Income Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 218 | 202 | 187 | 174 | 160 | 144 | 125 | 110 | 85 | 63 | 39 | 26 | 13 |
Cost of Revenue |
Loading...
|
M | 48 | 46 | 44 | 41 | 38 | 34 | 30 | 27 | 22 | 19 | 12 | 8 | 4 |
Gross Profit |
Loading...
|
M | 170 | 156 | 143 | 133 | 122 | 110 | 95 | 83 | 63 | 44 | 26 | 18 | 9 |
Operating Expenses |
Loading...
|
M | 169 | 180 | 166 | 161 | 160 | 131 | 115 | 100 | 82 | 72 | 51 | 34 | 16 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 52 | 69 | 67 | 66 | 68 | 46 | 40 | 36 | 27 | 23 | 18 | 11 | 5 |
Research and Development (R&D) Expenses |
Loading...
|
M | 31 | 30 | 28 | 28 | 29 | 26 | 25 | 23 | 19 | 18 | 13 | 9 | 4 |
Other Operating Expenses |
Loading...
|
M | 86 | 82 | 71 | 67 | 64 | 59 | 50 | 42 | 36 | 30 | 20 | 14 | 7 |
Costs and Expenses |
Loading...
|
M | 116 | 130 | 124 | 122 | 122 | 97 | 85 | 74 | 60 | 53 | 39 | 25 | 12 |
Operating Income |
Loading...
|
M | 1 | -24 | -22 | -28 | -38 | -21 | -20 | -17 | -20 | -28 | -25 | -15 | -7 |
Interest Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 4 | 3 | 3 | 2 | 1 |
Non-operating Income/Expense |
Loading...
|
M | -1 | 0 | 5 | 6 | 45 | -40 | -40 | -44 | -84 | -2 | -2 | -2 | -2 |
EBT |
Loading...
|
M | 12 | -14 | -18 | -21 | 7 | -63 | -62 | -64 | -107 | -33 | -29 | -19 | -10 |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | 12 | -14 | -18 | -21 | 7 | -62 | -62 | -64 | -106 | -32 | -29 | -19 | -10 |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -13 | -13 | -13 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | 0 | -15 | -18 | -22 | 7 | -62 | -62 | -64 | -106 | -32 | -29 | -19 | -10 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 191,728,500.00 | 189,107,500.00 | 188,634,250.00 | 187,460,750.00 | 179,871,000.00 | 163,397,000.00 | 157,263,644.00 | 151,645,038.00 | 147,046,682.00 | 157,196,576.00 | 157,196,576.00 | 157,196,576.00 | 157,196,576.00 |
EBITDA |
Loading...
|
M | 31 | 3 | -8 | -15 | -26 | -8 | -7 | -4 | -7 | -16 | -16 | -9 | -5 |
Depreciation and Amortization |
Loading...
|
M | 15 | 15 | 15 | 12 | 13 | 14 | 13 | 13 | 13 | 11 | 9 | 6 | 2 |
EBIT |
Loading...
|
M | 15 | -12 | -22 | -28 | -38 | -22 | -20 | -17 | -19 | -27 | -25 | -15 | -7 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 11.10 | 10.74 | 1.79 | 1.76 | 1.40 | 1.47 | 2.63 | 2.63 | 2.51 | 2.69 | 0.07 | 0.17 | 0.67 |
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 |
Gross Profit Margin |
Loading...
|
% | 77.58 | 77.02 | 76.34 | 75.85 | 75.89 | 75.88 | 75.53 | 74.02 | 71.95 | 69.52 | 67.92 | 68.99 | 67.41 |
Operating Income Margin |
Loading...
|
% | -1.17 | -12.25 | -12.13 | -19.07 | -25.21 | -16.78 | -16.96 | -25.82 | -37.25 | -51.60 | -65.51 | -57.96 | -55.38 |
Net Income Margin |
Loading...
|
% | -0.54 | -8.01 | -9.99 | -14.48 | 5.27 | -47.24 | -48.02 | -62.41 | -100.84 | -60.25 | -76.51 | -71.34 | -78.12 |
EBITDA Ratio |
Loading...
|
% | 12.56 | 0.60 | -4.04 | -11.52 | -16.72 | -7.05 | -7.10 | -11.71 | -18.24 | -30.95 | -40.47 | -34.83 | -38.76 |
EBIT Ratio |
Loading...
|
% | 4.91 | -7.15 | -12.13 | -19.07 | -25.25 | -16.90 | -17.10 | -26.05 | -36.89 | -50.98 | -64.66 | -56.49 | -54.63 |
EBT Ratio |
Loading...
|
% | 4.28 | -7.28 | -9.58 | -14.25 | 5.37 | -47.30 | -48.28 | -62.65 | -101.07 | -60.64 | -76.58 | -71.50 | -78.65 |
StockViz Staff
September 20, 2024
Any question? Send us an email