Income Statement | Trend | Unit | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 | 1995-09-30 | 1994-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 97 | 84 | 75 | 69 | 68 | 66 | 62 | 59 | 68 | 75 | 63 | 59 | 71 | 74 | 82 | 95 | 90 | 108 | 122 | 103 | 104 | 80 | 117 | 78 | 57 | 59 | 65 | 66 | 49 | 58 |
Cost of Revenue |
Loading...
|
M | 68 | 58 | 50 | 40 | 47 | 45 | 29 | 27 | 38 | 46 | 36 | 32 | 44 | 47 | 55 | 81 | 78 | 81 | 75 | 61 | 75 | 55 | 89 | 36 | 34 | 36 | 43 | 44 | 29 | 38 |
Gross Profit |
Loading...
|
M | 30 | 26 | 25 | 28 | 21 | 20 | 33 | 32 | 30 | 29 | 28 | 27 | 27 | 26 | 27 | 95 | 90 | 27 | 47 | 42 | 30 | 25 | 28 | 42 | 24 | 23 | 22 | 22 | 19 | 20 |
Operating Expenses |
Loading...
|
M | 12 | 19 | 17 | 15 | 14 | 9 | 21 | 20 | 20 | 20 | 19 | 18 | 18 | 17 | 17 | 86 | 82 | 19 | 39 | 37 | 22 | 19 | 21 | 35 | 18 | 18 | 17 | 17 | 15 | 16 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | - | 2 | 2 | 2 | 2 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 9 | 21 | 20 | 20 | 20 | 19 | 18 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 12 | 11 | 11 | 15 | 10 | 9 | -8 | -7 | -18 | -26 | -17 | -14 | -26 | -30 | -38 | 4 | 4 | -62 | -36 | -24 | -53 | -37 | -68 | -1 | -16 | -19 | -26 | -27 | -14 | -23 |
Operating Income |
Loading...
|
M | 18 | 7 | 9 | 13 | 7 | 12 | 12 | 11 | 10 | 10 | 9 | 9 | 9 | 9 | 10 | 9 | 8 | 8 | 8 | 5 | 8 | 6 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 |
Interest Expense |
Loading...
|
M | 6 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 3 | -50 | 5 | 5 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
EBT |
Loading...
|
M | 15 | -43 | 13 | 14 | 11 | 10 | 10 | 9 | 8 | 8 | 7 | 7 | 8 | 7 | 8 | 7 | 6 | 5 | 5 | 3 | 6 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 |
Income Tax Provision |
Loading...
|
M | 3 | -11 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Income after Tax |
Loading...
|
M | 11 | -32 | 10 | 10 | 9 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 2 | 4 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | -32 | 10 | 11 | 9 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 2 | 4 | 2 | 2 | 3 | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 9,927,157.00 | 9,122,678.00 | 8,264,904.00 | 8,146,666.00 | 8,078,950.00 | 7,695,712.00 | 7,256,046.00 | 7,159,762.00 | 7,097,514.00 | 7,074,423.00 | 7,048,149.00 | 6,976,423.00 | 6,901,188.00 | 6,792,240.00 | 6,693,120.00 | 6,633,678.00 | 6,519,774.00 | 6,392,160.00 | 6,262,332.00 | 6,129,864.00 | 5,951,910.00 | 5,818,533.00 | 5,696,091.00 | 5,591,694.00 | 5,455,623.00 | 5,120,706.00 | 4,480,519.00 | 4,370,861.00 | 4,285,714.00 | 4,080,000.00 |
EBITDA |
Loading...
|
M | 20 | 16 | 17 | 18 | 15 | 13 | 12 | 11 | 10 | 9 | 9 | 9 | 13 | 13 | 14 | 13 | 12 | 12 | 12 | 9 | 14 | 12 | 12 | 12 | 10 | 9 | 8 | 8 | 7 | 7 |
Depreciation and Amortization |
Loading...
|
M | 3 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 |
EBIT |
Loading...
|
M | 18 | 7 | 9 | 10 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 9 | 9 | 10 | 9 | 8 | 8 | 8 | 5 | 8 | 6 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 23.61 | 26.45 | 24.08 | 24.75 | 23.36 | 28.41 | 37.91 | 38.70 | 38.36 | 38.44 | 38.29 | 38.05 | 37.96 | 37.71 | 38.02 | 37.75 | 37.26 | 37.20 | 37.58 | 37.19 | 37.75 | 37.53 | 40.35 | 34.51 | 30.95 | 28.95 | 30.30 | 31.25 | 28.00 | 26.09 |
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 | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 30.55 | 31.07 | 33.91 | 41.02 | 31.04 | 31.17 | 52.67 | 53.44 | 44.30 | 39.11 | 43.67 | 45.80 | 38.52 | 35.82 | 32.95 | 100.00 | 100.00 | 24.67 | 38.40 | 40.99 | 28.48 | 30.95 | 23.99 | 53.91 | 41.33 | 39.23 | 34.46 | 33.59 | 39.92 | 34.19 |
Operating Income Margin |
Loading...
|
% | 18.14 | 8.63 | 11.56 | 19.12 | 10.83 | 17.69 | 18.73 | 18.98 | 14.67 | 12.91 | 13.91 | 14.94 | 13.15 | 12.17 | 11.98 | 9.34 | 8.85 | 7.15 | 6.18 | 5.04 | 7.73 | 7.65 | 5.73 | 8.89 | 10.68 | 9.76 | 8.15 | 7.60 | 8.64 | 7.22 |
Net Income Margin |
Loading...
|
% | - | -37.70 | 13.44 | 15.40 | 12.79 | 11.13 | 10.01 | 9.83 | 7.47 | 6.28 | 6.74 | 7.31 | 6.57 | 6.02 | 5.92 | 4.50 | 4.19 | 3.04 | 2.79 | 2.00 | 3.38 | 3.10 | 1.96 | 3.70 | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 20.95 | 19.54 | 23.09 | 25.91 | 22.00 | 19.31 | 19.19 | 18.81 | 14.34 | 12.63 | 13.82 | 14.91 | 19.04 | 17.53 | 16.62 | 14.09 | 13.66 | 11.32 | 9.74 | 9.06 | 13.14 | 14.38 | 10.06 | 14.86 | 17.51 | 15.66 | 12.92 | 11.70 | 13.58 | 11.17 |
EBIT Ratio |
Loading...
|
% | 18.14 | 8.63 | 11.56 | 14.07 | 10.83 | 8.49 | 8.95 | 9.14 | 6.68 | 6.18 | 6.45 | 7.45 | 13.15 | 12.17 | 11.98 | 9.30 | 8.88 | 7.16 | 6.23 | 5.05 | 7.94 | 7.78 | 5.83 | 9.02 | 10.68 | 9.76 | 8.15 | 7.60 | 8.64 | 7.22 |
EBT Ratio |
Loading...
|
% | 15.18 | -51.26 | 17.70 | 20.08 | 16.68 | 15.55 | 16.11 | 16.04 | 12.12 | 10.20 | 10.93 | 11.80 | 10.59 | 9.67 | 9.56 | 7.23 | 6.68 | 4.84 | 4.46 | 3.19 | 5.43 | 4.96 | 3.29 | 5.64 | 7.36 | 6.40 | 5.08 | 4.86 | 5.14 | 3.95 |
StockViz Staff
September 20, 2024
Any question? Send us an email