Income Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 4,485 | 3,494 | 3,386 | 3,110 | 2,869 | 2,815 | 2,291 | 1,824 | 1,852 | 1,625 | 1,363 | 1,207 | 1,033 | 912 | 786 | 726 | 596 | 410 | 415 | 291 | 178 | 152 | 148 | 113 | 93 | 45 | 23 | 10 |
Cost of Revenue |
Loading...
|
M | 1,317 | 1,062 | 1,034 | 1,004 | 931 | 951 | 762 | 574 | 602 | 512 | 486 | 418 | 341 | 297 | 252 | 233 | 202 | 141 | 126 | 78 | 45 | 39 | 38 | 32 | 16 | -16 | 8 | - |
Gross Profit |
Loading...
|
M | 3,168 | 2,432 | 2,352 | 2,106 | 1,938 | 1,864 | 1,529 | 1,250 | 1,250 | 1,113 | 877 | 789 | 692 | 615 | 534 | 493 | 394 | 268 | 289 | 213 | 133 | 113 | 109 | 81 | 76 | 62 | 15 | 10 |
Operating Expenses |
Loading...
|
M | 2,652 | 1,787 | 1,611 | 1,602 | 1,371 | 1,358 | 1,176 | 882 | 901 | 813 | 680 | 640 | 542 | 508 | 436 | 392 | 343 | 255 | 260 | 182 | 106 | 100 | 99 | 88 | 64 | 62 | 45 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 420 | 317 | 264 | 238 | 208 | 205 | 170 | 140 | 163 | 142 | 109 | 97 | 87 | 83 | 74 | 70 | 62 | 45 | 46 | 23 | 14 | 64 | 89 | 81 | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 681 | 440 | 421 | 370 | 322 | 323 | 282 | 194 | 196 | 177 | 164 | 169 | 146 | 129 | 116 | 106 | 79 | 59 | 65 | 44 | 29 | 24 | 24 | 18 | 11 | 8 | 7 | - |
Other Operating Expenses |
Loading...
|
M | 1,552 | 1,029 | 926 | 994 | 841 | 830 | 724 | 547 | 542 | 493 | 406 | 374 | 309 | 295 | 246 | 217 | 202 | 151 | 148 | 116 | 63 | 12 | -14 | -10 | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 1,166 | 678 | 575 | 498 | 405 | 378 | 350 | 273 | 287 | 270 | 170 | 198 | 185 | 168 | 170 | 160 | 129 | 88 | 135 | 94 | 60 | 61 | 61 | 56 | 47 | 79 | 37 | - |
Operating Income |
Loading...
|
M | 516 | 645 | 741 | 504 | 567 | 505 | 353 | 369 | 349 | 301 | 198 | 149 | 151 | 108 | 98 | 100 | 51 | 13 | 29 | 30 | 27 | 14 | 10 | -8 | 13 | -1 | -29 | 10 |
Interest Expense |
Loading...
|
M | 364 | 158 | 152 | 149 | 137 | 137 | 119 | 76 | 55 | 28 | 17 | 16 | 12 | 10 | 14 | 23 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -154 | -129 | -90 | -158 | -126 | -11 | -48 | -36 | -41 | -27 | -27 | -21 | -22 | -52 | -18 | -1 | -11 | -31 | -1 | -10 | 3 | 2 | -2 | 47 | -3 | -24 | 1 | - |
EBT |
Loading...
|
M | 221 | 516 | 651 | 345 | 441 | 386 | 250 | 291 | 266 | 277 | 178 | 137 | 133 | 89 | 81 | 76 | 32 | 10 | 28 | 32 | 31 | 17 | 12 | 46 | 12 | -25 | -28 | - |
Income Tax Provision |
Loading...
|
M | 71 | 119 | 340 | 111 | 155 | 144 | -776 | 6 | 32 | 58 | 30 | 12 | 9 | 1 | 24 | 23 | 10 | 4 | 7 | 7 | 3 | 0 | 1 | 20 | -9 | -1 | -1 | 43 |
Income after Tax |
Loading...
|
M | 151 | 397 | 311 | 234 | 286 | 242 | 1,026 | 284 | 234 | 218 | 149 | 125 | 123 | 88 | 57 | 54 | 22 | 6 | 21 | 25 | 28 | 17 | 11 | 25 | 20 | -24 | -27 | - |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 150 | 397 | 311 | 234 | 286 | 242 | 1,026 | 284 | 234 | 218 | 149 | 125 | 123 | 88 | 57 | 53 | 22 | 5 | 20 | 23 | 28 | 17 | 11 | 25 | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 270,451,000.00 | 271,909,000.00 | 273,479,000.00 | 271,817,000.00 | 269,908,000.00 | 267,492,000.00 | 255,805,000.00 | 244,076,000.00 | 245,914,000.00 | 241,152,000.00 | 236,248,000.00 | 234,936,000.00 | 233,040,000.00 | 229,540,000.00 | 213,084,000.00 | 210,416,460.00 | 203,631,588.00 | 199,798,372.00 | 208,367,440.00 | 189,088,452.00 | 165,572,432.00 | 169,911,720.00 | 171,728,000.00 | 195,370,576.00 | 189,832,000.00 | 142,608,696.00 | 134,153,846.00 | 96,267,409.00 |
EBITDA |
Loading...
|
M | 1,354 | 1,225 | 1,325 | 1,168 | 1,084 | 1,010 | 778 | 644 | 574 | 522 | 406 | 337 | 295 | 265 | 205 | 186 | 150 | 109 | 64 | 69 | 32 | 24 | 23 | -47 | 26 | 51 | -14 | 10 |
Depreciation and Amortization |
Loading...
|
M | 657 | 580 | 584 | 665 | 517 | 457 | 346 | 242 | 240 | 186 | 187 | 159 | 129 | 114 | 93 | 86 | 75 | 39 | 35 | 18 | 8 | 12 | 11 | 8 | 10 | 28 | 16 | - |
EBIT |
Loading...
|
M | 697 | 645 | 741 | 504 | 567 | 553 | 432 | 402 | 333 | 336 | 219 | 177 | 166 | 151 | 112 | 101 | 75 | 70 | 29 | 50 | 24 | 12 | 12 | -55 | 16 | 23 | -31 | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 31.97 | 23.01 | 52.23 | 32.11 | 35.17 | 37.25 | -311.10 | 2.16 | 11.89 | 21.14 | 16.66 | 8.86 | 7.14 | 1.48 | 29.45 | 30.06 | 31.91 | 42.41 | 25.24 | 22.79 | 10.27 | 1.70 | 10.22 | 44.88 | -74.14 | 4.08 | 4.27 | - |
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 | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 70.64 | 69.60 | 69.45 | 67.72 | 67.56 | 66.20 | 66.72 | 68.53 | 67.50 | 68.51 | 64.36 | 65.38 | 67.00 | 67.49 | 67.95 | 67.92 | 66.16 | 65.53 | 69.63 | 73.06 | 74.57 | 74.28 | 73.95 | 71.45 | 82.38 | 135.98 | 66.81 | 100.00 |
Operating Income Margin |
Loading...
|
% | 11.51 | 18.45 | 21.88 | 16.19 | 19.77 | 17.95 | 15.40 | 20.20 | 18.83 | 18.50 | 14.50 | 12.37 | 14.58 | 11.80 | 12.42 | 13.84 | 8.55 | 3.16 | 7.07 | 10.47 | 15.15 | 8.86 | 6.61 | -6.85 | 13.51 | -1.77 | -130.09 | 100.00 |
Net Income Margin |
Loading...
|
% | 3.35 | 11.37 | 9.17 | 7.53 | 9.95 | 8.60 | 44.77 | 15.59 | 12.65 | 13.43 | 10.89 | 10.37 | 11.92 | 9.60 | 7.25 | 7.31 | 3.64 | 1.22 | 4.91 | 8.00 | 15.62 | 10.93 | 7.31 | 22.20 | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 30.20 | 35.05 | 39.12 | 37.57 | 37.78 | 35.86 | 33.96 | 35.32 | 30.98 | 32.13 | 29.79 | 27.90 | 28.58 | 29.07 | 26.10 | 25.70 | 25.26 | 26.69 | 15.53 | 23.59 | 18.22 | 15.73 | 15.45 | -41.61 | 27.78 | 112.14 | -63.27 | 100.00 |
EBIT Ratio |
Loading...
|
% | 15.54 | 18.45 | 21.88 | 16.19 | 19.77 | 19.63 | 18.87 | 22.04 | 18.01 | 20.67 | 16.08 | 14.69 | 16.08 | 16.58 | 14.26 | 13.92 | 12.59 | 17.12 | 6.99 | 17.27 | 13.58 | 7.80 | 8.25 | -48.64 | 17.08 | 50.33 | -135.84 | - |
EBT Ratio |
Loading...
|
% | 4.93 | 14.77 | 19.22 | 11.10 | 15.36 | 13.72 | 10.89 | 15.94 | 14.37 | 17.02 | 13.07 | 11.37 | 12.84 | 9.74 | 10.28 | 10.54 | 5.44 | 2.36 | 6.65 | 10.96 | 17.41 | 11.12 | 8.14 | 40.29 | 12.54 | -54.08 | -124.34 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email