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 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 57 | 61 | 66 | 71 | 72 | 72 | 72 | 69 | 66 | 62 | 58 | 55 | 52 | 52 | 56 | 58 | 62 | 58 | 54 | 49 | 40 | 37 | 30 | 27 | 28 | 28 | 27 | 35 | 27 | 21 | 14 |
Cost of Revenue |
Loading...
|
M | 41 | 43 | 47 | 51 | 52 | 52 | 51 | 48 | 45 | 42 | 39 | 36 | 34 | 35 | 38 | 40 | 41 | 39 | 37 | 34 | 28 | 26 | 21 | 19 | 20 | 19 | 18 | 24 | 19 | 15 | 10 |
Gross Profit |
Loading...
|
M | 16 | 18 | 18 | 20 | 20 | 20 | 20 | 21 | 20 | 20 | 19 | 19 | 17 | 16 | 18 | 18 | 20 | 19 | 17 | 15 | 12 | 11 | 9 | 8 | 9 | 9 | 9 | 11 | 8 | 6 | 4 |
Operating Expenses |
Loading...
|
M | 25 | 26 | 25 | 23 | 19 | 19 | 19 | 19 | 18 | 18 | 17 | 17 | 16 | 17 | 17 | 18 | 21 | 20 | 21 | 20 | 16 | 15 | 12 | 10 | 10 | 9 | 9 | 10 | 8 | 6 | 4 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 11 | 10 | 11 | 10 | 7 | 7 | 5 | 4 | 4 | 4 | 3 | 6 | 5 | 5 | 4 |
Research and Development (R&D) Expenses |
Loading...
|
M | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 1 |
Other Operating Expenses |
Loading...
|
M | 12 | 12 | 12 | 9 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 0 | 0 | -1 |
Costs and Expenses |
Loading...
|
M | -22 | -23 | -27 | -31 | -32 | -33 | -32 | -29 | -27 | -24 | -22 | -20 | -18 | -19 | -21 | -22 | -21 | -19 | -16 | -14 | -12 | -11 | -9 | -8 | -9 | -10 | -10 | -3 | -1 | 2 | 4 |
Operating Income |
Loading...
|
M | -9 | -8 | -7 | -3 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 0 | 1 | 0 | 0 | -1 | -4 | -4 | -5 | -3 | -3 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -4 | -4 | -4 | -1 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | -7 | -6 | -5 | -1 | 1 | 2 | 1 | 2 | 4 | 3 | 4 | 3 | 1 | -1 | 1 | 0 | 0 | -1 | -3 | -4 | -4 | -3 | -3 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Income Tax Provision |
Loading...
|
M | 1 | 1 | 5 | 5 | 5 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 | 0 | 0 | 1 | 0 | -1 | -3 | -3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -8 | -7 | -10 | -6 | -3 | -2 | 1 | 1 | 3 | 2 | 3 | 3 | 1 | 0 | 1 | 1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | -2 | -3 | -6 | -6 | -3 | -2 | 1 | 1 | 3 | 2 | 3 | 3 | 1 | 0 | 1 | 1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 20,577,096.50 | 20,462,665.25 | 20,319,407.50 | 20,461,869.00 | 20,657,556.25 | 20,535,696.25 | 20,197,630.50 | 19,903,708.75 | 19,542,432.00 | 19,261,930.00 | 18,870,960.00 | 18,134,796.00 | 17,323,031.50 | 16,745,740.75 | 16,739,409.25 | 16,582,307.25 | 16,070,798.75 | 15,547,502.00 | 14,827,979.75 | 14,367,766.75 | 13,950,548.75 | 12,925,735.75 | 11,482,558.75 | 10,230,342.75 | 9,422,110.50 | 9,272,118.25 | 9,272,118.25 | 9,182,661.00 | 9,003,746.50 | 8,467,003.00 | - |
EBITDA |
Loading...
|
M | -2 | -1 | 0 | 1 | 2 | 3 | 2 | 3 | 5 | 4 | 5 | 4 | 2 | 0 | 2 | 1 | 1 | 1 | -2 | -3 | -3 | -2 | -2 | -2 | 0 | 0 | 1 | 1 | 0 | 0 | - |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - |
EBIT |
Loading...
|
M | -3 | -2 | -1 | 0 | 1 | 2 | 1 | 2 | 4 | 3 | 3 | 3 | 0 | -1 | 0 | 0 | -1 | -1 | -3 | -4 | -4 | -3 | -3 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | -15.21 | -58.08 | 64.81 | 71.84 | 82.02 | 134.60 | -85.80 | -91.17 | -93.36 | -84.04 | 30.50 | 32.08 | 53.37 | 45.97 | 44.18 | 40.02 | 2.23 | 8.22 | 17.26 | 138.21 | 138.62 | 117.29 | 114.97 | -6.75 | 14.43 | 31.32 | 26.15 | 47.43 | 52.39 | 60.56 | 71.67 |
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 | - |
Gross Profit Margin |
Loading...
|
% | 28.12 | 29.09 | 27.98 | 28.09 | 28.22 | 28.21 | 28.47 | 30.35 | 31.05 | 31.84 | 33.39 | 34.20 | 33.55 | 31.58 | 31.83 | 30.81 | 32.75 | 32.39 | 31.00 | 30.81 | 28.67 | 30.45 | 29.87 | 29.11 | 31.06 | 31.40 | 31.84 | 31.36 | 29.94 | 28.68 | 27.99 |
Operating Income Margin |
Loading...
|
% | -15.32 | -12.99 | -11.49 | -4.03 | 1.48 | 2.59 | 1.62 | 3.01 | 3.33 | 2.89 | 3.91 | 4.19 | 2.45 | -0.89 | 0.65 | -0.54 | -1.31 | -3.53 | -7.86 | -9.29 | -12.39 | -9.81 | -10.53 | -10.31 | -4.76 | -1.61 | -0.06 | 0.79 | -0.03 | -1.41 | 1.36 |
Net Income Margin |
Loading...
|
% | -13.94 | -8.16 | -11.40 | -8.38 | -4.45 | -3.00 | 0.92 | 2.28 | 4.69 | 3.91 | 4.90 | 5.01 | 2.14 | 0.01 | 1.06 | 0.32 | -2.33 | -2.63 | -4.32 | -1.91 | -5.61 | -6.05 | -4.16 | -9.87 | -2.63 | 0.47 | -1.92 | 0.49 | -0.49 | -1.36 | 0.12 |
EBITDA Ratio |
Loading...
|
% | -3.38 | -1.41 | -0.05 | 1.65 | 3.06 | 4.39 | 3.16 | 4.90 | 8.12 | 7.02 | 8.18 | 7.92 | 3.95 | 0.68 | 2.20 | 1.61 | 0.45 | -0.67 | -4.04 | -5.52 | -7.93 | -5.35 | -6.35 | -6.02 | -1.18 | 1.54 | 2.86 | 3.34 | 2.05 | -1.48 | - |
EBIT Ratio |
Loading...
|
% | -5.54 | -3.20 | -1.70 | 0.09 | 1.48 | 2.59 | 1.29 | 2.81 | 5.78 | 4.59 | 5.47 | 5.04 | 0.86 | -2.43 | -0.76 | -1.15 | -2.15 | -3.69 | -7.37 | -9.08 | -11.94 | -9.10 | -10.05 | -9.73 | -4.41 | -1.50 | -0.03 | 0.79 | -0.03 | -1.41 | 1.37 |
EBT Ratio |
Loading...
|
% | -11.83 | -9.77 | -8.12 | -1.70 | 1.77 | 3.07 | 1.77 | 3.08 | 5.76 | 4.86 | 5.85 | 6.08 | 1.86 | -1.26 | 0.48 | -0.46 | -1.23 | -3.39 | -7.58 | -9.20 | -11.98 | -9.31 | -10.44 | -10.32 | -5.13 | -2.22 | -0.77 | 0.00 | -0.89 | -2.31 | 0.42 |
StockViz Staff
September 20, 2024
Any question? Send us an email