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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 38 | 37 | 26 | 27 | 27 | 28 | 28 | 26 | 23 | 24 | 23 | 23 | 24 | 25 | 23 | 23 | 21 | 20 | 20 | 19 | 19 | 19 | 19 | 18 | 17 |
Cost of Revenue |
Loading...
|
M | 3 | 8 | 3 | 3 | 3 | - | 3 | 2 | 3 | - | 2 | 2 | 2 | - | 2 | 2 | 2 | - | 2 | 2 | 2 | - | - | - | 0 |
Gross Profit |
Loading...
|
M | 35 | 29 | 23 | 25 | 24 | 28 | 25 | 23 | 20 | 24 | 21 | 21 | 22 | 25 | 21 | 20 | 19 | 20 | 18 | 17 | 16 | 19 | 19 | 18 | 17 |
Operating Expenses |
Loading...
|
M | 25 | 21 | 15 | 16 | 8 | 12 | 11 | 10 | 10 | 13 | 15 | 16 | 16 | 14 | 15 | 14 | 12 | 10 | 11 | 11 | 10 | 9 | 9 | 9 | 9 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 2 | 9 | 9 | 10 | 9 | 9 | 11 | 10 | 10 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | - | - | - | 3 |
Costs and Expenses |
Loading...
|
M | 1 | -4 | -3 | -3 | 10 | - | 13 | 12 | -15 | - | 9 | 9 | 9 | - | 9 | 8 | 8 | - | 8 | 7 | 7 | - | - | - | -9 |
Operating Income |
Loading...
|
M | 11 | 8 | 8 | 9 | 17 | 17 | 14 | 13 | 10 | 12 | 6 | 5 | 6 | 11 | 6 | 6 | 7 | 11 | 7 | 6 | 7 | 10 | 10 | 9 | 8 |
Interest Expense |
Loading...
|
M | 12 | 11 | 10 | 7 | 5 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
Non-operating Income/Expense |
Loading...
|
M | 10 | 10 | 2 | 2 | -5 | -4 | -2 | -2 | -1 | -1 | 4 | 5 | 4 | -2 | 3 | 2 | 2 | -2 | 1 | 1 | 0 | -2 | -2 | -2 | -2 |
EBT |
Loading...
|
M | 10 | 10 | 10 | 11 | 12 | 12 | 12 | 11 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 8 | 8 | 7 | 6 |
Income Tax Provision |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Income after Tax |
Loading...
|
M | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 9 | 7 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 |
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 |
Net Income |
Loading...
|
M | - | - | - | 9 | 10 | 10 | 10 | 9 | 7 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 7,066,709.00 | 7,145,870.00 | 7,180,084.00 | 7,194,634.00 | 7,196,354.00 | 7,199,247.00 | 7,197,100.00 | 7,196,643.00 | 7,198,616.00 | 7,247,277.00 | 7,294,011.00 | 7,319,351.00 | 7,337,151.00 | 7,343,859.00 | 7,342,678.00 | 7,348,772.00 | 7,351,409.00 | 7,347,602.00 | 7,340,498.00 | 7,074,769.00 | 7,210,246.00 | 7,210,246.00 | 7,210,246.00 | 7,210,246.00 | 7,210,246.00 |
EBITDA |
Loading...
|
M | 0 | 8 | 8 | 9 | 12 | 17 | 15 | 14 | 11 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 12 | 10 | 10 | 10 | 10 | 9 | 9 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | -4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 |
EBIT |
Loading...
|
M | -1 | 8 | 7 | 8 | 17 | 17 | 14 | 13 | 10 | 11 | 11 | 12 | 11 | 11 | 11 | 10 | 11 | 11 | 11 | 9 | 10 | 10 | 10 | 9 | 8 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | 0 |
Tax Rate (Effective) |
Loading...
|
% | 19.07 | 18.77 | 18.91 | 19.10 | 18.39 | 18.22 | 17.28 | 18.97 | 17.11 | 17.23 | 17.95 | 18.49 | 17.31 | 17.89 | 17.91 | 18.26 | 19.38 | 18.42 | 17.67 | 18.76 | 19.37 | 20.32 | 18.42 | 18.14 | 17.61 |
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 |
Gross Profit Margin |
Loading...
|
% | 92.78 | 78.57 | 89.82 | 90.77 | 89.61 | 100.00 | 90.89 | 90.57 | 88.84 | 100.00 | 89.99 | 90.76 | 90.62 | 100.00 | 90.75 | 90.18 | 91.22 | 100.00 | 89.28 | 87.32 | 88.51 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 27.73 | 22.27 | 30.77 | 32.93 | 61.32 | 58.76 | 50.78 | 50.43 | 44.34 | 47.85 | 24.58 | 22.39 | 24.95 | 43.51 | 25.60 | 27.34 | 32.23 | 52.78 | 33.98 | 30.23 | 36.42 | 52.23 | 50.02 | 47.54 | 47.44 |
Net Income Margin |
Loading...
|
% | - | - | - | 32.93 | 35.49 | 36.25 | 36.65 | 35.42 | 32.14 | 35.16 | 34.74 | 35.12 | 33.45 | 29.50 | 31.10 | 30.45 | 32.79 | 33.24 | 33.74 | 28.61 | 30.75 | 32.33 | 32.34 | 30.72 | 30.98 |
EBITDA Ratio |
Loading...
|
% | -1.06 | 22.27 | 30.77 | 32.93 | 45.27 | 61.21 | 53.07 | 52.82 | 47.24 | 47.85 | 50.74 | 51.75 | 49.58 | 46.14 | 48.81 | 48.96 | 55.66 | 55.77 | 57.42 | 51.05 | 54.27 | 54.92 | 52.61 | 50.35 | 50.57 |
EBIT Ratio |
Loading...
|
% | -2.99 | 20.34 | 28.15 | 30.64 | 61.32 | 58.76 | 50.78 | 50.43 | 44.34 | 45.09 | 48.03 | 49.05 | 47.03 | 43.51 | 46.22 | 46.44 | 52.78 | 52.78 | 53.73 | 48.67 | 51.37 | 52.23 | 50.02 | 47.54 | 47.44 |
EBT Ratio |
Loading...
|
% | 26.66 | 27.42 | 37.94 | 40.70 | 43.49 | 44.32 | 44.31 | 43.71 | 38.77 | 42.48 | 42.34 | 43.09 | 40.45 | 35.93 | 37.88 | 37.26 | 40.66 | 40.75 | 40.98 | 35.22 | 38.13 | 40.58 | 39.64 | 37.53 | 37.60 |
StockViz Staff
September 20, 2024
Any question? Send us an email