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 | 2012-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 401 | 326 | 318 | 308 | 340 | 273 | 253 | 229 | 246 | 196 | 182 | 167 | 186 | 146 | 136 | 131 | 172 | 132 | 127 | 120 | 140 | 107 | 101 | 97 | 113 | 86 | 82 | 76 | 90 | 69 | 65 | 60 | 71 | 55 | 45 | 40 | 47 | 34 | 31 | 29 | 34 | 24 | 22 | 20 | 24 | 54 |
Cost of Revenue |
Loading...
|
M | 119 | 107 | 101 | 97 | 96 | 90 | 85 | 77 | 76 | 71 | 63 | 59 | 57 | 54 | 49 | 46 | 48 | 45 | 43 | 40 | 40 | 38 | 36 | 39 | 39 | 37 | 35 | 33 | 32 | 30 | 28 | 27 | 27 | 24 | 20 | 18 | 19 | 18 | 15 | 15 | 15 | 13 | 12 | 11 | 11 | 24 |
Gross Profit |
Loading...
|
M | 283 | 219 | 216 | 212 | 244 | 183 | 169 | 152 | 170 | 125 | 118 | 108 | 129 | 93 | 86 | 85 | 124 | 87 | 84 | 80 | 100 | 69 | 65 | 58 | 75 | 49 | 47 | 43 | 58 | 38 | 37 | 33 | 43 | 31 | 25 | 22 | 28 | 16 | 16 | 14 | 19 | 11 | 11 | 9 | 13 | 29 |
Operating Expenses |
Loading...
|
M | 176 | 169 | 175 | 162 | 164 | 165 | 162 | 133 | 123 | 117 | 108 | 99 | 90 | 86 | 83 | 78 | 76 | 81 | 78 | 71 | 64 | 62 | 61 | 63 | 54 | 49 | 46 | 46 | 43 | 40 | 39 | 38 | 37 | 32 | 28 | 26 | 26 | 23 | 21 | 20 | 17 | 13 | 11 | 10 | 11 | 28 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 49 | 43 | 50 | 46 | 47 | 48 | 50 | 44 | 45 | 40 | 35 | 33 | 31 | 29 | 27 | 28 | 22 | 28 | 27 | 26 | 23 | 23 | 23 | 26 | 19 | 18 | 16 | 18 | 15 | 15 | 14 | 13 | 13 | 11 | 10 | 9 | 9 | 8 | 7 | 7 | 6 | 5 | 4 | 3 | 3 | 23 |
Research and Development (R&D) Expenses |
Loading...
|
M | 43 | 46 | 45 | 41 | 42 | 41 | 40 | 29 | 26 | 25 | 23 | 20 | 18 | 19 | 19 | 17 | 16 | 15 | 14 | 13 | 13 | 13 | 11 | 10 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 8 | 7 | 7 | 5 | 6 | 5 | 5 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Operating Expenses |
Loading...
|
M | 84 | 80 | 80 | 76 | 74 | 76 | 71 | 60 | 53 | 52 | 50 | 46 | 40 | 38 | 38 | 33 | 38 | 37 | 37 | 32 | 28 | 27 | 26 | 27 | 26 | 22 | 21 | 21 | 21 | 18 | 18 | 17 | 18 | 14 | 12 | 12 | 13 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 6 | 3 |
Costs and Expenses |
Loading...
|
M | 57 | 62 | 73 | 66 | 68 | 75 | 77 | 55 | 48 | 46 | 45 | 40 | 32 | 33 | 34 | 33 | 28 | 35 | 35 | 31 | 24 | 24 | 25 | 24 | 16 | 12 | 11 | 13 | 11 | 10 | 11 | 12 | 10 | 8 | 8 | 8 | 7 | 5 | 5 | 5 | 2 | 0 | -1 | -1 | 0 | -24 |
Operating Income |
Loading...
|
M | 106 | 50 | 41 | 49 | 80 | 18 | 7 | 19 | 47 | 8 | 10 | 9 | 39 | 6 | 3 | 6 | 48 | 6 | 6 | 9 | 36 | 7 | 4 | -5 | 20 | 0 | 1 | -3 | 15 | -2 | -3 | -5 | 6 | -1 | -3 | -4 | 2 | -6 | -5 | -6 | 2 | -2 | 0 | -1 | 3 | 2 |
Interest Expense |
Loading...
|
M | - | - | - | 1 | -1 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | 111 | 54 | 44 | 52 | 82 | 18 | 7 | 19 | 47 | 8 | 10 | 9 | 39 | 6 | 3 | 6 | 48 | 6 | 6 | 10 | 37 | 7 | 4 | -5 | 21 | 0 | 1 | -3 | 15 | -2 | -2 | -5 | 6 | -1 | -3 | -4 | 2 | -6 | -5 | -6 | 2 | -2 | 0 | -1 | 3 | 3 |
Income Tax Provision |
Loading...
|
M | 25 | 15 | 10 | 15 | 24 | 3 | -23 | 3 | 12 | -2 | -21 | -3 | 2 | -4 | -9 | 1 | 8 | 1 | -7 | 0 | 9 | 2 | -6 | -3 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 1 | 1 |
Income after Tax |
Loading...
|
M | 85 | 38 | 35 | 37 | 58 | 16 | 30 | 15 | 35 | 10 | 31 | 12 | 37 | 10 | 12 | 5 | 40 | 5 | 14 | 10 | 28 | 6 | 10 | -2 | 39 | 0 | 1 | -4 | 15 | -2 | -3 | -5 | 6 | -1 | -3 | -4 | 2 | -6 | -5 | -7 | 1 | -2 | 0 | 0 | 2 | 2 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 1 | -2 | -2 |
Net Income |
Loading...
|
M | - | - | - | 37 | 37 | 16 | 30 | 15 | 35 | 10 | 31 | 12 | 37 | 10 | 12 | 5 | 40 | 5 | 14 | 10 | 28 | 6 | 10 | -2 | 39 | 0 | 1 | -4 | 15 | -2 | -3 | -5 | 6 | -1 | -3 | -4 | 2 | -6 | -5 | -11 | 0 | 0 | 0 | -1 | 2 | 2 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 57,048,000.00 | 56,855,000.00 | 56,881,000.00 | 56,665,000.00 | 56,555,000.00 | 56,474,000.00 | 56,664,000.00 | 56,432,000.00 | 56,367,000.00 | 56,468,000.00 | 56,506,000.00 | 56,351,000.00 | 56,414,000.00 | 56,343,000.00 | 56,050,000.00 | 55,970,000.00 | 55,953,000.00 | 55,826,000.00 | 55,713,000.00 | 55,692,000.00 | 55,465,000.00 | 55,081,000.00 | 55,487,000.00 | 52,699,000.00 | 55,030,000.00 | 54,818,000.00 | 54,610,000.00 | 51,602,000.00 | 54,002,000.00 | 51,384,000.00 | 51,231,000.00 | 51,058,000.00 | 53,424,000.00 | 50,890,000.00 | 50,744,000.00 | 50,744,000.00 | 52,203,000.00 | 49,775,000.00 | 49,566,000.00 | 49,566,000.00 | 44,870,000.00 | 48,921,626.00 | 44,191,000.00 | 44,191,000.00 | 44,191,000.00 | - |
EBITDA |
Loading...
|
M | 127 | 68 | 58 | 66 | 96 | 33 | 21 | 33 | 60 | 20 | 22 | 20 | 50 | 17 | 14 | 16 | 57 | 15 | 15 | 19 | 45 | 16 | 12 | -5 | 28 | 7 | 7 | -3 | 20 | 3 | 2 | -5 | 10 | -1 | -1 | -2 | 4 | -4 | -3 | -5 | 2 | -1 | 1 | 1 | 4 | - |
Depreciation and Amortization |
Loading...
|
M | 20 | 18 | 17 | 16 | 15 | 15 | 14 | 14 | 13 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 9 | 8 | 10 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | - |
EBIT |
Loading...
|
M | 106 | 50 | 41 | 49 | 80 | 18 | 7 | 19 | 47 | 8 | 10 | 9 | 39 | 6 | 3 | 6 | 48 | 6 | 6 | 9 | 36 | 7 | 4 | -15 | 20 | 0 | 1 | -10 | 15 | -2 | -3 | -9 | 6 | -5 | -3 | -4 | 2 | -6 | -5 | -6 | 1 | -2 | 0 | -1 | 3 | 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 |
Tax Rate (Effective) |
Loading...
|
% | 22.87 | 28.76 | 22.28 | 28.31 | 29.32 | 14.30 | -338.23 | 18.70 | 25.97 | -26.87 | -205.20 | -31.97 | 5.40 | -61.45 | -290.35 | 18.44 | 16.70 | 14.56 | -114.80 | -3.70 | 23.74 | 22.64 | -143.56 | 67.83 | -89.44 | -57.30 | 12.98 | -14.51 | 0.22 | -1.95 | -4.05 | -0.63 | -0.70 | -7.87 | -3.03 | -0.89 | 0.23 | -0.53 | -0.58 | -7.23 | 47.54 | 36.71 | 89.16 | 57.14 | 22.15 | 34.37 |
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 | - |
Gross Profit Margin |
Loading...
|
% | 70.40 | 67.09 | 68.05 | 68.65 | 71.84 | 67.01 | 66.62 | 66.20 | 69.29 | 63.87 | 65.19 | 64.74 | 69.19 | 63.41 | 63.64 | 64.87 | 71.99 | 65.69 | 66.36 | 66.69 | 71.52 | 64.49 | 64.24 | 59.90 | 65.92 | 57.16 | 57.11 | 56.40 | 64.46 | 55.74 | 56.39 | 55.58 | 61.44 | 56.33 | 55.23 | 54.71 | 59.21 | 47.41 | 50.33 | 47.28 | 55.80 | 44.29 | 47.49 | 46.32 | 55.29 | 54.54 |
Operating Income Margin |
Loading...
|
% | 26.52 | 15.23 | 12.97 | 16.00 | 23.65 | 6.67 | 2.80 | 8.22 | 19.26 | 4.15 | 5.64 | 5.43 | 21.04 | 4.34 | 2.54 | 4.84 | 27.81 | 4.62 | 4.73 | 7.65 | 25.95 | 6.55 | 3.76 | -5.34 | 18.05 | 0.15 | 0.63 | -4.51 | 16.48 | -2.39 | -3.86 | -8.42 | 8.79 | -2.34 | -7.58 | -10.66 | 3.61 | -18.84 | -15.74 | -22.01 | 6.32 | -10.09 | -1.94 | -4.29 | 10.85 | 2.80 |
Net Income Margin |
Loading...
|
% | - | - | - | 12.08 | 10.96 | 5.71 | 11.98 | 6.62 | 14.17 | 5.03 | 17.02 | 7.10 | 19.80 | 6.59 | 9.18 | 3.79 | 23.38 | 4.13 | 10.97 | 8.51 | 20.08 | 5.32 | 9.80 | -1.61 | 34.55 | 0.50 | 0.67 | -5.05 | 16.40 | -2.43 | -3.95 | -9.04 | 8.73 | -2.11 | -7.62 | -11.07 | 3.71 | -18.71 | -15.67 | -36.80 | 1.27 | 0.00 | 0.00 | -6.93 | 8.42 | 3.14 |
EBITDA Ratio |
Loading...
|
% | 31.57 | 20.86 | 18.36 | 21.31 | 28.18 | 12.10 | 8.43 | 14.25 | 24.56 | 10.30 | 11.87 | 11.94 | 26.95 | 11.75 | 10.08 | 12.56 | 33.39 | 11.67 | 11.78 | 15.42 | 31.98 | 14.55 | 11.95 | -5.34 | 24.40 | 8.02 | 8.82 | -4.51 | 22.67 | 4.65 | 2.71 | -8.42 | 14.06 | -2.34 | -1.55 | -4.75 | 8.02 | -12.35 | -9.53 | -15.76 | 6.32 | -3.67 | 4.28 | 2.75 | 16.73 | - |
EBIT Ratio |
Loading...
|
% | 26.52 | 15.23 | 12.97 | 16.00 | 23.65 | 6.67 | 2.80 | 8.22 | 19.26 | 4.15 | 5.64 | 5.43 | 21.04 | 4.34 | 2.54 | 4.84 | 27.81 | 4.62 | 4.73 | 7.65 | 25.95 | 6.55 | 3.76 | -15.24 | 18.05 | 0.15 | 0.63 | -12.85 | 16.48 | -2.39 | -3.86 | -15.10 | 8.79 | -8.57 | -7.58 | -10.66 | 3.61 | -18.84 | -15.74 | -22.01 | 1.52 | -10.09 | -1.94 | -4.29 | 10.85 | 0.00 |
EBT Ratio |
Loading...
|
% | 27.56 | 16.39 | 13.98 | 16.85 | 23.99 | 6.67 | 2.73 | 8.14 | 19.14 | 3.96 | 5.58 | 5.38 | 20.93 | 4.08 | 2.35 | 4.65 | 28.07 | 4.83 | 5.11 | 8.20 | 26.34 | 6.88 | 4.02 | -5.00 | 18.24 | 0.32 | 0.77 | -4.41 | 16.43 | -2.39 | -3.80 | -8.99 | 8.67 | -1.96 | -7.39 | -10.97 | 3.71 | -18.61 | -15.58 | -21.82 | 6.49 | -9.99 | -1.82 | -4.28 | 10.81 | 4.78 |
StockViz Staff
September 19, 2024
Any question? Send us an email