.43 | 37.98 | 34.72 | 35.58 | 40.25 | 38.52 | 29.89 | 51.32 | 37.62 | 48.71 | 27.86 | 28.85 | 39.67 | 36.30 | 33.56 | 41.51 | 51.04 | -80.21 | -66.84 | -60.27 | -74.56 | 30.00 | -154.09 | 85.84 | 84.96 | 101.67 | 75.14 | 116.03 | 128.39 | 131.37 | 107.58 | 128.90 | 118.38 | 110.98 | 105.47 | 100.53 | 93.55 | 85.68 | 82.54 | 61.54 | 71.89 | 73.93 | 73.57 | 72.94 | 78.76 | 84.25 | 82.97 | 90.24 | 92.07 | 92.73 | 94.96 | 112.70 | 119.81 | 125.20 | 128.24 | 120.24 | 111.21 | 103.87 | 90.81 | 86.36 | 78.80 | 74.01 | 60.42 | 29.20 | -58.75 |
EBT Ratio |
Loading...
|
% | 35.99 | 34.27 | 47.74 | 50.42 | 55.98 | 110.28 | 51.67 | 41.19 | 42.83 | 41.74 | 45.73 | 47.72 | 46.21 | 45.87 | 42.81 | 44.96 | 39.43 | 48.74 | 48.50 | 47.87 | 46.00 | 43.86 | 43.70 | 43.54 | 39.71 | 37.23 | 40.66 | 40.16 | 38.74 | 34.46 | 36.02 | 34.82 | 30.55 | 31.94 | 29.76 | 30.69 | 28.73 | 22.16 | 28.61 | 29.33 | 27.29 | 22.43 | 22.83 | 27.10 | 25.02 | 16.08 | 38.12 | 20.79 | 29.92 | 7.20 | 6.82 | 15.59 | 8.45 | 4.97 | 4.35 | 15.94 | -128.15 | -121.71 | -121.72 | -137.74 | -38.04 | -231.04 | 13.23 | 14.90 | 17.30 | -23.19 | 17.59 | 33.33 | 36.03 | 18.83 | 42.94 | 41.11 | 39.59 | 41.12 | 41.57 | 41.20 | 37.99 | 38.25 | 19.19 | 32.30 | 30.74 | 32.53 | 33.32 | 34.64 | 35.57 | 34.80 | 35.35 | 33.24 | 31.49 | 30.61 | 30.36 | 29.58 | 28.93 | 29.98 | 23.10 | 17.90 | 13.37 | 11.35 | 9.09 | 1.41 | -3.08 | -20.31 | -47.45 | -115.00 |
StockViz Staff
September 19, 2024
Any question? Send us an email